{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Audit Trail","Commissions","Input","Output_BI_Circular","Output","Charges","Maturity Solve","4%","8%","4%-Annual","8%-Annual","4%_Excl_ST","8%_IncludingMC and ST","8%_ExcludingMC and ST","Filed Illustration","Verification Text","Charges Validation","Level Mortailty Charge","Mort Rates","DD Charge","FOP","FIB"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":116,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Audit Trail","index":0,"n_rows":198,"n_cols":14,"rows_kept":198,"cut":false,"hidden":true,"merged":[[196,3,196,4],[193,3,193,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[59,2,59,4],[66,2,66,4],[93,4,97,4],[113,0,113,5],[189,3,189,4],[171,3,171,4],[173,3,173,4],[175,3,175,4],[132,2,132,3],[182,3,182,4],[185,3,185,4],[186,3,186,4],[183,3,183,4],[178,3,178,4],[179,3,179,4]]}
[]
["Project Name:",{"$f":"Input!B4","v":"Max Life Shiksha Plus Super"}]
["Objective:","Excel Illustration"]
["Track Changes:","off"]
["Protected Sheets","All"]
["Location:",{"$f":"CELL(\"filename\")","v":"C:\\Users\\rjhom5818\\Documents\\BI MODELS UPDATE\\2026\\April 2026\\WEBSITE MODELS\\[BI Model - Shiksha Plus Super(V08) - V31.4.xlsm]Input"}]
["Date:",{"$f":"TODAY()","v":"2026-04-22"}]
[]
[]
["List of Changes made to the standard worksheet"]
[]
["2013-09-26","Sheet 4%, 8%, 8% including MC AND ST, 8% excluding MC and ST","Column CM","Added CQ reference"]
["2013-09-26","Across all sheets","Removed all referencesof Money Market Fund"]
["2013-12-09","4%","Column T, U - Changed formula to look up for FOP, FIB factors from table"]
["2013-12-09","8%","Column T, U - Changed formula to look up for FOP, FIB factors from table"]
["2013-12-09","8%_Including MC and ST","Column T, U - Changed formula to look up for FOP, FIB factors from table"]
["2013-12-09","8%_Excluding MC and ST","Column T, U - Changed formula to look up for FOP, FIB factors from table"]
["2013-12-09","Output","Columnn U - U30 to U54 and U67 to U91 - Updated the range that it picks from column B"]
["2013-12-09","Level Mortality charge","Replaced the rates by rounded ones"]
["2013-12-09","Input","V13 - included a validation"]
["2013-12-09","Input","B4 - Included a validation"]
["2013-12-11","4%, 8%, 8% Including MC and ST, 8% Excluding MC and ST","Column T, Replaced Term with PPT"]
["26/12/13"," Changed the validation","Input- B4"]
["2014-01-27","FIB","New SAR factors as provided by Vichitra"]
["2014-02-13","W18 - changed to 50 from a conditional statement","As per IRDA query replies"]
["2014-02-13","W21 - Changed to IF(Term = 10, 60, 65) from 65","As per IRDA query replies"]
["2014-03-25","Input - H6 ","Changed from  \"=IF(L8>=18,\"Age of child can not be greater than 18 years\",\"\")\" to \"=IF(L8>18,\"Age of child can not be greater than 18 years\",\"\")\""]
["2014-03-25","Output - B17, B18, B19 and E17, E18, E19","Added proposer fields to output"]
["Changes for Maturity Solve"]
["26/05/2014","Input - B2","Maturity Solve, Premium Solve"]
["26/05/2014","Input - C2","=IF($B$2=\"Premium Solve\",\"Enter Desired Premium\",IF($B$2=\"Maturity Solve\",\"Enter Desired Maturity Amount\",0))"]
["26/05/2014","Input - D2","User will enter the desired amount"]
["26/05/2014","Input- D15","Earlier we were entering the premium amount in this cell, now if we will chose \"Premium solve\" in cell B2 then cell D15 will call the amount from D2. If we chose \"Maturity Solve\" then through goal seek premium amount will calculate from maturity."]
["26/05/2014","Input- T16","=IF(Term = 10, 50000,IF(AND(Term = PPT,Mode = 1), 25000, IF(AND(Term = PPT,Mode <> 1),  48000, \"\")))"]
["17/6/2014","4% - AR 12:AR313","=IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")",null,null,null,null,null,"=IF(B12<>\"\",((Flat_Extra/SA)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")"]
["17/6/2014","8% - AR 12:AR313","=IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")",null,null,null,null,null,"=IF(B12<>\"\",((Flat_Extra/SA)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")"]
["17/6/2014","8%_IncludingMC and ST: AR 12:AR313","=IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")",null,null,null,null,null,"=IF(B12<>\"\",((Flat_Extra/SA)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")"]
["17/6/2014","8%_ExcludingMC and ST: AR 12:AR313","=IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")",null,null,null,null,null,"=IF(B12<>\"\",((Flat_Extra/SA)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")"]
["17/6/2014","Filed Illustration","Not for development purpose"]
["17/6/2014","Charges Validation","Not for development purpose"]
["17/6/2014","Verification Text","Not for development purpose"]
["17/6/2014","Input : B11","='Charges Validation'!C1","Not for development purpose"]
["2014-07-15","4%_Excl_ST","Added sheet - Copied 4% sheet and made changes in 4 columns highlighted in red"]
["2014-07-15","Input","Changed B4 to \"IF('4%_Excl_ST'!L3 = \"Yes\",\"Max Life Shiksha Plus Super\", \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 75% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")'"]
["2014-08-08","Input","=IF(PPT=5,46,50)",null,null,null,null,null,50,null,null,null,null,"Reason-  Changes maximum age limit to comply with 90% ROP as per requirement raised by Product manager\n"]
["2014-08-21","Output(Q26)","=Charges!C6",null,null,null,null,null,12.36]
["2015-03-09","Charges (C6)","=14%*$C$7",null,null,null,null,null,"=12.36%*$C$7",null,null,null,null,"Service tax change"]
["2015-03-13","Output (o39:o63)","=P39+1.14*K39",null,null,null,null,null,"=P39+1.1236*K39"]
["2015-03-13","Output (o81:o105)","=P81+1.14*K81",null,null,null,null,null,"=P81+1.1236*K81"]
["2015-03-30","Output (o39:o63)","=P39+ (1+ Service_tax)*K39",null,null,null,null,null,"=P39+1.14*K39"]
["2015-03-30","Output (o81:o105)","=P81+ (1+ Service_tax)*K81",null,null,null,null,null,"=P81+1.14*K81"]
["2015-05-25","Input (B4)","=IF('4%_Excl_ST'!L3 = \"Yes\",\"Max Life Shiksha Plus Super\", \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 75% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")",null,null,null,null,null,"=IF('4%_Excl_ST'!L3 = \"Yes\",\"Max Life Shiksha Plus Super\", \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 90% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")"]
["2015-05-25","4%_Excl_ST (J3)","=H3/G3",null,null,null,null,null,"=I3/G3"]
["2015-05-25","4%_Excl_ST(K3)",0.75,null,null,null,null,null,0.9]
["2015-05-25","Input (W18)","=IF(PPT=5,50,50)",null,null,null,null,null,"=IF(PPT=5,46,50)"]
["2015-11-09","Charges (C6)","=14.5%*$C$7",null,null,null,null,null,"=14%*$C$7"]
["2016-04-08","Charges (C6)","=15%*$C$7",null,null,null,null,null,"=14.5%*$C$7","ST change (KKC)"]
["2016-12-02","Input(B10:D10)","Incorporated \"Policyholder State\" Details",null,null,null,null,null,"Option Of State ( others & JK)","Incorporated GST Calculations"]
["2016-12-02","Input(H9:I9)","Incorporated \"Max Life Registered State\" Details",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Input(H10:I10)","Incorporated Non Resident Indian (NRI) Details",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Input(AX3:AX39)","Added List Of States",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Charges(C6)","=IF(Y9=\"NA\",0,Y9)",null,null,null,null,null,"=15%*$C$7","Incorporated GST Calculations"]
["2016-12-02","Charges(S3:V41)","Incorporated calculation for GST ",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Charges(X4:Y9)","Summary of GST (CGST, SGST, IGST) for Base plan",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Output(B20:E20)","Dispalyed \"Policyholder State\" Details",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Output(I19:M19)","Displayed \"Max Life Registered State\" Details",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Output(I20:M20)","Displayed Non Resident Indian (NRI) Details",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2016-12-02","Output(B121:C126)","Displayed GST summary",null,null,null,null,null,null,"Incorporated GST Calculations"]
["2017-02-17","Commission (C4: E6)","Changed the commission rates as per regulation"]
["2017-02-17","Input (L10)","Incorporated additional channel names"]
["2017-02-17","Commission (E13:E37)","=IF(A13=1,$C$4,IF(AND(A13>1,A13<=10),$C$5,$C$6)) * C13",null,null,null,null,null,"=IF(A13=1,$D$4,IF(AND(A13>1,A13<=10),$D$5,$D$6)) * C13"]
["2017-03-29","Commission (D5)",0.01,null,null,null,null,null,5.0000000000000001E-3]
["2017-05-22","Input (AY3:AY23)","Incorporated \"Max Life Registered State\" Details",null,null,null,null,null,null,"Updated Max Life Registered States Details"]
["2017-05-22","Input (I9)","=$AY$4:$AY$23",null,null,null,null,null,"=$AX$4:$AX$39","Updated Max Life Registered States Details"]
["2017-05-22","Input (I10)","NRI Option fixed as \"No\""]
["2017-05-26","Charges(T6:T41)","Updated dummy CGST rates to 9% ",null,null,null,null,null,null,"Updated GST rates"]
["2017-05-26","Charges(S6:S41)","Updated dummy SGST rates to 9%",null,null,null,null,null,null,"Updated GST rates"]
["2017-05-26","Charges(V6)","Updated dummy IGST rates to 18%",null,null,null,null,null,null,"Updated GST rates"]
["2017-05-31","Input(AX3:AX39)","Updated State names as per the ones used in Msales platform (Spelling Corrections only)",null,null,null,null,null,null,"Updated State names"]
["2017-05-31","Charges(S3:V41)","Updated State names as per the ones used in Msales platform (Spelling Corrections only)",null,null,null,null,null,null,"Updated State names"]
["2017-06-09","Charges(T15:U15)","Updated CGST and SGST rate for J&K = 0%",null,null,null,null,null,"9% for both CGST and SGST","Updated GST rate for J&K"]
["2017-06-16","Commission D4","From =IF(Dist_Channel=\"Axis\", 15% ,8%) to =IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),8%,0))",null,null,null,null,null,null,"Change in commission rates"]
["2017-06-16","Commission E4","From =IF(Dist_Channel=\"Axis\", 12%,5%) to =IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),5%,0))"]
["2017-07-03","Input(AY21)","Added Ponducherry UT to the Max Life Registered State List",null,null,null,null,null,null,"Added Ponducherry in Max Life State"]
["2017-07-03","Input(I9)","Extended data validation to AY4:AY28",null,null,null,null,null,"AY4:AY27","Added Ponducherry in Max Life State"]
["2017-07-12","Charges(T15:U15)","Updated CGST and SGST rate for J&K = 9%"]
["2017-11-03","Input B21","From =IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:J20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\") to =IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:M20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")"]
["2017-11-03","Input L19, L20","Added High growth fund field"]
["2017-11-03","Charges B20:D20","Added High growth fund FMC"]
["2017-11-03","Charges B23: D23","Added Money Market fund FMC"]
["2017-11-03","Input M19, M20","Added Money market fund field"]
["2017-11-03","Q18:V19","Added Money Market and High growth fund"]
["Date","Sheet","After","Before","Description","Version"]
["2018-02-21","4% - CG:CG","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","Incorporated addition of loyalty additions in the fund value under STP option","V28.1"]
["2018-02-21","8% - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)",null,"V28.1"]
["2018-02-21","4%_Excl_ST - CG:CG","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)",null,"V28.1"]
["2018-02-21","8%_IncludingMC and ST - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)",null,"V28.1"]
["2018-02-21","8%_ExcludingMC and ST - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)",null,"V28.1"]
["2018-03-09","Input; L10",null,null,"Added SPARC Channel","V28.2"]
["2018-03-09","Commissions; D4","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),5%,IF(Dist_Channel=\"SPARC\",0%,0)))","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),5%,0))","Assumed first year commission for SPARC Channel as 0%","V28.2"]
["2018-03-09","Commissions; E4","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),8%,IF(Dist_Channel=\"SPARC\",0%,0)))","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),8%,0))","Assumed first year commission for SPARC Channel as 0%","V28.2"]
["2018-03-09","Commissions; D5","=IF(Dist_Channel=\"SPARC\",0%,1%)","00:14:24","Assumed renewal year commission for SPARC Channel as 0%","V28.2"]
["2018-03-23","Input; B21","=IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:L20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")","=IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:M20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")","Removed Money Market Fund","V28.3"]
["2018-03-23","Input; M19","-","Money Market Fund","Removed Money Market Fund","V28.3"]
["2018-03-23","Output; Q19:V19",null,"=IF(AND($U$20=\"No\",$U$21=\"No\"),Input!M20,0)","Removed Money Market Fund","V28.3"]
["2018-03-23","Charges; C23",0,8.9999999999999993E-3,"Removed Money Market Fund FMC","V28.3"]
["2018-03-23","Charges; D23",0,"=Input!M20","Removed Money Market Fund Allocation Percentage","V28.3"]
["2018-05-02","4% - CG:CG","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","Corrected the formula for double counting of loyalty additions","V28.4"]
["2018-05-02","8% - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","Corrected the formula for double counting of loyalty additions","V28.4"]
["2018-05-02","4%_Excl_ST - CG:CG","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","=IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","Corrected the formula for double counting of loyalty additions","V28.4"]
["2018-05-02","8%_IncludingMC and ST - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","Corrected the formula for double counting of loyalty additions","V28.4"]
["2018-05-02","8%_ExcludingMC and ST - CG:CG","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","=IF(Input!$W$55=1,F12*Charges!$F$49+CM11+IF(MOD(C12-1,12)=0,CN11,0)+IFERROR(CQ11,0)-BE11,0)","Corrected the formula for double counting of loyalty additions","V28.4"]
["2019-06-04","Charges (U18)",0.1,0.09,"GST Rate change for Kerala","V29"]
["Minor Modification Changes"]
["Date","Sheet/ Cell No","After Change","Before Change","Remarks","BI Model Version"]
["2019-09-08","Input' D8","Male, Female, Others","Male, Female","Incorporated Transgender","V29.1"]
["2019-09-08","Output J5","A Non Participating Unit Linked Individual Life Insurance Plan ","Non participating Unit Linked Insurance Plan","Change in Sub heading of the plan","V29.1"]
["2019-09-08","Charges C55","=IF(aprem<=50000, 20%, 6%)",0.06,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges C56","=IF(aprem<=50000, 15%, 4%)",0.04,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges C57","=IF(aprem<=50000, 10%, 3%)",0.03,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges C58","=IF(aprem<=50000, 5%, 2%)",0.02,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges D55","=IF(aprem<=50000, 20%, 6%)",0.06,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges D56","=IF(aprem<=50000, 15%, 4%)",0.04,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges D57","=IF(aprem<=50000, 10%, 3%)",0.03,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges D58","=IF(aprem<=50000, 5%, 2%)",0.02,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges E55","=IF(aprem<=50000, 3000, 6000)",6000,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges E56","=IF(aprem<=50000, 2000, 5000)",5000,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges E57","=IF(aprem<=50000, 1500, 4000)",4000,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Charges E58","=IF(aprem<=50000, 1000, 2000)",2000,"Change in Surrender charge basis premium limit","V29.1"]
["2019-09-08","Input M4","104L084V04","104L084V01","UIN Updated","V29.1"]
["17/9/2019","Output E18","=IF(Input!D8= \"Others\", \"Transgender\", Input!D8)","=Input!D8","Change for transgender","V29.2"]
["17/9/2019","OutputJ5","A Unit Linked Non Participating Individual Life Insurance Plan ","A Non Participating Unit Linked Individual Life Insurance Plan ",null,"V29.2"]
["2019-10-21","Charges(E17:F22)","Risk rating and Fund concatnate added ",null,"To populate the same on Output screen","V30"]
["2019-10-21","4%-Annual (D8:D32)","=(SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$K$12:$K$707))*U8","=(SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$M$12:$M$707))*U8",null,"V30"]
["2019-10-21","8%-Annual (D8:D32)","=(SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$K$12:$K$707))*U8","=(SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$M$12:$M$707))*U8",null,"V30"]
["Date","Worksheet","Cell","Before Change","After Change","Remarks","Version"]
["2020-08-28","Input","L10",null,null,"Peerless channel added to the dropdown","V30.1"]
["2020-08-28","Commissions","E4","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),8%,IF(Dist_Channel=\"SPARC\",0%,0)))","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(Dist_Channel=\"SPARC\",0%,0)))","Formula updated for Peerless channel","V30.1"]
["2020-08-28","Commissions","D4","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\"),5%,IF(Dist_Channel=\"SPARC\",0%,0)))","=IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(Dist_Channel=\"SPARC\",0%,0)))","Formula updated for Peerless channel","V30.1"]
["2020-12-30","Input","U5:U7",null,null,"Table added for Agency Channel Mode","V30.2"]
["2020-12-30","Input","K15","$S$5:$S$9","IF(AND(Dist_Channel=\"Agency\",aprem<100000),$U$6:$U$7,$S$5:$S$9)","Formula adjusted for Agency Chanel","V30.2"]
["2021-01-26","Input","Q21",null,"CAT","Added CAT Channel","V30.3"]
["2021-01-26","Input","L10","Axis, Agency, Yes Bank, Other Corporate Agents, Brokers, IMF/IM, Web Aggregators, SPARC, Peerless","CATAxis, Agency, Yes Bank, Other Corporate Agents, Brokers, IMF/IM, Web Aggregators, SPARC, Peerless, CAT","Added CAT Channel","V30.3"]
["2021-01-26","Commissions","D4","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(Dist_Channel=\"SPARC\",0%,0)))","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Updated first year commission rule for AFYP<75000","V30.3"]
["2021-01-26","Commissions","E4","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(Dist_Channel=\"SPARC\",0%,0)))","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Updated first year commission rule for AFYP>=75000","V30.3"]
["2021-01-26","Commissions","D5","IF(Dist_Channel=\"SPARC\",0%,1%)","IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,1%)","Updated renewal commission rule for CAT channel","V30.3"]
["2021-01-26","Input","N17:O19",null,null,"Added inputs for SURET letter","V30.4"]
["2021-01-26","Input","N21:N23",null,null,"New validation for SURET letter","V30.4"]
["2021-01-26","Input","V15","IF(AND(H7=\"\",B13=\"\",B13=\"\",B23=\"\",B21=\"\",H22=\"\",B16=\"\",H23=\"\", N40 = \"TRUE\"),TRUE,FALSE)","IF(AND(H7=\"\",B13=\"\",B13=\"\",B23=\"\",B21=\"\",H22=\"\",B16=\"\",H23=\"\", N40 = \"TRUE\",N21=\"\",N23=\"\"),TRUE,FALSE)","Included new validations in total list of checks","V30.4"]
["2021-01-26",0.04,"AB12:AB313","IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-Z12-BE11),\"\")","IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","Adjusted FV at beginning of month for SURET letter","V30.4"]
["2021-01-26",0.08,"AB12:AB312","IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-Z12-BE11),\"\")","IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","Adjusted FV at beginning of month for SURET letter","V30.4"]
["2021-01-26","4%_Excl_ST","AB12:AB313","IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-Z12-BE11),\"\")","IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","Adjusted FV at beginning of month for SURET letter","V30.4"]
["2021-01-26","8%_IncludingMC and ST","AB12:AB312","IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-Z12-BE11),\"\")","IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","Adjusted FV at beginning of month for SURET letter","V30.4"]
["2021-01-26","8%_ExcludingMC and ST","AB12:AB312","IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-Z12-BE11),\"\")","IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","Adjusted FV at beginning of month for SURET letter","V30.4"]
["2021-02-09","Input","N21:O22","IF(FALSE,\"\",IF(OR(O18<1,O18>12*Term),\"Policy month for Surrender Retention letter should be between 1 & \"&12*Term,\"\"))","IF(AND(O18=\"\",O19=\"\"),\"\",IF(OR(O18<1,O18>12*Term),\"Policy month for Surrender Retention letter should be between 1 & \"&12*Term,\"\"))","Adjusted the validation","V30.5"]
["2021-07-13","Charges","U18",0.1,0.09,"Removed Kerala Flood Cess (Effective 1 August 2021)","V30.6"]
["2021-10-01","Input","Q22","Blank","Axis: Thanos D2C","New Channels added for Thanos-Axis.","V30.7"]
["2021-10-01","Input","Q23","Blank","Axis: Thanos Seller Assisted D2C/DIY","New Channels added for Thanos-Axis.","V30.7"]
["2021-10-01","Input","L10","$Q$12:$Q$21","$Q$12:$Q$23","Adjusted for New Channels for Thanos-Axis.","V30.7"]
["2021-10-01","Commissions","D4","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for New Channels for Thanos-Axis.","V30.7"]
["2021-10-01","Commissions","E4","IF(OR(Dist_Channel=\"Axis\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for New Channels for Thanos-Axis.","V30.7"]
["2023-03-21","Input","Q24","Blank","Ujjivan Bank","New channel added","V30.8"]
["2023-03-21","Input","Q25","Blank","Tamilnad Mercantile Bank","New channel added","V30.8"]
["2023-03-21","Input","L10","=$Q$12:$Q$23","=$Q$12:$Q$25","Adjusted for new channels","V30.8"]
["2023-03-21","Commissions","D4","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\",Dist_Channel=\"Tamilnad Mercantile Bank\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for new channels","V30.8"]
["2023-03-21","Commissions","E4","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\", Dist_Channel=\"Tamilnad Mercantile Bank\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for new channels","V30.8"]
["2023-05-12","Input","Q26","Blank","DCB Bank","New channel added","V30.9"]
["2023-05-12","Input","L10","=$Q$12:$Q$25","=$Q$12:$Q$26","Adjusted for new channels","V30.9"]
["2023-05-12","Commissions","D4","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\",Dist_Channel=\"Tamilnad Mercantile Bank\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\",Dist_Channel=\"Tamilnad Mercantile Bank\",Dist_Channel=\"DCB Bank\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for new channels","V30.9"]
["2023-05-12","Commissions","E4","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\", Dist_Channel=\"Tamilnad Mercantile Bank\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","=IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\", Dist_Channel=\"Tamilnad Mercantile Bank\",Dist_Channel=\"DCB Bank\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","Adjusted for new channels","V30.9"]
[]
["2023-08-03","Input","M19:M20","New column added",null,"New Index Fund added","V31.0"]
["2023-08-03","Input","B21","=IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:L20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")","=IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:M20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")","Formula updated for Index Fund","V31.0"]
["2023-08-03","Charges","B23:F23","New row added",null,"Added FMC charges for Index Fund","V31.0"]
["2023-08-03","Charges","D26","=SUMPRODUCT($C$17:$C$24,$D$17:$D$24)","=SUMPRODUCT($C$17:$C$25,$D$17:$D$25)","Added FMC charges for Index Fund","V31.0"]
["2023-08-03","Output","Q18:U18","New row added",null,"Index Fund added to list of funds","V31.0"]
["2023-08-03","Output_BI_Circular","J12","=MID(IF(OR(Input!C22=\"Yes\", Input!F22=\"Yes\"), \" As per the investment strategy opted\", CONCATENATE(IF(Input!B20<>0,Charges!F22,\"\"),IF(Input!D20<>0,Charges!F21,\"\"),IF(Input!F20<>0,Charges!F17,\"\"),IF(Input!H20<>0,Charges!F18,\"\"),IF(Input!J20<>0,Charges!F19,\"\"),IF(Input!L20<>0,Charges!F20,\"\"))),2,999)","=MID(IF(OR(Input!C22=\"Yes\", Input!F22=\"Yes\"), \" As per the investment strategy opted\", CONCATENATE(IF(Input!B20<>0,Charges!F22,\"\"),IF(Input!D20<>0,Charges!F21,\"\"),IF(Input!F20<>0,Charges!F17,\"\"),IF(Input!H20<>0,Charges!F18,\"\"),IF(Input!J20<>0,Charges!F19,\"\"),IF(Input!L20<>0,Charges!F20,\"\"),IF(Input!M20<>0,Charges!F23,\"\"))),2,999)","Index fund name added in \"Funds opted for along with their risk level\"","V31.0"]
["2023-08-03","Input","M4","104L084V04","=IF(I8<$T$18,\"104L084V04\",\"104L084V05\")","UIN updated","V31.0"]
["2023-08-03","Input","H8:I8","New row added",null,"Issue date option added","V31.0"]
["2023-08-03","Input","S18:T18","New row added",null,"EDC for new UIN added","V31.0"]
[]
["2024-01-03","Input","M4","=IF(I8<$T$18,\"104L084V04\",\"104L084V05\")","=IF(I8<$T$19,\"104L084V05\",\"104L084V06\")","UIN Updated","V31.1"]
["2024-01-03","Input","S19:T19","New row added",null,"EDC For new UIN added","V31.1"]
["2024-01-03","Input","K19:K20","New column added",null,"Input filed added for Midcap Momentum Index Fund","V31.1"]
["2024-01-03","Output_BI_Circular","J12","'=MID(IF(OR(Input!C22=\"Yes\", Input!F22=\"Yes\"), \" As per the investment strategy opted\", CONCATENATE(IF(Input!B20<>0,Charges!F22,\"\"),IF(Input!D20<>0,Charges!F21,\"\"),IF(Input!F20<>0,Charges!F17,\"\"),IF(Input!H20<>0,Charges!F18,\"\"),IF(Input!J20<>0,Charges!F19,\"\"),IF(Input!L20<>0,Charges!F20,\"\"),IF(Input!M20<>0,Charges!F23,\"\"))),2,999)","=MID(IF(OR(Input!C22=\"Yes\", Input!F22=\"Yes\"), \" As per the investment strategy opted\", CONCATENATE(IF(Input!B20<>0,Charges!F22,\"\"),IF(Input!D20<>0,Charges!F21,\"\"),IF(Input!F20<>0,Charges!F17,\"\"),IF(Input!H20<>0,Charges!F18,\"\"),IF(Input!J20<>0,Charges!F19,\"\"),IF(Input!L20<>0,Charges!F20,\"\"),IF(Input!M20<>0,Charges!F23,\"\"),IF(Input!K20<>0,Charges!F24,\"\"))),2,999)"," Midcap Momentum Index fund name added in \"Funds opted for along with their risk level\"","V31.1"]
["2024-01-03","Output ","Q20:V20","New row added",null,"Midcap Momentum Index fund added to list of funds","V31.1"]
["2024-01-03","Charges","B24:F24","New row added",null,"Added FMC charges for Midcap Momentum Index fund","V31.1"]
["2024-01-03","Charges","D27","=SUMPRODUCT($C$17:$C$25,$D$17:$D$25)","=SUMPRODUCT($C$17:$C$26,$D$17:$D$26)","Added FMC charges for Midcap Momentum Index fund","V31.1"]
[]
["2024-05-24","Input","S20:T20","New row added",null,"EDC for V07 added","V31.2"]
["2024-05-24","Input","M4","=IF(I8<$T$19,\"104L084V05\",\"104L084V06\")","=IF(I8<$T$20,\"104L084V06\",\"104L084V07\")","UIN changed","V31.2"]
["2024-05-24","Input","B4","=IF('4%_Excl_ST'!L3 = \"Yes\",\"Max Life Shiksha Plus Super\", \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 75% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")","=IF('4%_Excl_ST'!L3 = \"Yes\",IF(I8<T20,\"Max Life Shiksha Plus Super\",\"Max Life Shiksha Plus Super is not available for this channel.\"), \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 75% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")","Product closed for sale","V31.2"]
[]
["2024-07-31","Input","S21:T21","New row added",null,"EDC added for V08","V31.3"]
["2024-07-31","Input","M4","=IF(I8<$T$20,\"104L084V06\",\"104L084V07\")","=IF(I8<$T$21,\"104L084V07\",\"104L084V08\")","UIN updated","V31.3"]
[]
["2025-09-11","Input","S22:T22","New row added",null,"EDC for GST rate change","V31.4"]
["2025-09-11","Charges","Y9","=IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10=Input!$I$9,Y6+Y7,IF(Input!$D$10<>Input!$I$9,Y8,0)))","=IF(Input!$I$8>=Input!$T$22,0,IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10=Input!$I$9,Y6+Y7,IF(Input!$D$10<>Input!$I$9,Y8,0))))","GST change","V31.4"]

{"sheet":"Commissions","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[]
["Commissions  Rates Applicable",null,null,null,null,"Incentive Paid With Rider"]
[null,null,"Final rate to be used","aprem<75000","aprem>=75000"]
[null,"First Year Commission",{"$f":"IF(aprem<75000,D4,E4)","v":0},{"$f":"IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\",Dist_Channel=\"Tamilnad Mercantile Bank\",Dist_Channel=\"DCB Bank\"),12%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),5%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","v":0},{"$f":"IF(OR(Dist_Channel=\"Axis\",Dist_Channel=\"Axis: Thanos D2C\",Dist_Channel=\"Axis: Thanos Seller Assisted D2C/DIY\", Dist_Channel=\"Yes Bank\",Dist_Channel= \"Other Corporate Agents\",Dist_Channel= \"Brokers\",Dist_Channel= \"Web Aggregators\",Dist_Channel=\"Ujjivan Bank\", Dist_Channel=\"Tamilnad Mercantile Bank\",Dist_Channel=\"DCB Bank\"),15%,IF(OR(Dist_Channel=\"Agency\",Dist_Channel= \"IMF/IM\",Dist_Channel=\"Peerless\"),8%,IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,0)))","v":0},"DD Rider ",{"$f":"IF(AND(Input!D27=\"Yes\",DDSA/aprem>=10),500,0)","v":0}]
[null,"Year 2 to 10 Commission",{"$f":"D5","v":0},{"$f":"IF(OR(Dist_Channel=\"SPARC\",Dist_Channel=\"CAT\"),0%,1%)","v":0}]
[null,"Year 10 onwards",{"$f":"D6","v":0},0]
[]
[]
[]
[]
["Policy Year","Attained Age","Base Premium","Top Ups","Commission Payout"]
[]
[1,{"$f":"Age","v":45},{"$f":"IF(AND(A13<=PPT,A13<>0),Prem,0)","v":100000},{"$f":"IF(A13=0,0,'8%-Annual'!C8)","v":0},{"$f":"IF(A13=1,$C$4,IF(AND(A13>1,A13<=10),$C$5,$C$6)) * C13","v":0}]
[{"$f":"IF(AND(A13<=Term,A13<>0),A13+1,0)","v":2},{"$f":"IF(A14=0,0,B13+1)","v":46},100000,{"$f":"IF(A14=0,0,'8%-Annual'!C9)","v":0},{"$f":"IF(A14=1,$C$4,IF(AND(A14>1,A14<=10),$C$5,$C$6)) * C14","v":0}]
[3,{"$f":"IF(A15=0,0,B14+1)","v":47},100000,{"$f":"IF(A15=0,0,'8%-Annual'!C10)","v":0},{"$f":"IF(A15=1,$C$4,IF(AND(A15>1,A15<=10),$C$5,$C$6)) * C15","v":0}]
[4,48,100000,{"$f":"IF(A16=0,0,'8%-Annual'!C11)","v":0},0]
[5,49,100000,{"$f":"IF(A17=0,0,'8%-Annual'!C12)","v":0},0]
[6,50,0,{"$f":"IF(A18=0,0,'8%-Annual'!C13)","v":0},{"$f":"IF(A18=1,$C$4,IF(AND(A18>1,A18<=10),$C$5,$C$6)) * C18","v":0}]
[7,51,0,{"$f":"IF(A19=0,0,'8%-Annual'!C14)","v":0},0]
[8,52,0,{"$f":"IF(A20=0,0,'8%-Annual'!C15)","v":0},0]
[9,53,0,{"$f":"IF(A21=0,0,'8%-Annual'!C16)","v":0},0]
[10,54,0,{"$f":"IF(A22=0,0,'8%-Annual'!C17)","v":0},0]
[11,55,0,{"$f":"IF(A23=0,0,'8%-Annual'!C18)","v":0},0]
[0,0,0,{"$f":"IF(A24=0,0,'8%-Annual'!C19)","v":0},0]
[0,0,0,{"$f":"IF(A25=0,0,'8%-Annual'!C20)","v":0},0]
[0,0,0,{"$f":"IF(A26=0,0,'8%-Annual'!C21)","v":0},0]
[0,0,0,{"$f":"IF(A27=0,0,'8%-Annual'!C22)","v":0},0]
[0,0,0,{"$f":"IF(A28=0,0,'8%-Annual'!C23)","v":0},0]
[0,0,0,{"$f":"IF(A29=0,0,'8%-Annual'!C24)","v":0},0]
[0,0,0,{"$f":"IF(A30=0,0,'8%-Annual'!C25)","v":0},0]
[0,0,0,{"$f":"IF(A31=0,0,'8%-Annual'!C26)","v":0},0]
[0,0,0,{"$f":"IF(A32=0,0,'8%-Annual'!C27)","v":0},0]
[0,{"$f":"IF(A33=0,0,B32+1)","v":0},{"$f":"IF(AND(A33<=PPT,A33<>0),Prem,0)","v":0},{"$f":"IF(A33=0,0,'8%-Annual'!C28)","v":0},0]
[0,{"$f":"IF(A34=0,0,B33+1)","v":0},{"$f":"IF(AND(A34<=PPT,A34<>0),Prem,0)","v":0},{"$f":"IF(A34=0,0,'8%-Annual'!C29)","v":0},0]
[0,{"$f":"IF(A35=0,0,B34+1)","v":0},{"$f":"IF(AND(A35<=PPT,A35<>0),Prem,0)","v":0},{"$f":"IF(A35=0,0,'8%-Annual'!C30)","v":0},0]
[0,{"$f":"IF(A36=0,0,B35+1)","v":0},{"$f":"IF(AND(A36<=PPT,A36<>0),Prem,0)","v":0},{"$f":"IF(A36=0,0,'8%-Annual'!C31)","v":0},0]
[0,{"$f":"IF(A37=0,0,B36+1)","v":0},{"$f":"IF(AND(A37<=PPT,A37<>0),Prem,0)","v":0},{"$f":"IF(A37=0,0,'8%-Annual'!C32)","v":0},0]

{"sheet":"Input","index":2,"n_rows":70,"n_cols":51,"rows_kept":70,"cut":false,"hidden":false,"merged":[[8,38,9,38],[5,36,9,36],[8,1,8,2],[27,3,27,4],[27,7,27,8],[5,35,9,35],[5,34,9,34],[5,33,9,33],[24,7,24,12],[7,38,7,39],[7,9,7,10],[6,1,6,2],[19,3,19,4],[18,1,18,2],[27,11,27,12],[25,5,27,6],[25,1,25,2],[25,3,25,4],[26,1,26,2],[21,3,21,4],[7,22,7,23],[18,3,18,4],[13,10,13,12],[21,7,21,12],[103,9,103,12],[104,1,104,4],[25,11,25,12],[27,1,27,2],[20,1,20,12],[25,9,25,10],[21,5,21,6],[104,5,104,8],[104,9,104,12],[103,1,103,4],[103,5,103,8],[98,1,98,4],[98,5,98,8],[98,9,98,12],[99,1,99,4],[99,5,99,8],[99,9,99,12],[100,1,100,4],[100,5,100,8],[100,9,100,12],[101,9,101,12],[102,1,102,4],[102,5,102,8],[102,9,102,12],[108,1,108,4],[108,5,108,8],[108,9,108,12],[107,1,107,4],[107,5,107,8],[107,9,107,12],[105,9,105,12],[106,1,106,4],[106,5,106,8],[106,9,106,12],[105,1,105,4],[105,5,105,8],[101,1,101,4],[101,5,101,8],[92,1,92,4],[92,5,92,8],[92,9,92,12],[93,1,93,4],[93,5,93,8],[93,9,93,12],[94,1,94,4],[94,5,94,8],[94,9,94,12],[95,1,95,4],[95,5,95,8],[95,9,95,12],[96,1,96,4],[96,5,96,8],[96,9,96,12],[97,1,97,4],[97,5,97,8],[97,9,97,12],[89,1,89,4],[89,5,89,8],[89,9,89,12],[90,1,90,4],[90,5,90,8],[90,9,90,12],[91,1,91,4],[91,5,91,8],[91,9,91,12],[86,1,86,4],[86,5,86,8],[86,9,86,12],[87,1,87,4],[87,5,87,8],[87,9,87,12],[88,1,88,4],[88,5,88,8],[88,9,88,12],[83,1,83,4],[83,5,83,8],[83,9,83,12],[84,1,84,4],[84,5,84,8],[84,9,84,12],[85,1,85,4],[85,5,85,8],[85,9,85,12],[80,1,80,4],[80,5,80,8],[80,9,80,12],[81,1,81,4],[81,5,81,8],[81,9,81,12],[82,1,82,4],[82,5,82,8],[82,9,82,12],[77,1,77,4],[77,5,77,8],[77,9,77,12],[78,1,78,4],[78,5,78,8],[78,9,78,12],[79,1,79,4],[79,5,79,8],[79,9,79,12],[74,1,74,4],[74,5,74,8],[74,9,74,12],[75,1,75,4],[75,5,75,8],[75,9,75,12],[76,1,76,4],[76,5,76,8],[76,9,76,12],[71,1,71,4],[71,5,71,8],[71,9,71,12],[72,1,72,4],[72,5,72,8],[72,9,72,12],[73,1,73,4],[73,5,73,8],[73,9,73,12],[68,1,68,4],[68,5,68,8],[68,9,68,12],[69,1,69,4],[69,5,69,8],[69,9,69,12],[70,1,70,4],[70,5,70,8],[70,9,70,12],[65,1,65,4],[65,5,65,8],[65,9,65,12],[66,1,66,4],[66,5,66,8],[66,9,66,12],[67,1,67,4],[67,5,67,8],[67,9,67,12],[62,1,62,4],[62,5,62,8],[62,9,62,12],[63,1,63,4],[63,5,63,8],[63,9,63,12],[64,1,64,4],[64,5,64,8],[64,9,64,12],[59,1,59,4],[59,5,59,8],[59,9,59,12],[60,1,60,4],[60,5,60,8],[60,9,60,12],[61,1,61,4],[61,5,61,8],[61,9,61,12],[55,9,55,12],[57,1,57,4],[57,5,57,8],[57,9,57,12],[58,1,58,4],[58,5,58,8],[58,9,58,12],[56,9,56,12],[56,1,56,4],[56,5,56,8],[55,1,55,4],[55,5,55,8],[54,9,54,12],[53,9,53,12],[53,1,53,4],[53,5,53,8],[54,1,54,4],[48,1,48,4],[54,5,54,8],[48,5,48,8],[49,9,49,12],[50,9,50,12],[51,9,51,12],[52,9,52,12],[49,1,49,4],[49,5,49,8],[50,1,50,4],[50,5,50,8],[51,1,51,4],[51,5,51,8],[52,1,52,4],[52,5,52,8],[3,36,4,36],[6,3,6,6],[6,11,6,12],[3,33,4,33],[6,9,6,10],[4,1,4,12],[3,18,3,19],[4,22,4,23],[5,22,5,23],[5,1,5,6],[3,34,3,35],[5,7,5,12],[6,22,6,23],[3,1,3,10],[6,7,6,8],[47,9,47,12],[48,9,48,12],[45,5,45,8],[47,5,47,8],[35,1,35,2],[37,1,37,12],[47,1,47,4],[46,1,46,4],[45,1,45,4],[46,5,46,8],[43,1,43,4],[44,1,44,4],[39,9,39,12],[40,1,40,12],[43,5,43,8],[35,7,35,8],[42,1,42,4],[35,3,35,4],[41,5,41,8],[41,1,41,4],[44,5,44,8],[42,5,42,8],[42,9,42,12],[41,9,41,12],[36,11,36,12],[38,5,38,8],[31,3,31,4],[31,5,33,6],[34,7,34,8],[38,9,38,12],[38,1,39,4],[33,3,33,4],[34,5,34,6],[34,3,34,4],[34,1,34,2],[39,5,39,8],[33,7,33,8],[36,9,36,10],[35,5,35,6],[32,3,32,4],[31,9,35,10],[34,11,34,12],[35,11,35,12],[33,1,33,2],[32,1,32,2],[32,11,32,12],[9,9,9,10],[18,5,18,6],[11,1,11,12],[18,7,18,8],[13,3,13,4],[14,3,14,4],[7,1,7,2],[7,3,7,6],[8,11,8,12],[16,1,16,12],[10,1,10,12],[12,1,12,12],[17,1,17,12],[9,1,9,2],[9,3,9,6],[15,1,15,12],[14,10,14,12],[9,11,9,12],[8,9,8,10],[8,3,8,6],[13,5,13,7],[14,5,14,7],[7,11,7,12],[19,5,19,6],[23,1,23,12],[32,7,32,8],[31,7,31,8],[29,1,29,12],[19,1,19,2],[26,7,26,8],[26,11,26,12],[26,9,26,10],[27,9,27,10],[28,7,28,12],[30,10,30,12],[22,7,22,12],[26,3,26,4],[25,7,25,8],[24,1,24,6],[22,1,22,6],[28,1,28,6],[19,7,19,8],[16,13,16,14],[13,13,13,14],[14,13,14,14],[12,13,12,14],[19,13,19,14],[20,13,21,14],[22,13,29,14],[31,11,31,12],[33,11,33,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATP","Minimum Fund value factor"]
[null,"Premium Solve",{"$f":"IF($B$2=\"Premium Solve\",\"Enter Desired Premium\",IF($B$2=\"Maturity Solve\",\"Enter Desired Maturity Amount\",0))","v":"Enter Desired Premium"},100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"aprem","v":100000},0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode Selected",{"$f":"VLOOKUP(K15,$S$5:$T$8,2,FALSE)","v":1},null,"Policy Term Available",null,null,null,null,null,null,null,null,null,null,"Please reduce the Top Up Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policyholder State Name","Max Life Registered State Name"]
[null,{"$f":"IF('4%_Excl_ST'!L3 = \"Yes\",IF(I8<T20,\"Max Life Shiksha Plus Super\",\"Max Life Shiksha Plus Super is not available for this channel.\"), \"Invalid illustration: The maturity value at assumed rate of return of 4% is less than 75% of total premiums paid, and thus the illustration can not be generated. Hence the policy can't be issued.\")","v":"Max Life Shiksha Plus Super"},null,null,null,null,null,null,null,null,null,"UIN:",{"$f":"IF(I8<$T$21,\"104L084V07\",\"104L084V08\")","v":"104L084V07"},null,null,null,null,null,"Mode of Payment",null,null,10,null,null,null,null,null,null,"Year","Cumulative ATP","ATP ","Top Up Premium","Validation","Partial Withdrawal Amt.","Partial withdrawals allowed",null,"Partial Withdrawal Condition",null,null,null,null,null,null,null,null,null,null,null,null,"Andaman and Nicobar Islands UT","Andhra Pradesh"]
[null,"Life Assured Details:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual",1,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.08,null,null,null,null,"Top Up Flag",null,null,null,null,null,null,null,null,"Andhra Pradesh","Assam"]
[null,{"$f":"IF(D7=\"\",\"Please enter the name of Life Insured\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(L8>18,\"Age of child can not be greater than 18 years\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Semiannual",2,"Agency Channel",16,null,null,null,null,null,null,1,{"$f":"IF(B43<=Term,aprem+AD5,0)","v":100000},{"$f":"AD6","v":100000},{"$f":"F43","v":0},{"$f":"IF(AND(SUM($AF$6:AF6)>AE6,AC6<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AG6<>\"\",1,0)","v":0},{"$f":"IF(ISNA(VLOOKUP(1,$AO$6:$AO$25,1,FALSE)),\"\",VLOOKUP(1,$AO$6:$AO$25,1,FALSE))","v":""},null,null,null,null,null,null,null,"Arunachal Pradesh","Bihar"]
[null,"Name of Life Assured",null,"Ajay",null,null,null,{"$f":"IF(L7<$W$17,CONCATENATE(\"Min Age at entry is \",$W$17,\"yrs\"),IF(L7>$W$18,CONCATENATE(\"Max Age at entry is \",$W$18,\"yrs\"),\"\"))","v":""},null,"Age of Life Assured (In yrs.)",null,45,null,null,null,null,null,null,"Quarterly",4,"Annual",17,null,null,null,null,null,null,2,200000,{"$f":"AD7","v":200000},{"$f":"F44","v":0},{"$f":"IF(AND(SUM($AF$6:AF7)>AE7,AC7<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AG7<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Assam","Chandigarh"]
[null,"Gender",null,"Others",null,null,null,"Issue Date","2023-09-01","Age of Child (in yrs.)",null,18,null,null,null,null,null,null,"Monthly",12,"Monthly",18,null,null,null,null,null,null,3,300000,300000,0,{"$f":"IF(AND(SUM($AF$6:AF8)>AE8,AC8<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},null,null,null,null,null,"PW Reduction Flag",null,{"$f":"IF(AG8<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Bihar","Chattisgarh"]
[null,"Policy Term",null,10,null,null,null,"Max Life Registered State","Kerala","Premium Paying Term",null,{"$f":"IF(Term = 10, 5, Term)","v":5},null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,4,400000,400000,0,{"$f":"IF(AND(SUM($AF$6:AF9)>AE9,AC9<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP(1,AM9:AM25,1,FALSE)),\"\",VLOOKUP(1,AM9:AM25,1,FALSE))","v":""},{"$f":"IF(AG9<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Chandigarh","Delhi"]
[null,"Policyholder State",null,"Kerala",null,null,null,"Non-Resident Indian (NRI)","No","Distribution Channel",null,"SPARC",null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,5,500000,500000,0,{"$f":"IF(AND(SUM($AF$6:AF10)>AE10,AC10<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AG11<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Chattisgarh","Goa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Channels",null,"Variant",{"$f":"IF(Term = 10, \"Limited\", \"Regular\")","v":"Limited"},null,null,null,null,null,null,null,null,6,600000,600000,0,{"$f":"IF(AND(SUM($AF$6:AF11)>AE11,AC11<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},{"$f":"IF($J$40=\"Yes\",J48,0)","v":0},{"$f":"'4%-Annual'!R13*(AC11<=Term)","v":451018.26251323189},{"$f":"'8%-Annual'!R13*(AC11<=Term)","v":529325.39441282477},{"$f":"IF(AND($J$40=\"Yes\",J48<>0),IF(OR(AH11>AI11*Charges!$D$73,AH11>AJ11*Charges!$D$73, AI11-AH11< $AI$2, AJ11-AH11<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,{"$f":"IF(AK11=\"\",0,1)","v":0},null,{"$f":"IF(AG12<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Dadra and Nagar Haveli UT","Gujarat"]
[null,"Policy Details:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Axis",null,null,null,null,null,null,null,null,null,null,null,7,700000,700000,0,{"$f":"IF(AND(SUM($AF$6:AF12)>AE12,AC12<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},{"$f":"IF($J$40=\"Yes\",J49,0)","v":0},{"$f":"'4%-Annual'!R14*(AC12<=Term)","v":448759.61733202595},{"$f":"'8%-Annual'!R14*(AC12<=Term)","v":549691.04052870837},{"$f":"IF(AND($J$40=\"Yes\",J49<>0),IF(OR(AH12>AI12*Charges!$D$73,AH12>AJ12*Charges!$D$73, AI12-AH12< $AI$2, AJ12-AH12<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,{"$f":"IF(AG13<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Daman and Diu UT","Haryana"]
[null,{"$f":"IF(Term+Age>$W$21,CONCATENATE(\"Maximum Age at Maturity can not be more than \",$W$21,\"yrs\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency",null,null,null,null,{"$f":"VLOOKUP(Term, Output!$B$83:$U$107, 20, 0)>0.75*SUM(Output!$D$83:$D$107)","v":true},null,null,null,null,null,null,8,800000,800000,0,{"$f":"IF(AND(SUM($AF$6:AF13)>AE13,AC13<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R15*(AC13<=Term)","v":445846.7790776944},{"$f":"'8%-Annual'!R15*(AC13<=Term)","v":570779.6717722069},{"$f":"IF(AND($J$40=\"Yes\",J50<>0),IF(OR(AH13>AI13*Charges!$D$73,AH13>AJ13*Charges!$D$73, AI13-AH13< $AI$2, AJ13-AH13<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,{"$f":"IF(AG14<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Delhi","Himachal Pradesh"]
[null,"Calculation Basis","Cover multiple",{"$f":"CONCATENATE(\"Annualised  \", B15,\"(in Rs.)\")","v":"Annualised  Premium (in Rs.)"},null,"Sum Assured (In Rs.)",null,null,"Indexation","Indexation Option","Premium Paying Mode",null,null,null,null,null,"Yes Bank",null,null,null,null,"All Validations Satisfied",null,null,null,null,null,null,9,900000,900000,0,{"$f":"IF(AND(SUM($AF$6:AF14)>AE14,AC14<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R16*(AC14<=Term)","v":441649.51351131138},{"$f":"'8%-Annual'!R16*(AC14<=Term)","v":592012.49783651775},{"$f":"IF(AND($J$40=\"Yes\",J51<>0),IF(OR(AH14>AI14*Charges!$D$73,AH14>AJ14*Charges!$D$73, AI14-AH14< $AI$2, AJ14-AH14<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,{"$f":"IF(AG15<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Goa","Jammu & Kashmir"]
[null,"Premium ",10,100000,null,{"$f":"aprem*Cover_Multiple","v":1000000},null,null,{"$f":"IF(J15=\"Level\",0%,5%)","v":0},"Level","Annual",null,null,null,null,null,"Other Corporate Agents",null,null,null,null,{"$f":"IF(AND(H7=\"\",B13=\"\",B13=\"\",B23=\"\",B21=\"\",H22=\"\",B16=\"\",H23=\"\", N40 = \"TRUE\",N21=\"\",N23=\"\"),TRUE,FALSE)","v":true},null,null,null,null,null,null,10,1000000,1000000,0,{"$f":"IF(AND(SUM($AF$6:AF15)>AE15,AC15<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R17*(AC15<=Term)","v":436012.92417944566},{"$f":"'8%-Annual'!R17*(AC15<=Term)","v":613274.78484947467},{"$f":"IF(AND($J$40=\"Yes\",J52<>0),IF(OR(AH15>AI15*Charges!$D$73,AH15>AJ15*Charges!$D$73, AI15-AH15< $AI$2, AJ15-AH15<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,{"$f":"IF(AG17<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Gujarat","Jharkhand"]
[null,{"$f":"IF(Term = 10, IF(aprem < 50000, \"Minimum annual premium for Limited pay is Rs. 50,000\", \"\"), IF(AND(Term = PPT,Mode = 1, aprem < 25000), \"Minimum annual premium for regular variant and annual mode is Rs. 25000\", IF(AND(Term = PPT,Mode <> 1, aprem < 48000), \"Minimum annual premium for regular variant and non-annual mode is Rs. 48000\", \"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brokers",null,"Minimum Premium",{"$f":"IF(Term = 10, 50000,IF(AND(Term = PPT,Mode = 1), 25000, IF(AND(Term = PPT,Mode <> 1),  48000, \"\")))","v":50000},null,null,null,null,null,null,null,null,11,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF16)>AE16,AC16<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R18*(AC16<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R18*(AC16<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J53<>0),IF(OR(AH16>AI16*Charges!$D$73,AH16>AJ16*Charges!$D$73, AI16-AH16< $AI$2, AJ16-AH16<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,{"$f":"IF(AG19<>\"\",1,0)","v":0},null,null,null,null,null,null,null,null,"Haryana","Karnataka"]
[null,"Investment Details:",null,null,null,null,null,null,null,null,null,null,null,"Inputs for SURET letter ONLY",null,null,"IMF/IM",null,null,null,null,"Minimum Age at Entry",21,null,null,null,null,null,12,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF17)>AE17,AC17<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R19*(AC17<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R19*(AC17<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J54<>0),IF(OR(AH17>AI17*Charges!$D$73,AH17>AJ17*Charges!$D$73, AI17-AH17< $AI$2, AJ17-AH17<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Himachal Pradesh","Kerala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Month",null,null,"Web Aggregators",null,"Effective date for V04 to V05","2023-08-02",null,"Maximum Age at Entry",{"$f":"IF(PPT=5,50,50)","v":50},null,null,null,null,null,13,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF18)>AE18,AC18<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R20*(AC18<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R20*(AC18<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J55<>0),IF(OR(AH18>AI18*Charges!$D$73,AH18>AJ18*Charges!$D$73, AI18-AH18< $AI$2, AJ18-AH18<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Jammu & Kashmir","Madhya Pradesh"]
[null,"Growth Super Fund",null,"Conservative Fund",null,"Growth Fund",null,"Secure Fund",null,"Balanced Fund","Midcap Momentum Index Fund","High Growth Fund","NIFTY Smallcap Quality Index Fund","Fund Value BOM",null,null,"SPARC",null,"Effective date for V05 to V06","2024-02-01",null,null,null,null,null,null,null,null,14,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF19)>AE19,AC19<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R21*(AC19<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R21*(AC19<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J56<>0),IF(OR(AH19>AI19*Charges!$D$73,AH19>AJ19*Charges!$D$73, AI19-AH19< $AI$2, AJ19-AH19<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Jharkhand","Maharashtra"]
[null,0,null,0,null,0,null,0,null,0,0.6,0,0.4,null,null,null,"Peerless",null,"Effective date for V06 to V07","2024-05-22",null,null,null,null,null,null,null,null,15,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF20)>AE20,AC20<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R22*(AC20<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R22*(AC20<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J57<>0),IF(OR(AH20>AI20*Charges!$D$73,AH20>AJ20*Charges!$D$73, AI20-AH20< $AI$2, AJ20-AH20<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Karnataka","Orissa"]
[null,{"$f":"IF(AND(dfa_option=\"No\",STP_Option=\"No\"),IF(SUM(B20:M20)=1,\"\",\"Sum of Allocation Percentage should be 100%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O18=\"\",O19=\"\"),\"\",IF(OR(O18<1,O18>12*Term),\"Policy month for Surrender Retention letter should be between 1 & \"&12*Term,\"\"))","v":""},null,null,"CAT",null,"Effective date for V07 to V08","2024-08-16",null,"Maximum Maturity Age",{"$f":"IF(Term = 10, 60, 65)","v":60},null,null,null,null,null,16,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF21)>AE21,AC21<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R23*(AC21<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R23*(AC21<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J58<>0),IF(OR(AH21>AI21*Charges!$D$73,AH21>AJ21*Charges!$D$73, AI21-AH21< $AI$2, AJ21-AH21<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Kerala","Ponducherry UT"]
[null,"Dynamic Fund Allocation Allowed","No","Systematic Transfer Plan",null,"No",null,{"$f":"IF(STP_Option=\"Yes\",IF($K$15<>\"Annual\",\"STP Option is available with Annual Mode only.\", \"\"),\"\")","v":""},null,null,null,null,null,null,null,null,"Axis: Thanos D2C",null,"EDC for GST rate change","2025-09-22",null,null,null,null,null,null,null,null,17,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF22)>AE22,AC22<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R24*(AC22<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R24*(AC22<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J59<>0),IF(OR(AH22>AI22*Charges!$D$73,AH22>AJ22*Charges!$D$73, AI22-AH22< $AI$2, AJ22-AH22<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Lakshyadeep UT","Punjab"]
[null,{"$f":"IF(AND(STP_Option=\"Yes\", dfa_option=\"Yes\"),\"DFA and STP cannot be selected simultaneously\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(O18=\"\",O19<>\"\"),AND(O18<>\"\",O19=\"\")),\"Please enter both policy month and fund value for Surrender Retention letter\",\"\")","v":""},null,null,"Axis: Thanos Seller Assisted D2C/DIY",null,null,null,null,"Minimum Premium",null,null,null,null,null,null,18,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF23)>AE23,AC23<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R25*(AC23<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R25*(AC23<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J60<>0),IF(OR(AH23>AI23*Charges!$D$73,AH23>AJ23*Charges!$D$73, AI23-AH23< $AI$2, AJ23-AH23<$AI$2),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Madhya Pradesh","Rajasthan"]
[null,"Riders:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ujjivan Bank",null,null,null,null,"Regular- Annual",25000,null,null,null,null,null,19,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF24)>AE24,AC24<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R26*(AC24<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R26*(AC24<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J61<>0),IF(OR(AH24>MIN(AI24*Charges!$D$73,AI24-$AI$2,$AJ$2*AI24),AH24>MIN(AJ24*Charges!$D$73,AJ24-$AI$2,$AJ$2*AJ24)),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Maharashtra","Tamil nadu"]
[null,{"$f":"IF($D$27=\"Yes\",IF(Age>$W$31,CONCATENATE(\"Max. Age for opting DD Rider is \",$W$31,\" yrs.\"),IF($L$7<$W$30,CONCATENATE(\"Min. Age for opting DD Rider is \",$W$30,\" yrs.\"),\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"IF($D$28=\"Yes\",IF(Age>$W$44,CONCATENATE(\"Max. Age for opting PAB Rider is \",$W$44,\" yrs.\"),IF($L$7<$W$43,CONCATENATE(\"Min. Age for opting PAB Rider is \",$W$43,\" yrs.\"),\"\")),\"\")","v":""},null,null,null,null,null,null,null,null,"Tamilnad Mercantile Bank",null,null,null,null,"Regular- Non Annual",48000,null,null,null,null,null,20,0,0,0,{"$f":"IF(AND(SUM($AF$6:AF25)>AE25,AC25<=Term),\"Please reduce the Top Up Premium\",\"\")","v":""},0,{"$f":"'4%-Annual'!R27*(AC25<=Term)","v":{"$error":"#N/A"}},{"$f":"'8%-Annual'!R27*(AC25<=Term)","v":{"$error":"#N/A"}},{"$f":"IF(AND($J$40=\"Yes\",J62<>0),IF(OR(AH25>MIN(AI25*Charges!$D$73,AI25-$AI$2,$AJ$2*AI25),AH25>MIN(AJ25*Charges!$D$73,AJ25-$AI$2,$AJ$2*AJ25)),\"Please reduce the Partial Withdrawal Amount\",\"\"),\"\")","v":""},null,0,null,0,null,null,null,null,null,null,null,null,"Manipur","Telangana"]
[null,{"$f":"IF((Charges!C83+Charges!C90)>30%*aprem,\"Total rider premium cannot be greater than 30% of the base premium\",\"\")","v":""},null,"Riders Required",null,null,null,"Rider Sum Assured (in Rs.)",null,{"$f":"IF($D$27=\"Yes\",IF(L27<$W$38,CONCATENATE(\"Minimum DD Rider term is \",$W$38,\" yrs.\"),IF(L27>$W$39,CONCATENATE(\"Maximum Rider Term for DD Rider can be \", W39,\" yrs.\"),\"\")),\"\")","v":""},null,"Rider Term (In Yrs.)",null,null,null,null,"DCB Bank",null,null,null,null,"Limited",50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meghalaya","Uttar Pradesh"]
[null,"Dread Disease Rider",null,"No",null,null,null,400000,null,{"$f":"IF(D27=\"Yes\",IF(L27+$L$7>$W$33,CONCATENATE(\"Max. maturity age for DD Rider is \",$W$33,\" yrs.\"),\"\"),\"\")","v":""},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mizoram","Uttarakhand"]
[null,"PAB Rider",null,"No",null,null,null,100000,null,{"$f":"IF(D28=\"Yes\",IF(L28+$L$7>$W$46,CONCATENATE(\"Max. maturity age for PAB Rider is \",$W$46,\" yrs.\"),\"\"),\"\")","v":""},null,{"$f":"MIN(Term,60-Age)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nagaland","West Bengal"]
[null,{"$f":"IF(D27=\"Yes\",IF(DDSA<$W$35,CONCATENATE(\"Minimum DD Rider SA is Rs. \",$W$35),IF(DDSA>$W$36,CONCATENATE(\"DD Rider SA cannot be greater than Rs. \",$W$36),\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"IF(D28=\"Yes\",IF(PABSA<$W$48,CONCATENATE(\"Minimum PAB Rider SA is Rs. \",$W$48),IF(PABSA>$W$49,CONCATENATE(\"PAB Rider SA cannot be greater than Rs. \",$W$49),\"\")),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"DD Rider",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orissa"]
[null,"Extra Mortality Loading :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Age at Entry",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponducherry UT"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D33=\"Yes\",IF(L33>D9,\"The loading years can not be>Policy Term\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Maximum Age at Entry",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punjab"]
[null,null,null,"Loadings Required",null,null,null,"Rate",null,null,null,"Duration of Loadings (In Yrs.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rajasthan"]
[null,"Flat Extra Base",null,"No",null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,"Expiry Age",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sikkim"]
[null,"Extra Mortality Rate Base",null,"No",null,null,null,0.1,null,null,null,{"$f":"Term","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamil nadu"]
[null,"EMR DD Rider",null,"No",null,"Not allowed",null,0.1,null,null,null,{"$f":"L27","v":10},null,null,null,null,null,null,null,null,null,"Minimum Face Amount",100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telangana"]
[null,"EMR PAB Rider",null,"No",null,"Not allowed",null,0.1,null,null,null,{"$f":"L28","v":10},null,null,null,null,null,null,null,null,null,"Maximum Face Amount",{"$f":"MIN(SA, 1000000)","v":1000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tripura"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh"]
[null,"Top Up Premiums & Partial Withdrawals:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Rider Term",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttarakhand"]
[null,"Top Up Premiums are not allowed under this plan.",null,null,null,"Top Up Premium Required",null,null,null,"Partial Withdrawal Required",null,null,null,null,null,null,null,null,null,null,null,"Maximum Rider Term",{"$f":"MIN(Term, W33-Age)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Bengal"]
[null,null,null,null,null,"No",null,null,null,"No",null,null,null,{"$f":"IF(AND(N43=\"\",N44=\"\",N45=\"\",N46=\"\",N48=\"\",N49=\"\",N50=\"\",N51=\"\",N52=\"\",N53=\"\",N54=\"\",N55=\"\",N456=\"\",N57=\"\",N58=\"\",N59=\"\",N60=\"\",N61=\"\",N62=\"\",N63=\"\",N64=\"\",N65=\"\",N66=\"\",N67=\"\"),\"TRUE\",\"FALSE\")","v":"TRUE"}]
[]
[null,"Year",null,null,null,"Top Up Premiums (in Rs.)",null,null,null,"Partial Withdrawal (in Rs.)",null,null,null,null,null,null,null,null,null,null,null,"PAB Rider"]
[null,1,null,null,null,null,null,null,null,{"$f":"IF($AN$9=1,\"Please reduce the Partial Withdrawal Amount\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Minimum Age at Entry",20]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Age at Entry",55]
[null,3]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expiry Age",60]
[null,5]
[null,6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J48 <>\"\", J48<5000), \"Please enter an amount greater than Rs. 5000\", \"\")","v":""},null,null,null,null,null,null,null,"Minimum Face Amount",100000]
[null,7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J49 <>\"\", J49<5000), \"Please enter an amount greater than Rs. 5000\", \"\")","v":""},null,null,null,null,null,null,null,"Maximum Face Amount",{"$f":"MIN(SA, 4000000)","v":1000000}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,""]
[null,9,null,null,null,null,null,null,null,5000,null,null,null,""]
[null,10,null,null,null,null,null,null,null,5000,null,null,null,"",null,null,null,null,null,null,null,"Flat Extra ATP Base",{"$f":"Input!$H$33*(Input!$D$33=\"yes\")","v":0}]
[null,11,null,null,null,null,null,null,null,null,null,null,null,""]
[null,12,null,null,null,null,null,null,null,null,null,null,null,""]
[null,13,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,"Systematic Transfer Plan",{"$f":"IF(STP_Option=\"Yes\",1,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,""]
[null,15,null,null,null,null,null,null,null,null,null,null,null,""]
[null,16,null,null,null,null,null,null,null,null,null,null,null,""]
[null,17,null,null,null,null,null,null,null,null,null,null,null,""]
[null,18,null,null,null,null,null,null,null,null,null,null,null,""]
[null,19,null,null,null,null,null,null,null,null,null,null,null,""]
[null,20,null,null,null,null,null,null,null,null,null,null,null,""]
[null,21,null,null,null,null,null,null,null,null,null,null,null,""]
[null,22,null,null,null,null,null,null,null,null,null,null,null,""]
[null,23,null,null,null,null,null,null,null,null,null,null,null,""]
[null,24,null,null,null,null,null,null,null,null,null,null,null,""]
[null,25,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,"*Cells in grey are to be filled by user"]

{"sheet":"Output_BI_Circular","index":3,"n_rows":128,"n_cols":15,"rows_kept":128,"cut":false,"hidden":true,"merged":[[3,0,3,2],[3,6,3,8],[3,9,3,12],[4,0,4,2],[4,6,4,8],[4,9,4,12],[5,0,5,2],[5,6,5,8],[5,9,5,12],[6,0,6,2],[6,6,6,8],[6,9,6,12],[7,0,7,2],[7,6,7,8],[7,9,7,12],[8,0,8,2],[8,6,8,8],[8,9,8,12],[16,0,16,13],[9,0,9,2],[9,6,9,8],[9,9,9,12],[10,0,10,2],[10,6,10,8],[10,9,10,12],[11,6,11,8],[11,9,11,12],[12,9,12,12],[13,0,13,3],[14,0,14,13],[18,0,18,13],[20,0,20,13],[24,0,25,0],[24,1,25,1],[24,2,24,7],[24,8,24,13],[126,1,126,6],[127,1,127,9],[24,14,25,14],[53,0,53,1],[55,0,55,9],[66,11,66,12],[95,11,95,12],[125,1,125,6]]}
[]
[]
[]
["Name of the Prospect/Policyholder:",null,null,{"$f":"CONCATENATE(IF(Output!E15=\"Male\",\"Mr.\",IF(Output!E15=\"Female\",\"Ms.\",IF(Output!E15=\"Others\",\"Mx.\",\"\"))),Output!E13)","v":"Ajay"},null,null,"Name of the Product:",null,null,{"$f":"Output!B3","v":"Max Life Shiksha Plus Super"}]
["Age & Gender:",null,null,{"$f":"CONCATENATE(Output!E14, \" Years, \", Output!E15)","v":"45 Years, Transgender"},null,null,"Tag Line:",null,null,{"$f":"Output!J5","v":"A Unit Linked Non Participating Individual Life Insurance Plan "}]
["Name of Life Assured:",null,null,{"$f":"CONCATENATE(IF(Output!E18=\"Male\",\"Mr.\",IF(Output!E18=\"Female\",\"Ms.\",IF(Output!E18=\"Others\",\"Mx.\",\"\"))),Output!E16)","v":"Ajay"},null,null,"Policy Option:",null,null,"NA"]
["Age & Gender:",null,null,{"$f":"CONCATENATE(Output!E17, \" Years, \", Output!E18)","v":"45 Years, Transgender"},null,null,"Unique Identification No:",null,null,{"$f":"Output!M4","v":"104L084V07"}]
["Sum Assured:",null,null,{"$f":"CONCATENATE(\"Rs. \", ROUND(SA,0))","v":"Rs. 1000000"},null,null,"GST Rate:",null,null,{"$f":"Charges!C6","v":0.18}]
["Policy Term & Premium Payment Term:",null,null,{"$f":"CONCATENATE(Term, \" Years & \", PPT, \" Years\")","v":"10 Years & 5 Years"},null,null,"Max Life State:",null,null,{"$f":"Input!I9","v":"Kerala"}]
["Amount of Installment Premium:",null,null,{"$f":"CONCATENATE(\"Rs. \",ROUND(aprem/Mode,0))","v":"Rs. 100000"},null,null,"Policyholder Residential State:",null,null,{"$f":"Input!D10","v":"Kerala"}]
["Mode of payment of premium:",null,null,{"$f":"Payment_Mode","v":"Annual"},null,null,"Investment Strategy Opted for:",null,null,{"$f":"IF(Input!F22=\"Yes\",\"Systematic Transfer Plan\",IF(Input!C22=\"Yes\",\"Dynamic Fund Allocation\",\"NA\"))","v":"NA"}]
[null,null,null,null,null,null,"Funds opted for along with their risk level\n[Please specify the customer specific fund option]:",null,null,{"$f":"MID(IF(OR(Input!C22=\"Yes\", Input!F22=\"Yes\"), \" As per the investment strategy opted\", CONCATENATE(IF(Input!B20<>0,Charges!F22,\"\"),IF(Input!D20<>0,Charges!F21,\"\"),IF(Input!F20<>0,Charges!F17,\"\"),IF(Input!H20<>0,Charges!F18,\"\"),IF(Input!J20<>0,Charges!F19,\"\"),IF(Input!L20<>0,Charges!F20,\"\"),IF(Input!M20<>0,Charges!F23,\"\"),IF(Input!K20<>0,Charges!F24,\"\"))),2,999)","v":" NIFTY Smallcap Quality Index Fund (Risk Rating-Very High) : 40%, Midcap Momentum Index Fund (Risk Rating-Very High) : 60%"}]
[]
["How to read and understand this benefit illustration?"]
["This benefit illustration is intended to show what charges are deducted from your premiums and how the unit fund, net of charges and taxes, may grow over the years of the policy term if the fund earns a gross return of 8% p.a. or 4%p.a. These rates, i.e., 8%p.a. and 4%p.a. are assumed only for the purpose of illustrating the flow of benefits if the returns are at this level. It should not be interpreted that the returns under the plan are going to be either 8% p.a. or 4% p.a."]
[]
["Net Yield mentioned corresponds to the gross investment return of 8% p.a., net of all charges but does not consider mortality, morbidity charges, underwriting extra, if any, guarantee charges and cost of riders, if deducted by cancellation of units. It demonstrates the impact of charges and taxes on the net yield. Please note that the mortality charges per thousand sum assured in general, increases with age."]
[]
["The actual returns can vary depending on the performance of the chosen fund, charges towards mortality, morbidity, underwriting extra, cost of riders, etc. The investment risk in this policy is borne by the policyholder, hence, for more details on terms and conditions please read sales literature carefully."]
[]
["Part A of this statement presents a summary view of year-by-year charges deducted under the policy, fund value, surrender value and the death benefit, at two assumed rates of return. Part B of this statement presents a detailed break-up of the charges, and other values."]
[]
["Part A"]
[null,null,null,null,null,null,null,null,null,"(Amount in Rupees.)"]
["Policy Year","Annualized Premium","At 4% p.a. Gross Investment Return",null,null,null,null,null,"At 8% p.a. Gross Investment Return",null,null,null,null,null,"Commissions payable to intermediary (Rs.)"]
[null,null,"Mortality, Morbidity Charges","Other Charges*","GST","Fund at End of Year","Surrender Value","Death Benefit","Mortality, Morbidity Charges","Other Charges*","GST","Fund at End of Year","Surrender Value","Death Benefit"]
[1,{"$f":"A27+1","v":2},{"$f":"B27+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[{"$f":"Output!B41","v":1},{"$f":"Output!D41","v":100000},{"$f":"Output!J83","v":6013.8496599999999},{"$f":"Output!M83-C28","v":9870.7272676162083},{"$f":"Output!N83","v":2859.2238469709173},{"$f":"Output!P83+Output!R83","v":84747.215940789421},{"$f":"Output!S83","v":79662.382984342054},{"$f":"Output!T83","v":1000000},{"$f":"Output!J41","v":6013.8496599999999},{"$f":"Output!M41-I28","v":9892.5959700120311},{"$f":"Output!N41","v":2863.1602134021655},{"$f":"Output!P41+Output!R41","v":88215.016531950736},{"$f":"Output!S41","v":82922.115540033687},{"$f":"Output!T41","v":1000000},{"$f":"Output!V41","v":0}]
[{"$f":"Output!B42","v":2},{"$f":"Output!D42","v":100000},{"$f":"Output!J84","v":6272.7040000000015},{"$f":"Output!M84-C29","v":9877.2321846922914},{"$f":"Output!N84","v":2906.9885132446129},{"$f":"Output!P84+Output!R84","v":172590.28490103153},{"$f":"Output!S84","v":168590.28490103153},{"$f":"Output!T84","v":1000000},{"$f":"Output!J42","v":6272.7040000000015},{"$f":"Output!M42-I29","v":9961.5866121494037},{"$f":"Output!N42","v":2922.1723101868929},{"$f":"Output!P42+Output!R42","v":183136.58710457853},{"$f":"Output!S42","v":179136.58710457853},{"$f":"Output!T42","v":1000000},{"$f":"Output!V42","v":0}]
[{"$f":"Output!B43","v":3},{"$f":"Output!D43","v":100000},{"$f":"Output!J85","v":6483.966089999999},{"$f":"Output!M85-C30","v":9920.4255400572401},{"$f":"Output!N85","v":2952.7904934103026},{"$f":"Output!P85+Output!R85","v":263666.33510650333},{"$f":"Output!S85","v":260666.33510650333},{"$f":"Output!T85","v":1000000},{"$f":"Output!J43","v":6483.966089999999},{"$f":"Output!M43-I30","v":10111.282767611287},{"$f":"Output!N43","v":2987.1447943700318},{"$f":"Output!P43+Output!R43","v":285261.16884082952},{"$f":"Output!S43","v":282261.16884082952},{"$f":"Output!T43","v":1000000},{"$f":"Output!V43","v":0}]
[{"$f":"Output!B44","v":4},{"$f":"Output!D44","v":100000},{"$f":"Output!J86","v":6618.3420000000015},{"$f":"Output!M86-C31","v":10988.287106243512},{"$f":"Output!N86","v":3169.193239123832},{"$f":"Output!P86+Output!R86","v":356940.53363772458},{"$f":"Output!S86","v":354940.53363772458},{"$f":"Output!T86","v":1000000},{"$f":"Output!J44","v":6618.3420000000015},{"$f":"Output!M44-I31","v":11333.71772367851},{"$f":"Output!N44","v":3231.3707502621323},{"$f":"Output!P44+Output!R44","v":393896.32237782696},{"$f":"Output!S44","v":391896.32237782696},{"$f":"Output!T44","v":1000000},{"$f":"Output!V44","v":0}]
[{"$f":"Output!B45","v":5},{"$f":"Output!D45","v":100000},{"$f":"Output!J87","v":6658.1795999999986},{"$f":"Output!M87-C32","v":12082.652455037369},{"$f":"Output!N87","v":3373.3497699067266},{"$f":"Output!P87+Output!R87","v":452582.92809485865},{"$f":"Output!S87","v":452582.92809485865},{"$f":"Output!T87","v":1000000},{"$f":"Output!J45","v":6658.1795999999986},{"$f":"Output!M45-I32","v":12634.866322792619},{"$f":"Output!N45","v":3472.7482661026716},{"$f":"Output!P45+Output!R45","v":509583.0343105002},{"$f":"Output!S45","v":509583.0343105002},{"$f":"Output!T45","v":1000000},{"$f":"Output!V45","v":0}]
[{"$f":"Output!B46","v":6},{"$f":"Output!D46","v":0},{"$f":"Output!J88","v":7072.8569999999991},{"$f":"Output!M88-C33","v":9260.5240083813369},{"$f":"Output!N88","v":2940.0085815086404},{"$f":"Output!P88+Output!R88","v":451018.26251323189},{"$f":"Output!S88","v":451018.26251323189},{"$f":"Output!T88","v":1000000},{"$f":"Output!J46","v":7072.8569999999991},{"$f":"Output!M46-I33","v":10052.60207155591},{"$f":"Output!N46","v":3082.582632880064},{"$f":"Output!P46+Output!R46","v":529325.39441282477},{"$f":"Output!S46","v":529325.39441282477},{"$f":"Output!T46","v":1000000},{"$f":"Output!V46","v":0}]
[{"$f":"Output!B47","v":7},{"$f":"Output!D47","v":0},{"$f":"Output!J89","v":7417.3992000000026},{"$f":"Output!M89-C34","v":9439.6804040712123},{"$f":"Output!N89","v":3034.2743287328176},{"$f":"Output!P89+Output!R89","v":448759.61733202595},{"$f":"Output!S89","v":448759.61733202595},{"$f":"Output!T89","v":1000000},{"$f":"Output!J47","v":7417.3992000000026},{"$f":"Output!M47-I34","v":10486.574341236959},{"$f":"Output!N47","v":3222.7152374226525},{"$f":"Output!P47+Output!R47","v":549691.04052870837},{"$f":"Output!S47","v":549691.04052870837},{"$f":"Output!T47","v":1000000},{"$f":"Output!V47","v":0}]
[{"$f":"Output!B48","v":8},{"$f":"Output!D48","v":0},{"$f":"Output!J90","v":7703.5860000000021},{"$f":"Output!M90-C35","v":9621.1329880151752},{"$f":"Output!N90","v":3118.4494178427321},{"$f":"Output!P90+Output!R90","v":445846.7790776944},{"$f":"Output!S90","v":445846.7790776944},{"$f":"Output!T90","v":1000000},{"$f":"Output!J48","v":7703.5860000000021},{"$f":"Output!M48-I35","v":10938.459666648956},{"$f":"Output!N48","v":3355.5682199968128},{"$f":"Output!P48+Output!R48","v":570779.6717722069},{"$f":"Output!S48","v":570779.6717722069},{"$f":"Output!T48","v":1000000},{"$f":"Output!V48","v":0}]
[{"$f":"Output!B49","v":9},{"$f":"Output!D49","v":0},{"$f":"Output!J91","v":8491.7631999999994},{"$f":"Output!M91-C36","v":9801.6620603302817},{"$f":"Output!N91","v":3292.8165468594511},{"$f":"Output!P91+Output!R91","v":441649.51351131138},{"$f":"Output!S91","v":441649.51351131138},{"$f":"Output!T91","v":1000000},{"$f":"Output!J49","v":8491.7631999999994},{"$f":"Output!M49-I36","v":11405.703427521466},{"$f":"Output!N49","v":3581.5439929538638},{"$f":"Output!P49+Output!R49","v":592012.49783651775},{"$f":"Output!S49","v":592012.49783651775},{"$f":"Output!T49","v":1000000},{"$f":"Output!V49","v":0}]
[{"$f":"Output!B50","v":10},{"$f":"Output!D50","v":0},{"$f":"Output!J92","v":9370.4819999999982},{"$f":"Output!M92-C37","v":9977.4707766992669},{"$f":"Output!N92","v":3482.6314998058679},{"$f":"Output!P92+Output!R92","v":436012.92417944566},{"$f":"Output!S92","v":436012.92417944566},{"$f":"Output!T92","v":1000000},{"$f":"Output!J50","v":9370.4819999999982},{"$f":"Output!M50-I37","v":11885.016979197228},{"$f":"Output!N50","v":3825.989816255501},{"$f":"Output!P50+Output!R50","v":613274.78484947467},{"$f":"Output!S50","v":613274.78484947467},{"$f":"Output!T50","v":1000000},{"$f":"Output!V50","v":0}]
[{"$f":"Output!B51","v":0},{"$f":"Output!D51","v":0},{"$f":"Output!J93","v":0},{"$f":"Output!M93-C38","v":0},{"$f":"Output!N93","v":0},{"$f":"Output!P93+Output!R93","v":0},{"$f":"Output!S93","v":0},{"$f":"Output!T93","v":0},{"$f":"Output!J51","v":0},{"$f":"Output!M51-I38","v":0},{"$f":"Output!N51","v":0},{"$f":"Output!P51+Output!R51","v":0},{"$f":"Output!S51","v":0},{"$f":"Output!T51","v":0},{"$f":"Output!V51","v":0}]
[{"$f":"Output!B52","v":0},{"$f":"Output!D52","v":0},{"$f":"Output!J94","v":0},{"$f":"Output!M94-C39","v":0},{"$f":"Output!N94","v":0},{"$f":"Output!P94+Output!R94","v":0},{"$f":"Output!S94","v":0},{"$f":"Output!T94","v":0},{"$f":"Output!J52","v":0},{"$f":"Output!M52-I39","v":0},{"$f":"Output!N52","v":0},{"$f":"Output!P52+Output!R52","v":0},{"$f":"Output!S52","v":0},{"$f":"Output!T52","v":0},{"$f":"Output!V52","v":0}]
[{"$f":"Output!B53","v":0},{"$f":"Output!D53","v":0},{"$f":"Output!J95","v":0},{"$f":"Output!M95-C40","v":0},{"$f":"Output!N95","v":0},{"$f":"Output!P95+Output!R95","v":0},{"$f":"Output!S95","v":0},{"$f":"Output!T95","v":0},{"$f":"Output!J53","v":0},{"$f":"Output!M53-I40","v":0},{"$f":"Output!N53","v":0},{"$f":"Output!P53+Output!R53","v":0},{"$f":"Output!S53","v":0},{"$f":"Output!T53","v":0},{"$f":"Output!V53","v":0}]
[{"$f":"Output!B54","v":0},{"$f":"Output!D54","v":0},{"$f":"Output!J96","v":0},{"$f":"Output!M96-C41","v":0},{"$f":"Output!N96","v":0},{"$f":"Output!P96+Output!R96","v":0},{"$f":"Output!S96","v":0},{"$f":"Output!T96","v":0},{"$f":"Output!J54","v":0},{"$f":"Output!M54-I41","v":0},{"$f":"Output!N54","v":0},{"$f":"Output!P54+Output!R54","v":0},{"$f":"Output!S54","v":0},{"$f":"Output!T54","v":0},{"$f":"Output!V54","v":0}]
[{"$f":"Output!B55","v":0},{"$f":"Output!D55","v":0},{"$f":"Output!J97","v":0},{"$f":"Output!M97-C42","v":0},{"$f":"Output!N97","v":0},{"$f":"Output!P97+Output!R97","v":0},{"$f":"Output!S97","v":0},{"$f":"Output!T97","v":0},{"$f":"Output!J55","v":0},{"$f":"Output!M55-I42","v":0},{"$f":"Output!N55","v":0},{"$f":"Output!P55+Output!R55","v":0},{"$f":"Output!S55","v":0},{"$f":"Output!T55","v":0},{"$f":"Output!V55","v":0}]
[{"$f":"Output!B56","v":0},{"$f":"Output!D56","v":0},{"$f":"Output!J98","v":0},{"$f":"Output!M98-C43","v":0},{"$f":"Output!N98","v":0},{"$f":"Output!P98+Output!R98","v":0},{"$f":"Output!S98","v":0},{"$f":"Output!T98","v":0},{"$f":"Output!J56","v":0},{"$f":"Output!M56-I43","v":0},{"$f":"Output!N56","v":0},{"$f":"Output!P56+Output!R56","v":0},{"$f":"Output!S56","v":0},{"$f":"Output!T56","v":0},{"$f":"Output!V56","v":0}]
[{"$f":"Output!B57","v":0},{"$f":"Output!D57","v":0},{"$f":"Output!J99","v":0},{"$f":"Output!M99-C44","v":0},{"$f":"Output!N99","v":0},{"$f":"Output!P99+Output!R99","v":0},{"$f":"Output!S99","v":0},{"$f":"Output!T99","v":0},{"$f":"Output!J57","v":0},{"$f":"Output!M57-I44","v":0},{"$f":"Output!N57","v":0},{"$f":"Output!P57+Output!R57","v":0},{"$f":"Output!S57","v":0},{"$f":"Output!T57","v":0},{"$f":"Output!V57","v":0}]
[{"$f":"Output!B58","v":0},{"$f":"Output!D58","v":0},{"$f":"Output!J100","v":0},{"$f":"Output!M100-C45","v":0},{"$f":"Output!N100","v":0},{"$f":"Output!P100+Output!R100","v":0},{"$f":"Output!S100","v":0},{"$f":"Output!T100","v":0},{"$f":"Output!J58","v":0},{"$f":"Output!M58-I45","v":0},{"$f":"Output!N58","v":0},{"$f":"Output!P58+Output!R58","v":0},{"$f":"Output!S58","v":0},{"$f":"Output!T58","v":0},{"$f":"Output!V58","v":0}]
[{"$f":"Output!B59","v":0},{"$f":"Output!D59","v":0},{"$f":"Output!J101","v":0},{"$f":"Output!M101-C46","v":0},{"$f":"Output!N101","v":0},{"$f":"Output!P101+Output!R101","v":0},{"$f":"Output!S101","v":0},{"$f":"Output!T101","v":0},{"$f":"Output!J59","v":0},{"$f":"Output!M59-I46","v":0},{"$f":"Output!N59","v":0},{"$f":"Output!P59+Output!R59","v":0},{"$f":"Output!S59","v":0},{"$f":"Output!T59","v":0},{"$f":"Output!V59","v":0}]
[{"$f":"Output!B60","v":0},{"$f":"Output!D60","v":0},{"$f":"Output!J102","v":0},{"$f":"Output!M102-C47","v":0},{"$f":"Output!N102","v":0},{"$f":"Output!P102+Output!R102","v":0},{"$f":"Output!S102","v":0},{"$f":"Output!T102","v":0},{"$f":"Output!J60","v":0},{"$f":"Output!M60-I47","v":0},{"$f":"Output!N60","v":0},{"$f":"Output!P60+Output!R60","v":0},{"$f":"Output!S60","v":0},{"$f":"Output!T60","v":0},{"$f":"Output!V60","v":0}]
[{"$f":"Output!B61","v":0},{"$f":"Output!D61","v":0},{"$f":"Output!J103","v":0},{"$f":"Output!M103-C48","v":0},{"$f":"Output!N103","v":0},{"$f":"Output!P103+Output!R103","v":0},{"$f":"Output!S103","v":0},{"$f":"Output!T103","v":0},{"$f":"Output!J61","v":0},{"$f":"Output!M61-I48","v":0},{"$f":"Output!N61","v":0},{"$f":"Output!P61+Output!R61","v":0},{"$f":"Output!S61","v":0},{"$f":"Output!T61","v":0},{"$f":"Output!V61","v":0}]
[{"$f":"Output!B62","v":0},{"$f":"Output!D62","v":0},{"$f":"Output!J104","v":0},{"$f":"Output!M104-C49","v":0},{"$f":"Output!N104","v":0},{"$f":"Output!P104+Output!R104","v":0},{"$f":"Output!S104","v":0},{"$f":"Output!T104","v":0},{"$f":"Output!J62","v":0},{"$f":"Output!M62-I49","v":0},{"$f":"Output!N62","v":0},{"$f":"Output!P62+Output!R62","v":0},{"$f":"Output!S62","v":0},{"$f":"Output!T62","v":0},{"$f":"Output!V62","v":0}]
[{"$f":"Output!B63","v":0},{"$f":"Output!D63","v":0},{"$f":"Output!J105","v":0},{"$f":"Output!M105-C50","v":0},{"$f":"Output!N105","v":0},{"$f":"Output!P105+Output!R105","v":0},{"$f":"Output!S105","v":0},{"$f":"Output!T105","v":0},{"$f":"Output!J63","v":0},{"$f":"Output!M63-I50","v":0},{"$f":"Output!N63","v":0},{"$f":"Output!P63+Output!R63","v":0},{"$f":"Output!S63","v":0},{"$f":"Output!T63","v":0},{"$f":"Output!V63","v":0}]
[{"$f":"Output!B64","v":0},{"$f":"Output!D64","v":0},{"$f":"Output!J106","v":0},{"$f":"Output!M106-C51","v":0},{"$f":"Output!N106","v":0},{"$f":"Output!P106+Output!R106","v":0},{"$f":"Output!S106","v":0},{"$f":"Output!T106","v":0},{"$f":"Output!J64","v":0},{"$f":"Output!M64-I51","v":0},{"$f":"Output!N64","v":0},{"$f":"Output!P64+Output!R64","v":0},{"$f":"Output!S64","v":0},{"$f":"Output!T64","v":0},{"$f":"Output!V64","v":0}]
[{"$f":"Output!B65","v":0},{"$f":"Output!D65","v":0},{"$f":"Output!J107","v":0},{"$f":"Output!M107-C52","v":0},{"$f":"Output!N107","v":0},{"$f":"Output!P107+Output!R107","v":0},{"$f":"Output!S107","v":0},{"$f":"Output!T107","v":0},{"$f":"Output!J65","v":0},{"$f":"Output!M65-I52","v":0},{"$f":"Output!N65","v":0},{"$f":"Output!P65+Output!R65","v":0},{"$f":"Output!S65","v":0},{"$f":"Output!T65","v":0},{"$f":"Output!V65","v":0}]
[]
["*See Part B for details."]
[]
["IN THIS POLICY, THE INVESTMENT RISK IS BORNE BY THE POLICYHOLDER AND THE ABOVE INTEREST RATES ARE ONLY FOR ILLUSTRATIVE PURPOSE."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Part B"]
[null,null,null,null,null,null,null,"Gross Yield","8% p.a","Net Yield",{"$f":"Output!Q25","v":5.3099412965282644E-2},"Amount in Rupees"]
["Policy Year","Annualized Premium (AP)","Premium Allocation Charge (PAC)","Annualized Premium - Premium Allocation Charges","Mortality Charge","GST","Policy Admin. Charge","Guarantee Charge","Other Charges*","Additions to the fund*","Fund before FMC","FMC","Fund at End of the Year","Surrender Value","Death Benefit"]
[{"$f":"Output!B41","v":1},{"$f":"Output!D41","v":100000},{"$f":"Output!F41","v":5000},{"$f":"Output!G41","v":94100},{"$f":"Output!J41","v":6013.8496599999999},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A69,'8%'!$AT$12:$AT$707)*'8%-Annual'!U8,0),0),0)","v":2863},{"$f":"Output!H41","v":3840},{"$f":"Output!I41","v":0},{"$f":"Output!L41","v":0},{"$f":"Output!R41","v":0},{"$f":"Output!O41","v":89457.079776564933},{"$f":"Output!K41","v":1052.5959700120311},{"$f":"Output!P41+Output!R41","v":88215.016531950736},{"$f":"Output!S41","v":82922.115540033687},{"$f":"Output!T41","v":1000000}]
[{"$f":"Output!B42","v":2},{"$f":"Output!D42","v":100000},{"$f":"Output!F42","v":4000},{"$f":"Output!G42","v":95280},{"$f":"Output!J42","v":6272.7040000000015},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A70,'8%'!$AT$12:$AT$707)*'8%-Annual'!U9,0),0),0)","v":2922},{"$f":"Output!H42","v":3840},{"$f":"Output!I42","v":0},{"$f":"Output!L42","v":0},{"$f":"Output!R42","v":0},{"$f":"Output!O42","v":185640.05930691483},{"$f":"Output!K42","v":2121.5866121494041},{"$f":"Output!P42+Output!R42","v":183136.58710457853},{"$f":"Output!S42","v":179136.58710457853},{"$f":"Output!T42","v":1000000}]
[{"$f":"Output!B43","v":3},{"$f":"Output!D43","v":100000},{"$f":"Output!F43","v":3000},{"$f":"Output!G43","v":96460},{"$f":"Output!J43","v":6483.966089999999},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A71,'8%'!$AT$12:$AT$707)*'8%-Annual'!U10,0),0),0)","v":2987},{"$f":"Output!H43","v":3840},{"$f":"Output!I43","v":0},{"$f":"Output!L43","v":0},{"$f":"Output!R43","v":0},{"$f":"Output!O43","v":289121.28250661085},{"$f":"Output!K43","v":3271.2827676112875},{"$f":"Output!P43+Output!R43","v":285261.16884082952},{"$f":"Output!S43","v":282261.16884082952},{"$f":"Output!T43","v":1000000}]
[{"$f":"Output!B44","v":4},{"$f":"Output!D44","v":100000},{"$f":"Output!F44","v":3000},{"$f":"Output!G44","v":96460},{"$f":"Output!J44","v":6618.3420000000015},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A72,'8%'!$AT$12:$AT$707)*'8%-Annual'!U11,0),0),0)","v":3231},{"$f":"Output!H44","v":3840},{"$f":"Output!I44","v":0},{"$f":"Output!L44","v":0},{"$f":"Output!R44","v":0},{"$f":"Output!O44","v":399198.90929176763},{"$f":"Output!K44","v":4493.7177236785119},{"$f":"Output!P44+Output!R44","v":393896.32237782696},{"$f":"Output!S44","v":391896.32237782696},{"$f":"Output!T44","v":1000000}]
[{"$f":"Output!B45","v":5},{"$f":"Output!D45","v":100000},{"$f":"Output!F45","v":3000},{"$f":"Output!G45","v":96460},{"$f":"Output!J45","v":6658.1795999999986},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A73,'8%'!$AT$12:$AT$707)*'8%-Annual'!U12,0),0),0)","v":3473},{"$f":"Output!H45","v":3840},{"$f":"Output!I45","v":0},{"$f":"Output!L45","v":0},{"$f":"Output!R45","v":0},{"$f":"Output!O45","v":516420.97657139547},{"$f":"Output!K45","v":5794.8663227926172},{"$f":"Output!P45+Output!R45","v":509583.0343105002},{"$f":"Output!S45","v":509583.0343105002},{"$f":"Output!T45","v":1000000}]
[{"$f":"Output!B46","v":6},{"$f":"Output!D46","v":0},{"$f":"Output!F46","v":0},{"$f":"Output!G46","v":0},{"$f":"Output!J46","v":7072.8569999999991},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A74,'8%'!$AT$12:$AT$707)*'8%-Annual'!U13,0),0),0)","v":3083},{"$f":"Output!H46","v":4032},{"$f":"Output!I46","v":0},{"$f":"Output!L46","v":0},{"$f":"Output!R46","v":0},{"$f":"Output!O46","v":536429.70485726069},{"$f":"Output!K46","v":6020.6020715559098},{"$f":"Output!P46+Output!R46","v":529325.39441282477},{"$f":"Output!S46","v":529325.39441282477},{"$f":"Output!T46","v":1000000}]
[{"$f":"Output!B47","v":7},{"$f":"Output!D47","v":0},{"$f":"Output!F47","v":0},{"$f":"Output!G47","v":0},{"$f":"Output!J47","v":7417.3992000000026},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A75,'8%'!$AT$12:$AT$707)*'8%-Annual'!U14,0),0),0)","v":3223},{"$f":"Output!H47","v":4233.6000000000013},{"$f":"Output!I47","v":0},{"$f":"Output!L47","v":0},{"$f":"Output!R47","v":0},{"$f":"Output!O47","v":557069.55025136797},{"$f":"Output!K47","v":6252.9743412369589},{"$f":"Output!P47+Output!R47","v":549691.04052870837},{"$f":"Output!S47","v":549691.04052870837},{"$f":"Output!T47","v":1000000}]
[{"$f":"Output!B48","v":8},{"$f":"Output!D48","v":0},{"$f":"Output!F48","v":0},{"$f":"Output!G48","v":0},{"$f":"Output!J48","v":7703.5860000000021},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A76,'8%'!$AT$12:$AT$707)*'8%-Annual'!U15,0),0),0)","v":3356},{"$f":"Output!H48","v":4445.2800000000007},{"$f":"Output!I48","v":0},{"$f":"Output!L48","v":0},{"$f":"Output!R48","v":0},{"$f":"Output!O48","v":578441.62377885263},{"$f":"Output!K48","v":6493.1796666489581},{"$f":"Output!P48+Output!R48","v":570779.6717722069},{"$f":"Output!S48","v":570779.6717722069},{"$f":"Output!T48","v":1000000}]
[{"$f":"Output!B49","v":9},{"$f":"Output!D49","v":0},{"$f":"Output!F49","v":0},{"$f":"Output!G49","v":0},{"$f":"Output!J49","v":8491.7631999999994},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A77,'8%'!$AT$12:$AT$707)*'8%-Annual'!U16,0),0),0)","v":3582},{"$f":"Output!H49","v":4667.5440000000008},{"$f":"Output!I49","v":0},{"$f":"Output!L49","v":0},{"$f":"Output!R49","v":0},{"$f":"Output!O49","v":599963.52596099314},{"$f":"Output!K49","v":6738.1594275214657},{"$f":"Output!P49+Output!R49","v":592012.49783651775},{"$f":"Output!S49","v":592012.49783651775},{"$f":"Output!T49","v":1000000}]
[{"$f":"Output!B50","v":10},{"$f":"Output!D50","v":0},{"$f":"Output!F50","v":0},{"$f":"Output!G50","v":0},{"$f":"Output!J50","v":9370.4819999999982},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A78,'8%'!$AT$12:$AT$707)*'8%-Annual'!U17,0),0),0)","v":3826},{"$f":"Output!H50","v":4900.9212000000007},{"$f":"Output!I50","v":0},{"$f":"Output!L50","v":0},{"$f":"Output!R50","v":0},{"$f":"Output!O50","v":621516.01786892745},{"$f":"Output!K50","v":6984.0957791972269},{"$f":"Output!P50+Output!R50","v":613274.78484947467},{"$f":"Output!S50","v":613274.78484947467},{"$f":"Output!T50","v":1000000}]
[{"$f":"Output!B51","v":0},{"$f":"Output!D51","v":0},{"$f":"Output!F51","v":0},{"$f":"Output!G51","v":0},{"$f":"Output!J51","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A79,'8%'!$AT$12:$AT$707)*'8%-Annual'!U18,0),0),0)","v":0},{"$f":"Output!H51","v":0},{"$f":"Output!I51","v":0},{"$f":"Output!L51","v":0},{"$f":"Output!R51","v":0},{"$f":"Output!O51","v":0},{"$f":"Output!K51","v":0},{"$f":"Output!P51+Output!R51","v":0},{"$f":"Output!S51","v":0},{"$f":"Output!T51","v":0}]
[{"$f":"Output!B52","v":0},{"$f":"Output!D52","v":0},{"$f":"Output!F52","v":0},{"$f":"Output!G52","v":0},{"$f":"Output!J52","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A80,'8%'!$AT$12:$AT$707)*'8%-Annual'!U19,0),0),0)","v":0},{"$f":"Output!H52","v":0},{"$f":"Output!I52","v":0},{"$f":"Output!L52","v":0},{"$f":"Output!R52","v":0},{"$f":"Output!O52","v":0},{"$f":"Output!K52","v":0},{"$f":"Output!P52+Output!R52","v":0},{"$f":"Output!S52","v":0},{"$f":"Output!T52","v":0}]
[{"$f":"Output!B53","v":0},{"$f":"Output!D53","v":0},{"$f":"Output!F53","v":0},{"$f":"Output!G53","v":0},{"$f":"Output!J53","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A81,'8%'!$AT$12:$AT$707)*'8%-Annual'!U20,0),0),0)","v":0},{"$f":"Output!H53","v":0},{"$f":"Output!I53","v":0},{"$f":"Output!L53","v":0},{"$f":"Output!R53","v":0},{"$f":"Output!O53","v":0},{"$f":"Output!K53","v":0},{"$f":"Output!P53+Output!R53","v":0},{"$f":"Output!S53","v":0},{"$f":"Output!T53","v":0}]
[{"$f":"Output!B54","v":0},{"$f":"Output!D54","v":0},{"$f":"Output!F54","v":0},{"$f":"Output!G54","v":0},{"$f":"Output!J54","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A82,'8%'!$AT$12:$AT$707)*'8%-Annual'!U21,0),0),0)","v":0},{"$f":"Output!H54","v":0},{"$f":"Output!I54","v":0},{"$f":"Output!L54","v":0},{"$f":"Output!R54","v":0},{"$f":"Output!O54","v":0},{"$f":"Output!K54","v":0},{"$f":"Output!P54+Output!R54","v":0},{"$f":"Output!S54","v":0},{"$f":"Output!T54","v":0}]
[{"$f":"Output!B55","v":0},{"$f":"Output!D55","v":0},{"$f":"Output!F55","v":0},{"$f":"Output!G55","v":0},{"$f":"Output!J55","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A83,'8%'!$AT$12:$AT$707)*'8%-Annual'!U22,0),0),0)","v":0},{"$f":"Output!H55","v":0},{"$f":"Output!I55","v":0},{"$f":"Output!L55","v":0},{"$f":"Output!R55","v":0},{"$f":"Output!O55","v":0},{"$f":"Output!K55","v":0},{"$f":"Output!P55+Output!R55","v":0},{"$f":"Output!S55","v":0},{"$f":"Output!T55","v":0}]
[{"$f":"Output!B56","v":0},{"$f":"Output!D56","v":0},{"$f":"Output!F56","v":0},{"$f":"Output!G56","v":0},{"$f":"Output!J56","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A84,'8%'!$AT$12:$AT$707)*'8%-Annual'!U23,0),0),0)","v":0},{"$f":"Output!H56","v":0},{"$f":"Output!I56","v":0},{"$f":"Output!L56","v":0},{"$f":"Output!R56","v":0},{"$f":"Output!O56","v":0},{"$f":"Output!K56","v":0},{"$f":"Output!P56+Output!R56","v":0},{"$f":"Output!S56","v":0},{"$f":"Output!T56","v":0}]
[{"$f":"Output!B57","v":0},{"$f":"Output!D57","v":0},{"$f":"Output!F57","v":0},{"$f":"Output!G57","v":0},{"$f":"Output!J57","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A85,'8%'!$AT$12:$AT$707)*'8%-Annual'!U24,0),0),0)","v":0},{"$f":"Output!H57","v":0},{"$f":"Output!I57","v":0},{"$f":"Output!L57","v":0},{"$f":"Output!R57","v":0},{"$f":"Output!O57","v":0},{"$f":"Output!K57","v":0},{"$f":"Output!P57+Output!R57","v":0},{"$f":"Output!S57","v":0},{"$f":"Output!T57","v":0}]
[{"$f":"Output!B58","v":0},{"$f":"Output!D58","v":0},{"$f":"Output!F58","v":0},{"$f":"Output!G58","v":0},{"$f":"Output!J58","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A86,'8%'!$AT$12:$AT$707)*'8%-Annual'!U25,0),0),0)","v":0},{"$f":"Output!H58","v":0},{"$f":"Output!I58","v":0},{"$f":"Output!L58","v":0},{"$f":"Output!R58","v":0},{"$f":"Output!O58","v":0},{"$f":"Output!K58","v":0},{"$f":"Output!P58+Output!R58","v":0},{"$f":"Output!S58","v":0},{"$f":"Output!T58","v":0}]
[{"$f":"Output!B59","v":0},{"$f":"Output!D59","v":0},{"$f":"Output!F59","v":0},{"$f":"Output!G59","v":0},{"$f":"Output!J59","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A87,'8%'!$AT$12:$AT$707)*'8%-Annual'!U26,0),0),0)","v":0},{"$f":"Output!H59","v":0},{"$f":"Output!I59","v":0},{"$f":"Output!L59","v":0},{"$f":"Output!R59","v":0},{"$f":"Output!O59","v":0},{"$f":"Output!K59","v":0},{"$f":"Output!P59+Output!R59","v":0},{"$f":"Output!S59","v":0},{"$f":"Output!T59","v":0}]
[{"$f":"Output!B60","v":0},{"$f":"Output!D60","v":0},{"$f":"Output!F60","v":0},{"$f":"Output!G60","v":0},{"$f":"Output!J60","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A88,'8%'!$AT$12:$AT$707)*'8%-Annual'!U27,0),0),0)","v":0},{"$f":"Output!H60","v":0},{"$f":"Output!I60","v":0},{"$f":"Output!L60","v":0},{"$f":"Output!R60","v":0},{"$f":"Output!O60","v":0},{"$f":"Output!K60","v":0},{"$f":"Output!P60+Output!R60","v":0},{"$f":"Output!S60","v":0},{"$f":"Output!T60","v":0}]
[{"$f":"Output!B61","v":0},{"$f":"Output!D61","v":0},{"$f":"Output!F61","v":0},{"$f":"Output!G61","v":0},{"$f":"Output!J61","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A89,'8%'!$AT$12:$AT$707)*'8%-Annual'!U28,0),0),0)","v":0},{"$f":"Output!H61","v":0},{"$f":"Output!I61","v":0},{"$f":"Output!L61","v":0},{"$f":"Output!R61","v":0},{"$f":"Output!O61","v":0},{"$f":"Output!K61","v":0},{"$f":"Output!P61+Output!R61","v":0},{"$f":"Output!S61","v":0},{"$f":"Output!T61","v":0}]
[{"$f":"Output!B62","v":0},{"$f":"Output!D62","v":0},{"$f":"Output!F62","v":0},{"$f":"Output!G62","v":0},{"$f":"Output!J62","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A90,'8%'!$AT$12:$AT$707)*'8%-Annual'!U29,0),0),0)","v":0},{"$f":"Output!H62","v":0},{"$f":"Output!I62","v":0},{"$f":"Output!L62","v":0},{"$f":"Output!R62","v":0},{"$f":"Output!O62","v":0},{"$f":"Output!K62","v":0},{"$f":"Output!P62+Output!R62","v":0},{"$f":"Output!S62","v":0},{"$f":"Output!T62","v":0}]
[{"$f":"Output!B63","v":0},{"$f":"Output!D63","v":0},{"$f":"Output!F63","v":0},{"$f":"Output!G63","v":0},{"$f":"Output!J63","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A91,'8%'!$AT$12:$AT$707)*'8%-Annual'!U30,0),0),0)","v":0},{"$f":"Output!H63","v":0},{"$f":"Output!I63","v":0},{"$f":"Output!L63","v":0},{"$f":"Output!R63","v":0},{"$f":"Output!O63","v":0},{"$f":"Output!K63","v":0},{"$f":"Output!P63+Output!R63","v":0},{"$f":"Output!S63","v":0},{"$f":"Output!T63","v":0}]
[{"$f":"Output!B64","v":0},{"$f":"Output!D64","v":0},{"$f":"Output!F64","v":0},{"$f":"Output!G64","v":0},{"$f":"Output!J64","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A92,'8%'!$AT$12:$AT$707)*'8%-Annual'!U31,0),0),0)","v":0},{"$f":"Output!H64","v":0},{"$f":"Output!I64","v":0},{"$f":"Output!L64","v":0},{"$f":"Output!R64","v":0},{"$f":"Output!O64","v":0},{"$f":"Output!K64","v":0},{"$f":"Output!P64+Output!R64","v":0},{"$f":"Output!S64","v":0},{"$f":"Output!T64","v":0}]
[{"$f":"Output!B65","v":0},{"$f":"Output!D65","v":0},{"$f":"Output!F65","v":0},{"$f":"Output!G65","v":0},{"$f":"Output!J65","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('8%'!$B$12:$B$707,$A93,'8%'!$AT$12:$AT$707)*'8%-Annual'!U32,0),0),0)","v":0},{"$f":"Output!H65","v":0},{"$f":"Output!I65","v":0},{"$f":"Output!L65","v":0},{"$f":"Output!R65","v":0},{"$f":"Output!O65","v":0},{"$f":"Output!K65","v":0},{"$f":"Output!P65+Output!R65","v":0},{"$f":"Output!S65","v":0},{"$f":"Output!T65","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Gross Yield","4% p.a",null,null,"Amount in Rupees"]
["Policy Year","Annualized Premium (AP)","Premium Allocation Charge (PAC)","Annualized Premium - Premium Allocation Charges","Mortality Charge","GST","Policy Admin. Charge","Guarantee Charge","Other Charges*","Additions to the fund*","Fund before FMC","FMC","Fund at End of the Year","Surrender Value","Death Benefit"]
[{"$f":"Output!B83","v":1},{"$f":"Output!D83","v":100000},{"$f":"Output!F83","v":5000},{"$f":"Output!G83","v":94100},{"$f":"Output!J83","v":6013.8496599999999},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A98,'4%'!$AT$12:$AT$707)*'4%-Annual'!U8,0),0),0)","v":2859},{"$f":"Output!H83","v":3840},{"$f":"Output!I83","v":0},{"$f":"Output!L83","v":0},{"$f":"Output!R83","v":0},{"$f":"Output!O83","v":85963.474116576544},{"$f":"Output!K83","v":1030.7272676162086},{"$f":"Output!P83+Output!R83","v":84747.215940789421},{"$f":"Output!S83","v":79662.382984342054},{"$f":"Output!T83","v":1000000}]
[{"$f":"Output!B84","v":2},{"$f":"Output!D84","v":100000},{"$f":"Output!F84","v":4000},{"$f":"Output!G84","v":95280},{"$f":"Output!J84","v":6272.7040000000015},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A99,'4%'!$AT$12:$AT$707)*'4%-Annual'!U9,0),0),0)","v":2907},{"$f":"Output!H84","v":3840},{"$f":"Output!I84","v":0},{"$f":"Output!L84","v":0},{"$f":"Output!R84","v":0},{"$f":"Output!O84","v":174994.21887896842},{"$f":"Output!K84","v":2037.2321846922912},{"$f":"Output!P84+Output!R84","v":172590.28490103153},{"$f":"Output!S84","v":168590.28490103153},{"$f":"Output!T84","v":1000000}]
[{"$f":"Output!B85","v":3},{"$f":"Output!D85","v":100000},{"$f":"Output!F85","v":3000},{"$f":"Output!G85","v":96460},{"$f":"Output!J85","v":6483.966089999999},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A100,'4%'!$AT$12:$AT$707)*'4%-Annual'!U10,0),0),0)","v":2953},{"$f":"Output!H85","v":3840},{"$f":"Output!I85","v":0},{"$f":"Output!L85","v":0},{"$f":"Output!R85","v":0},{"$f":"Output!O85","v":267301.23724377085},{"$f":"Output!K85","v":3080.425540057242},{"$f":"Output!P85+Output!R85","v":263666.33510650333},{"$f":"Output!S85","v":260666.33510650333},{"$f":"Output!T85","v":1000000}]
[{"$f":"Output!B86","v":4},{"$f":"Output!D86","v":100000},{"$f":"Output!F86","v":3000},{"$f":"Output!G86","v":96460},{"$f":"Output!J86","v":6618.3420000000015},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A101,'4%'!$AT$12:$AT$707)*'4%-Annual'!U11,0),0),0)","v":3169},{"$f":"Output!H86","v":3840},{"$f":"Output!I86","v":0},{"$f":"Output!L86","v":0},{"$f":"Output!R86","v":0},{"$f":"Output!O86","v":361835.51242309192},{"$f":"Output!K86","v":4148.2871062435097},{"$f":"Output!P86+Output!R86","v":356940.53363772458},{"$f":"Output!S86","v":354940.53363772458},{"$f":"Output!T86","v":1000000}]
[{"$f":"Output!B87","v":5},{"$f":"Output!D87","v":100000},{"$f":"Output!F87","v":3000},{"$f":"Output!G87","v":96460},{"$f":"Output!J87","v":6658.1795999999986},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A102,'4%'!$AT$12:$AT$707)*'4%-Annual'!U12,0),0),0)","v":3373},{"$f":"Output!H87","v":3840},{"$f":"Output!I87","v":0},{"$f":"Output!L87","v":0},{"$f":"Output!R87","v":0},{"$f":"Output!O87","v":458769.25799180276},{"$f":"Output!K87","v":5242.652455037367},{"$f":"Output!P87+Output!R87","v":452582.92809485865},{"$f":"Output!S87","v":452582.92809485865},{"$f":"Output!T87","v":1000000}]
[{"$f":"Output!B88","v":6},{"$f":"Output!D88","v":0},{"$f":"Output!F88","v":0},{"$f":"Output!G88","v":0},{"$f":"Output!J88","v":7072.8569999999991},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A103,'4%'!$AT$12:$AT$707)*'4%-Annual'!U13,0),0),0)","v":2940},{"$f":"Output!H88","v":4032},{"$f":"Output!I88","v":0},{"$f":"Output!L88","v":0},{"$f":"Output!R88","v":0},{"$f":"Output!O88","v":457187.92084312189},{"$f":"Output!K88","v":5228.5240083813378},{"$f":"Output!P88+Output!R88","v":451018.26251323189},{"$f":"Output!S88","v":451018.26251323189},{"$f":"Output!T88","v":1000000}]
[{"$f":"Output!B89","v":7},{"$f":"Output!D89","v":0},{"$f":"Output!F89","v":0},{"$f":"Output!G89","v":0},{"$f":"Output!J89","v":7417.3992000000026},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A104,'4%'!$AT$12:$AT$707)*'4%-Annual'!U14,0),0),0)","v":3034},{"$f":"Output!H89","v":4233.6000000000013},{"$f":"Output!I89","v":0},{"$f":"Output!L89","v":0},{"$f":"Output!R89","v":0},{"$f":"Output!O89","v":454902.79220883001},{"$f":"Output!K89","v":5206.0804040712101},{"$f":"Output!P89+Output!R89","v":448759.61733202595},{"$f":"Output!S89","v":448759.61733202595},{"$f":"Output!T89","v":1000000}]
[{"$f":"Output!B90","v":8},{"$f":"Output!D90","v":0},{"$f":"Output!F90","v":0},{"$f":"Output!G90","v":0},{"$f":"Output!J90","v":7703.5860000000021},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A105,'4%'!$AT$12:$AT$707)*'4%-Annual'!U15,0),0),0)","v":3118},{"$f":"Output!H90","v":4445.2800000000007},{"$f":"Output!I90","v":0},{"$f":"Output!L90","v":0},{"$f":"Output!R90","v":0},{"$f":"Output!O90","v":451954.2856035523},{"$f":"Output!K90","v":5175.8529880151773},{"$f":"Output!P90+Output!R90","v":445846.7790776944},{"$f":"Output!S90","v":445846.7790776944},{"$f":"Output!T90","v":1000000}]
[{"$f":"Output!B91","v":9},{"$f":"Output!D91","v":0},{"$f":"Output!F91","v":0},{"$f":"Output!G91","v":0},{"$f":"Output!J91","v":8491.7631999999994},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A106,'4%'!$AT$12:$AT$707)*'4%-Annual'!U16,0),0),0)","v":3293},{"$f":"Output!H91","v":4667.5440000000008},{"$f":"Output!I91","v":0},{"$f":"Output!L91","v":0},{"$f":"Output!R91","v":0},{"$f":"Output!O91","v":447707.77282250114},{"$f":"Output!K91","v":5134.1180603302837},{"$f":"Output!P91+Output!R91","v":441649.51351131138},{"$f":"Output!S91","v":441649.51351131138},{"$f":"Output!T91","v":1000000}]
[{"$f":"Output!B92","v":10},{"$f":"Output!D92","v":0},{"$f":"Output!F92","v":0},{"$f":"Output!G92","v":0},{"$f":"Output!J92","v":9370.4819999999982},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A107,'4%'!$AT$12:$AT$707)*'4%-Annual'!U17,0),0),0)","v":3483},{"$f":"Output!H92","v":4900.9212000000007},{"$f":"Output!I92","v":0},{"$f":"Output!L92","v":0},{"$f":"Output!R92","v":0},{"$f":"Output!O92","v":442003.25267995079},{"$f":"Output!K92","v":5076.5495766992672},{"$f":"Output!P92+Output!R92","v":436012.92417944566},{"$f":"Output!S92","v":436012.92417944566},{"$f":"Output!T92","v":1000000}]
[{"$f":"Output!B93","v":0},{"$f":"Output!D93","v":0},{"$f":"Output!F93","v":0},{"$f":"Output!G93","v":0},{"$f":"Output!J93","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A108,'4%'!$AT$12:$AT$707)*'4%-Annual'!U18,0),0),0)","v":0},{"$f":"Output!H93","v":0},{"$f":"Output!I93","v":0},{"$f":"Output!L93","v":0},{"$f":"Output!R93","v":0},{"$f":"Output!O93","v":0},{"$f":"Output!K93","v":0},{"$f":"Output!P93+Output!R93","v":0},{"$f":"Output!S93","v":0},{"$f":"Output!T93","v":0}]
[{"$f":"Output!B94","v":0},{"$f":"Output!D94","v":0},{"$f":"Output!F94","v":0},{"$f":"Output!G94","v":0},{"$f":"Output!J94","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A109,'4%'!$AT$12:$AT$707)*'4%-Annual'!U19,0),0),0)","v":0},{"$f":"Output!H94","v":0},{"$f":"Output!I94","v":0},{"$f":"Output!L94","v":0},{"$f":"Output!R94","v":0},{"$f":"Output!O94","v":0},{"$f":"Output!K94","v":0},{"$f":"Output!P94+Output!R94","v":0},{"$f":"Output!S94","v":0},{"$f":"Output!T94","v":0}]
[{"$f":"Output!B95","v":0},{"$f":"Output!D95","v":0},{"$f":"Output!F95","v":0},{"$f":"Output!G95","v":0},{"$f":"Output!J95","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A110,'4%'!$AT$12:$AT$707)*'4%-Annual'!U20,0),0),0)","v":0},{"$f":"Output!H95","v":0},{"$f":"Output!I95","v":0},{"$f":"Output!L95","v":0},{"$f":"Output!R95","v":0},{"$f":"Output!O95","v":0},{"$f":"Output!K95","v":0},{"$f":"Output!P95+Output!R95","v":0},{"$f":"Output!S95","v":0},{"$f":"Output!T95","v":0}]
[{"$f":"Output!B96","v":0},{"$f":"Output!D96","v":0},{"$f":"Output!F96","v":0},{"$f":"Output!G96","v":0},{"$f":"Output!J96","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A111,'4%'!$AT$12:$AT$707)*'4%-Annual'!U21,0),0),0)","v":0},{"$f":"Output!H96","v":0},{"$f":"Output!I96","v":0},{"$f":"Output!L96","v":0},{"$f":"Output!R96","v":0},{"$f":"Output!O96","v":0},{"$f":"Output!K96","v":0},{"$f":"Output!P96+Output!R96","v":0},{"$f":"Output!S96","v":0},{"$f":"Output!T96","v":0}]
[{"$f":"Output!B97","v":0},{"$f":"Output!D97","v":0},{"$f":"Output!F97","v":0},{"$f":"Output!G97","v":0},{"$f":"Output!J97","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A112,'4%'!$AT$12:$AT$707)*'4%-Annual'!U22,0),0),0)","v":0},{"$f":"Output!H97","v":0},{"$f":"Output!I97","v":0},{"$f":"Output!L97","v":0},{"$f":"Output!R97","v":0},{"$f":"Output!O97","v":0},{"$f":"Output!K97","v":0},{"$f":"Output!P97+Output!R97","v":0},{"$f":"Output!S97","v":0},{"$f":"Output!T97","v":0}]
[{"$f":"Output!B98","v":0},{"$f":"Output!D98","v":0},{"$f":"Output!F98","v":0},{"$f":"Output!G98","v":0},{"$f":"Output!J98","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A113,'4%'!$AT$12:$AT$707)*'4%-Annual'!U23,0),0),0)","v":0},{"$f":"Output!H98","v":0},{"$f":"Output!I98","v":0},{"$f":"Output!L98","v":0},{"$f":"Output!R98","v":0},{"$f":"Output!O98","v":0},{"$f":"Output!K98","v":0},{"$f":"Output!P98+Output!R98","v":0},{"$f":"Output!S98","v":0},{"$f":"Output!T98","v":0}]
[{"$f":"Output!B99","v":0},{"$f":"Output!D99","v":0},{"$f":"Output!F99","v":0},{"$f":"Output!G99","v":0},{"$f":"Output!J99","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A114,'4%'!$AT$12:$AT$707)*'4%-Annual'!U24,0),0),0)","v":0},{"$f":"Output!H99","v":0},{"$f":"Output!I99","v":0},{"$f":"Output!L99","v":0},{"$f":"Output!R99","v":0},{"$f":"Output!O99","v":0},{"$f":"Output!K99","v":0},{"$f":"Output!P99+Output!R99","v":0},{"$f":"Output!S99","v":0},{"$f":"Output!T99","v":0}]
[{"$f":"Output!B100","v":0},{"$f":"Output!D100","v":0},{"$f":"Output!F100","v":0},{"$f":"Output!G100","v":0},{"$f":"Output!J100","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A115,'4%'!$AT$12:$AT$707)*'4%-Annual'!U25,0),0),0)","v":0},{"$f":"Output!H100","v":0},{"$f":"Output!I100","v":0},{"$f":"Output!L100","v":0},{"$f":"Output!R100","v":0},{"$f":"Output!O100","v":0},{"$f":"Output!K100","v":0},{"$f":"Output!P100+Output!R100","v":0},{"$f":"Output!S100","v":0},{"$f":"Output!T100","v":0}]
[{"$f":"Output!B101","v":0},{"$f":"Output!D101","v":0},{"$f":"Output!F101","v":0},{"$f":"Output!G101","v":0},{"$f":"Output!J101","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A116,'4%'!$AT$12:$AT$707)*'4%-Annual'!U26,0),0),0)","v":0},{"$f":"Output!H101","v":0},{"$f":"Output!I101","v":0},{"$f":"Output!L101","v":0},{"$f":"Output!R101","v":0},{"$f":"Output!O101","v":0},{"$f":"Output!K101","v":0},{"$f":"Output!P101+Output!R101","v":0},{"$f":"Output!S101","v":0},{"$f":"Output!T101","v":0}]
[{"$f":"Output!B102","v":0},{"$f":"Output!D102","v":0},{"$f":"Output!F102","v":0},{"$f":"Output!G102","v":0},{"$f":"Output!J102","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A117,'4%'!$AT$12:$AT$707)*'4%-Annual'!U27,0),0),0)","v":0},{"$f":"Output!H102","v":0},{"$f":"Output!I102","v":0},{"$f":"Output!L102","v":0},{"$f":"Output!R102","v":0},{"$f":"Output!O102","v":0},{"$f":"Output!K102","v":0},{"$f":"Output!P102+Output!R102","v":0},{"$f":"Output!S102","v":0},{"$f":"Output!T102","v":0}]
[{"$f":"Output!B103","v":0},{"$f":"Output!D103","v":0},{"$f":"Output!F103","v":0},{"$f":"Output!G103","v":0},{"$f":"Output!J103","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A118,'4%'!$AT$12:$AT$707)*'4%-Annual'!U28,0),0),0)","v":0},{"$f":"Output!H103","v":0},{"$f":"Output!I103","v":0},{"$f":"Output!L103","v":0},{"$f":"Output!R103","v":0},{"$f":"Output!O103","v":0},{"$f":"Output!K103","v":0},{"$f":"Output!P103+Output!R103","v":0},{"$f":"Output!S103","v":0},{"$f":"Output!T103","v":0}]
[{"$f":"Output!B104","v":0},{"$f":"Output!D104","v":0},{"$f":"Output!F104","v":0},{"$f":"Output!G104","v":0},{"$f":"Output!J104","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A119,'4%'!$AT$12:$AT$707)*'4%-Annual'!U29,0),0),0)","v":0},{"$f":"Output!H104","v":0},{"$f":"Output!I104","v":0},{"$f":"Output!L104","v":0},{"$f":"Output!R104","v":0},{"$f":"Output!O104","v":0},{"$f":"Output!K104","v":0},{"$f":"Output!P104+Output!R104","v":0},{"$f":"Output!S104","v":0},{"$f":"Output!T104","v":0}]
[{"$f":"Output!B105","v":0},{"$f":"Output!D105","v":0},{"$f":"Output!F105","v":0},{"$f":"Output!G105","v":0},{"$f":"Output!J105","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A120,'4%'!$AT$12:$AT$707)*'4%-Annual'!U30,0),0),0)","v":0},{"$f":"Output!H105","v":0},{"$f":"Output!I105","v":0},{"$f":"Output!L105","v":0},{"$f":"Output!R105","v":0},{"$f":"Output!O105","v":0},{"$f":"Output!K105","v":0},{"$f":"Output!P105+Output!R105","v":0},{"$f":"Output!S105","v":0},{"$f":"Output!T105","v":0}]
[{"$f":"Output!B106","v":0},{"$f":"Output!D106","v":0},{"$f":"Output!F106","v":0},{"$f":"Output!G106","v":0},{"$f":"Output!J106","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A121,'4%'!$AT$12:$AT$707)*'4%-Annual'!U31,0),0),0)","v":0},{"$f":"Output!H106","v":0},{"$f":"Output!I106","v":0},{"$f":"Output!L106","v":0},{"$f":"Output!R106","v":0},{"$f":"Output!O106","v":0},{"$f":"Output!K106","v":0},{"$f":"Output!P106+Output!R106","v":0},{"$f":"Output!S106","v":0},{"$f":"Output!T106","v":0}]
[{"$f":"Output!B107","v":0},{"$f":"Output!D107","v":0},{"$f":"Output!F107","v":0},{"$f":"Output!G107","v":0},{"$f":"Output!J107","v":0},{"$f":"ROUND(MAX(IF(Input!$V$15=TRUE,SUMIF('4%'!$B$12:$B$707,$A122,'4%'!$AT$12:$AT$707)*'4%-Annual'!U32,0),0),0)","v":0},{"$f":"Output!H107","v":0},{"$f":"Output!I107","v":0},{"$f":"Output!L107","v":0},{"$f":"Output!R107","v":0},{"$f":"Output!O107","v":0},{"$f":"Output!K107","v":0},{"$f":"Output!P107+Output!R107","v":0},{"$f":"Output!S107","v":0},{"$f":"Output!T107","v":0}]
[]
[]
["*Specify details, if any."]
[null,"Notes: 1. Refer the sales literature for explanation of terms used in this illustration."]
[null,"2. Fund management charge is based on the specific fund option(s) chosen."]
[null,"3. In case rider charges are collected explicitly through collection of rider premium, and not by way of cancellation of units, then, such charges are    not considered in this illustration. In other cases, rider charges are included in other charges."]

{"sheet":"Output","index":4,"n_rows":164,"n_cols":22,"rows_kept":164,"cut":false,"hidden":false,"merged":[[20,1,20,3],[20,4,20,7],[20,8,20,11],[20,12,20,15],[19,16,19,19],[19,4,19,7],[122,1,122,2],[8,1,8,21],[14,1,14,3],[12,8,12,11],[13,8,13,11],[14,8,14,11],[11,1,11,7],[11,8,11,15],[12,12,12,15],[12,1,12,3],[13,1,13,3],[13,12,13,15],[14,12,14,15],[12,16,12,19],[13,16,13,19],[14,16,14,19],[9,22,9,24],[25,1,25,15],[15,8,15,11],[15,1,15,3],[15,4,15,7],[16,4,16,7],[17,4,17,7],[16,12,16,15],[18,8,18,11],[16,8,16,11],[15,12,15,15],[16,16,16,19],[13,20,13,21],[14,20,14,21],[11,16,11,21],[9,18,9,19],[12,20,12,21],[2,1,2,21],[4,9,4,15],[15,16,15,19],[15,20,15,21],[12,4,12,7],[80,14,80,20],[16,20,16,21],[20,20,20,21],[21,20,21,21],[25,16,25,21],[20,16,20,19],[18,16,18,19],[18,20,18,21],[17,16,17,19],[17,20,17,21],[19,20,19,21],[18,12,18,15],[80,7,80,13],[23,16,23,21],[24,16,24,21],[21,16,21,19],[21,8,21,11],[21,12,21,15],[26,16,26,21],[27,1,27,15],[27,16,27,21],[21,4,21,7],[38,1,38,2],[38,3,38,6],[38,7,38,13],[38,14,38,20],[26,1,26,15],[80,3,80,6],[18,1,18,3],[13,4,13,7],[23,1,23,15],[24,1,24,15],[19,1,19,3],[14,4,14,7],[18,4,18,7],[16,1,16,3],[17,12,17,15],[19,8,19,11],[19,12,19,15],[17,1,17,3],[17,8,17,11],[80,1,80,2],[21,1,21,3]]}
[]
[]
[null,{"$f":"Input!B4","v":"Max Life Shiksha Plus Super"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!L4","v":"UIN:"},{"$f":"UIN","v":"104L084V07"}]
[null,null,null,null,null,null,null,null,null,"A Unit Linked Non Participating Individual Life Insurance Plan "]
[null,null,null,null,null,null,null,null,null,null,null,"Policy/Proposal No:"]
[null,null,null,null,null,null,null,null,null,null,"Date of Illustration :",null,null,{"$f":"TODAY()","v":"2026-04-22"}]
[]
[null,"\nIN THIS POLICY, THE INVESTMENT RISK IN THE INVESTMENT PORTFOLIO IS BORNE BY THE POLICYHOLDER\n\n"]
[]
[]
[null,"Personal Details - Life to be Insured",null,null,null,null,null,null,"Product Features",null,null,null,null,null,null,null,"Investment Options"]
[null,"Proposer",null,null,{"$f":"E16","v":"Ajay"},null,null,null,"Policy Term (in years)",null,null,null,{"$f":"Term","v":10},null,null,null,"Growth Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!F20,0)","v":0}]
[null,"Age of Proposer at inception of Policy",null,null,{"$f":"E17","v":45},null,null,null,"Premium Paying Term (in years)",null,null,null,{"$f":"PPT","v":5},null,null,null,"Secure fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!H20,0)","v":0}]
[null,"Gender of Proposer",null,null,{"$f":"E18","v":"Transgender"},null,null,null,"Premium Payment Mode",null,null,null,{"$f":"Input!K15","v":"Annual"},null,null,null,"Balanced Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!J20,0)","v":0}]
[null,"Life Insured",null,null,{"$f":"Input!D7","v":"Ajay"},null,null,null,"Premium Payment Option",null,null,null,{"$f":"Input!J15","v":"Level"},null,null,null,"Conservative Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!D20,0)","v":0}]
[null,"Age of Life Insured at inception of Policy",null,null,{"$f":"Input!L7","v":45},null,null,null,"Annual Target Premium",null,null,null,{"$f":"aprem","v":100000},null,null,null,"Growth Super Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!B20,0)","v":0}]
[null,"Gender of Life Insured",null,null,{"$f":"IF(Input!D8= \"Others\", \"Transgender\", Input!D8)","v":"Transgender"},null,null,null,"Sum Assured of the Base Policy",null,null,null,{"$f":"SA","v":1000000},null,null,null,"NIFTY Smallcap Quality Index Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!M20,0)","v":0.4}]
[null,"Age of Child ",null,null,{"$f":"Input!L8","v":18},null,null,null,"Max Life Registered State",null,null,null,{"$f":"Input!I9","v":"Kerala"},null,null,null,"High Growth fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!L20,0)","v":0}]
[null,"Policyholder State",null,null,{"$f":"Input!D10","v":"Kerala"},null,null,null,"Non-Resident Indian (NRI)",null,null,null,{"$f":"Input!I10","v":"No"},null,null,null,"Midcap Momentum Index Fund",null,null,null,{"$f":"IF(AND($U$21=\"No\",$U$22=\"No\"),Input!K20,0)","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan",null,null,null,{"$f":"Input!F22","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dynamic Fund Allocation opted for",null,null,null,{"$f":"Input!C22","v":"No"}]
[]
[null,"Gross Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$V$15=FALSE,\"\",R66)","v":0.08}]
[null,"Net Yield (This excludes service tax & mortality charge) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$V$15=FALSE,\"\",R68)","v":5.3099412965282644E-2}]
[null,"Net Reduction in Yield (This excludes service tax, mortality, morbidity, rider and guaranteed benefit charges) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$V$15=FALSE,\"\",R69)","v":2.6900587034717358E-2}]
[null,"Net Yield (This includes service tax & all charges) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!$V$15=FALSE,\"\",R67)","v":2.5771186883173147E-2}]
[null,"Service Tax including Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!C6","v":0.18}]
[null,"* The yields shown above do not take partial withdrawals into consideration."]
[null,"Some benefits are guaranteed and some benefits are variable with returns based on the future performance of your Insurer carrying on life insurance business. If your policy offers guaranteed returns then these will be clearly marked “guaranteed”"]
[null," in the illustration table on this page. If your policy offers variable returns then the illustrations on this page will show two different rates of assumed future investment returns. These assumed rates of return are not guaranteed and they are not the upper or lower "]
[null,"limits of what you might get back, as the value of your policy is dependent on a number of factors including future investment performance."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"YEARLY ILLUSTRATIVE DETAILS"]
[null,null,null,null,null,null,null,null,null,null,null,"(This shall form a part of the policy document)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The following provides year-by-year statements of various charges and benefits over the duration of the policy with assumed rate of return as mentioned:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(All cashflows are in INR)"]
[null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 1 (Gross Yield: 8% pa)",null,null,null,null,null,null,"Scenario 1 (Gross Yield: 8% pa)"]
[null,"Policy Year","Age of life Assured","Annualized Premium","Top-up Premium","Premium Allocation charge","Amount Available for Investment\n(out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable**"]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A8*'8%-Annual'!U8,0),0)","v":1},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W8,0),0)","v":45},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B8,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E8,0),0)","v":5000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D8,0),0)","v":94100},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H8,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I8,0)*(B41<>0),0)","v":6013.8496599999999},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L8,0),0)-I41","v":1052.5959700120311},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F41+H41+I41+J41+K41+L41),0),0)","v":15906.445630012031},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N8,0),0)","v":2863.1602134021655},{"$f":"P41+(1+Service_tax)*K41","v":89457.079776564933},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P8,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P8,0)),0)","v":88215.016531950736},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB8,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q8,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q8,0)),0)","v":82922.115540033687},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC8,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC8,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V8,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V8,0))*(IF(MAX($B$41:$B$65)=B41,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E13,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A9*'8%-Annual'!U9,0),0)","v":2},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W9,0),0)","v":46},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B9,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E9,0),0)","v":4000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D9,0),0)","v":95280},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H9,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I9,0)*(B42<>0),0)","v":6272.7040000000015},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L9,0),0)-I42","v":2121.5866121494041},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F42+H42+I42+J42+K42+L42),0),0)","v":16234.290612149405},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N9,0),0)","v":2922.1723101868929},185640.05930691483,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P9,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P9,0)),0)","v":183136.58710457853},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB9,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q9,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q9,0)),0)","v":179136.58710457853},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC9,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC9,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V9,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V9,0))*(IF(MAX($B$41:$B$65)=B42,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E14,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A10*'8%-Annual'!U10,0),0)","v":3},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W10,0),0)","v":47},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B10,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E10,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D10,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H10,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I10,0)*(B43<>0),0)","v":6483.966089999999},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L10,0),0)-I43","v":3271.2827676112875},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F43+H43+I43+J43+K43+L43),0),0)","v":16595.248857611285},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N10,0),0)","v":2987.1447943700318},289121.28250661085,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P10,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P10,0)),0)","v":285261.16884082952},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB10,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q10,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q10,0)),0)","v":282261.16884082952},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC10,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC10,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V10,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V10,0))*(IF(MAX($B$41:$B$65)=B43,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E15,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A11*'8%-Annual'!U11,0),0)","v":4},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W11,0),0)","v":48},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B11,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E11,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D11,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H11,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I11,0)*(B44<>0),0)","v":6618.3420000000015},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L11,0),0)-I44","v":4493.7177236785119},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F44+H44+I44+J44+K44+L44),0),0)","v":17952.059723678511},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N11,0),0)","v":3231.3707502621323},399198.90929176763,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P11,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P11,0)),0)","v":393896.32237782696},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB11,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q11,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q11,0)),0)","v":391896.32237782696},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC11,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC11,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V11,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V11,0))*(IF(MAX($B$41:$B$65)=B44,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E16,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A12*'8%-Annual'!U12,0),0)","v":5},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W12,0),0)","v":49},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B12,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E12,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D12,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H12,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I12,0)*(B45<>0),0)","v":6658.1795999999986},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L12,0),0)-I45","v":5794.8663227926172},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F45+H45+I45+J45+K45+L45),0),0)","v":19293.045922792619},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N12,0),0)","v":3472.7482661026716},516420.97657139547,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P12,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P12,0)),0)","v":509583.0343105002},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB12,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q12,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q12,0)),0)","v":509583.0343105002},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC12,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC12,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V12,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V12,0))*(IF(MAX($B$41:$B$65)=B45,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E17,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A13*'8%-Annual'!U13,0),0)","v":6},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W13,0),0)","v":50},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H13,0),0)","v":4032},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I13,0)*(B46<>0),0)","v":7072.8569999999991},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L13,0),0)-I46","v":6020.6020715559098},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F46+H46+I46+J46+K46+L46),0),0)","v":17125.45907155591},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N13,0),0)","v":3082.582632880064},536429.70485726069,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P13,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P13,0)),0)","v":529325.39441282477},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB13,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q13,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q13,0)),0)","v":529325.39441282477},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC13,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC13,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V13,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V13,0))*(IF(MAX($B$41:$B$65)=B46,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E18,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A14*'8%-Annual'!U14,0),0)","v":7},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W14,0),0)","v":51},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H14,0),0)","v":4233.6000000000013},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I14,0)*(B47<>0),0)","v":7417.3992000000026},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L14,0),0)-I47","v":6252.9743412369589},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F47+H47+I47+J47+K47+L47),0),0)","v":17903.973541236963},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N14,0),0)","v":3222.7152374226525},557069.55025136797,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P14,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P14,0)),0)","v":549691.04052870837},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB14,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q14,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q14,0)),0)","v":549691.04052870837},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC14,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC14,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V14,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V14,0))*(IF(MAX($B$41:$B$65)=B47,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E19,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A15*'8%-Annual'!U15,0),0)","v":8},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W15,0),0)","v":52},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H15,0),0)","v":4445.2800000000007},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I15,0)*(B48<>0),0)","v":7703.5860000000021},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L15,0),0)-I48","v":6493.1796666489581},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F48+H48+I48+J48+K48+L48),0),0)","v":18642.045666648959},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N15,0),0)","v":3355.5682199968128},578441.62377885263,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P15,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P15,0)),0)","v":570779.6717722069},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB15,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q15,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q15,0)),0)","v":570779.6717722069},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC15,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC15,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V15,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V15,0))*(IF(MAX($B$41:$B$65)=B48,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E20,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A16*'8%-Annual'!U16,0),0)","v":9},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W16,0),0)","v":53},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H16,0),0)","v":4667.5440000000008},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I16,0)*(B49<>0),0)","v":8491.7631999999994},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L16,0),0)-I49","v":6738.1594275214657},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F49+H49+I49+J49+K49+L49),0),0)","v":19897.466627521466},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N16,0),0)","v":3581.5439929538638},599963.52596099314,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P16,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P16,0)),0)","v":592012.49783651775},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB16,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q16,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q16,0)),0)","v":592012.49783651775},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC16,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC16,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V16,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V16,0))*(IF(MAX($B$41:$B$65)=B49,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E21,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A17*'8%-Annual'!U17,0),0)","v":10},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W17,0),0)","v":54},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H17,0),0)","v":4900.9212000000007},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I17,0)*(B50<>0),0)","v":9370.4819999999982},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L17,0),0)-I50","v":6984.0957791972269},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F50+H50+I50+J50+K50+L50),0),0)","v":21255.498979197226},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N17,0),0)","v":3825.989816255501},621516.01786892745,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P17,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P17,0)),0)","v":613274.78484947467},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB17,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q17,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q17,0)),0)","v":613274.78484947467},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC17,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC17,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V17,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V17,0))*(IF(MAX($B$41:$B$65)=B50,1,0)),0)","v":613274.78484947467},{"$f":"IF(Input!$V$15=TRUE,Commissions!E22,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A18*'8%-Annual'!U18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I18,0)*(B51<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L18,0),0)-I51","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F51+H51+I51+J51+K51+L51),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N18,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P18,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P18,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB18,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q18,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q18,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC18,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC18,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V18,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V18,0))*(IF(MAX($B$41:$B$65)=B51,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E23,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A19*'8%-Annual'!U19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I19,0)*(B52<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L19,0),0)-I52","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F52+H52+I52+J52+K52+L52),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N19,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P19,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P19,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB19,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q19,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q19,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC19,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC19,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V19,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V19,0))*(IF(MAX($B$41:$B$65)=B52,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E24,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A20*'8%-Annual'!U20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I20,0)*(B53<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L20,0),0)-I53","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F53+H53+I53+J53+K53+L53),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N20,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P20,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P20,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB20,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q20,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q20,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC20,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC20,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V20,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V20,0))*(IF(MAX($B$41:$B$65)=B53,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E25,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A21*'8%-Annual'!U21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I21,0)*(B54<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L21,0),0)-I54","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F54+H54+I54+J54+K54+L54),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N21,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P21,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P21,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB21,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q21,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q21,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC21,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC21,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V21,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V21,0))*(IF(MAX($B$41:$B$65)=B54,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E26,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A22*'8%-Annual'!U22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I22,0)*(B55<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L22,0),0)-I55","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F55+H55+I55+J55+K55+L55),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N22,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P22,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P22,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB22,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q22,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q22,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC22,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC22,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V22,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V22,0))*(IF(MAX($B$41:$B$65)=B55,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E27,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A23*'8%-Annual'!U23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I23,0)*(B56<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L23,0),0)-I56","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F56+H56+I56+J56+K56+L56),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N23,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P23,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P23,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB23,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q23,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q23,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC23,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC23,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V23,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V23,0))*(IF(MAX($B$41:$B$65)=B56,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E28,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A24*'8%-Annual'!U24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I24,0)*(B57<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L24,0),0)-I57","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F57+H57+I57+J57+K57+L57),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N24,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P24,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P24,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB24,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q24,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q24,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC24,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC24,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V24,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V24,0))*(IF(MAX($B$41:$B$65)=B57,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E29,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A25*'8%-Annual'!U25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I25,0)*(B58<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L25,0),0)-I58","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F58+H58+I58+J58+K58+L58),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N25,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P25,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P25,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB25,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q25,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q25,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC25,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC25,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V25,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V25,0))*(IF(MAX($B$41:$B$65)=B58,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E30,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A26*'8%-Annual'!U26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I26,0)*(B59<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L26,0),0)-I59","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F59+H59+I59+J59+K59+L59),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N26,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P26,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P26,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB26,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q26,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q26,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC26,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC26,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V26,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V26,0))*(IF(MAX($B$41:$B$65)=B59,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E31,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A27*'8%-Annual'!U27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I27,0)*(B60<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L27,0),0)-I60","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F60+H60+I60+J60+K60+L60),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N27,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P27,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P27,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB27,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q27,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q27,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC27,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC27,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V27,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V27,0))*(IF(MAX($B$41:$B$65)=B60,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E32,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A28*'8%-Annual'!U28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I28,0)*(B61<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L28,0),0)-I61","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F61+H61+I61+J61+K61+L61),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N28,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P28,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P28,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB28,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q28,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q28,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC28,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC28,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V28,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V28,0))*(IF(MAX($B$41:$B$65)=B61,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E33,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A29*'8%-Annual'!U29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I29,0)*(B62<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L29,0),0)-I62","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F62+H62+I62+J62+K62+L62),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N29,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P29,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P29,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB29,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q29,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q29,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC29,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC29,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V29,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V29,0))*(IF(MAX($B$41:$B$65)=B62,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E34,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A30*'8%-Annual'!U30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I30,0)*(B63<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L30,0),0)-I63","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F63+H63+I63+J63+K63+L63),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N30,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P30,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P30,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB30,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q30,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q30,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC30,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC30,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V30,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V30,0))*(IF(MAX($B$41:$B$65)=B63,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E35,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A31*'8%-Annual'!U31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I31,0)*(B64<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L31,0),0)-I64","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F64+H64+I64+J64+K64+L64),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N31,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P31,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P31,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB31,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q31,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q31,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC31,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC31,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V31,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V31,0))*(IF(MAX($B$41:$B$65)=B64,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E36,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!A32*'8%-Annual'!U32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!W32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!B32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!C32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!E32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!D32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!H32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AD32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!I32,0)*(B65<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!L32,0),0)-I65","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!J32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F65+H65+I65+J65+K65+L65),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!N32,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!P32,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!P32,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!X32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'8%-Annual'!AB32,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!Q32,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!Q32,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!AC32,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!AC32,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V32,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V32,0))*(IF(MAX($B$41:$B$65)=B65,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E37,0)","v":0}]
[null,"Gross Yield to policyholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$11","v":0.08},null,null,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V28,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V28,0))*(IF(MAX($B$41:$B$60)=B66,1,0)),0)","v":0}]
[null,"Net Yield to the policholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'8%_IncludingMC and ST'!$BK$11","v":2.5771186883173147E-2},null,null,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V29,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V29,0))*(IF(MAX($B$41:$B$60)=B67,1,0)),0)","v":0}]
[null,"Net Yield to the policholder (Exclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'8%_ExcludingMC and ST'!$BK$11","v":5.3099412965282644E-2},null,null,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V30,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V30,0))*(IF(MAX($B$41:$B$60)=B68,1,0)),0)","v":0}]
[null,"Net Reduction in yield  (Exclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"8%-$R$68","v":2.6900587034717358E-2},null,null,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'8%-Annual'!V31,0)),0,IF(Input!$V$15=TRUE,'8%-Annual'!V31,0))*(IF(MAX($B$41:$B$60)=B69,1,0)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity Benefit",{"$f":"MAX(U41:U65)","v":613274.78484947467}]
[null,"** Please refer to the following notes:"]
[null,"·    The actual amount of commission paid to the agent may be lower or higher than the depicted value as the actual payout is dependent on factors such as total business procured and policy renewability. "]
[null,"·    TDS is deducted from Commission/ brokerage payable to the agent / broker on this policy."]
[null,"·    Offering or accepting a rebate is prohibited under Section 41 of the Insurance Act, 1938 and is a punishable offense."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(All cashflows are in INR)"]
[null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 2 (Gross Yield: 4% pa)",null,null,null,null,null,null,"Scenario 2 (Gross Yield: 4% pa)"]
[null,"Policy Year","Age of life Assured","Annualized Target Premium*","Top-up Premium","Premium Allocation charge","Amount Available for Investment        (out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable"]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A8*'4%-Annual'!U8,0),0)","v":1},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W8,0),0)","v":45},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B8,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E8,0),0)","v":5000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D8,0),0)","v":94100},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H8,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I8,0)*(B83<>0),0)","v":6013.8496599999999},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L8,0),0)-I83","v":1030.7272676162086},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F83+J83+H83+K83+L83+I83),0),0)","v":15884.576927616208},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N8,0),0)","v":2859.2238469709173},{"$f":"P83+(1+Service_tax)*K83","v":85963.474116576544},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P8,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P8,0)),0)","v":84747.215940789421},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X8,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB8,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q8,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q8,0)),0)","v":79662.382984342054},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC8,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC8,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V8,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V8,0))*(IF(MAX($B$83:$B$107)=B83,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E13,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A9*'4%-Annual'!U9,0),0)","v":2},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W9,0),0)","v":46},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B9,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E9,0),0)","v":4000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D9,0),0)","v":95280},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H9,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I9,0)*(B84<>0),0)","v":6272.7040000000015},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L9,0),0)-I84","v":2037.2321846922912},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F84+J84+H84+K84+L84+I84),0),0)","v":16149.936184692293},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N9,0),0)","v":2906.9885132446129},174994.21887896842,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P9,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P9,0)),0)","v":172590.28490103153},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X9,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB9,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q9,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q9,0)),0)","v":168590.28490103153},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC9,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC9,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V9,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V9,0))*(IF(MAX($B$83:$B$107)=B84,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E14,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A10*'4%-Annual'!U10,0),0)","v":3},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W10,0),0)","v":47},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B10,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E10,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D10,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H10,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I10,0)*(B85<>0),0)","v":6483.966089999999},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L10,0),0)-I85","v":3080.425540057242},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F85+J85+H85+K85+L85+I85),0),0)","v":16404.391630057238},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N10,0),0)","v":2952.7904934103026},267301.23724377085,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P10,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P10,0)),0)","v":263666.33510650333},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X10,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB10,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q10,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q10,0)),0)","v":260666.33510650333},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC10,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC10,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V10,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V10,0))*(IF(MAX($B$83:$B$107)=B85,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E15,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A11*'4%-Annual'!U11,0),0)","v":4},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W11,0),0)","v":48},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B11,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E11,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D11,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H11,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I11,0)*(B86<>0),0)","v":6618.3420000000015},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L11,0),0)-I86","v":4148.2871062435097},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F86+J86+H86+K86+L86+I86),0),0)","v":17606.629106243512},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N11,0),0)","v":3169.193239123832},361835.51242309192,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P11,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P11,0)),0)","v":356940.53363772458},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X11,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB11,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q11,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q11,0)),0)","v":354940.53363772458},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC11,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC11,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V11,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V11,0))*(IF(MAX($B$83:$B$107)=B86,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E16,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A12*'4%-Annual'!U12,0),0)","v":5},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W12,0),0)","v":49},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B12,0),0)","v":100000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E12,0),0)","v":3000},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D12,0),0)","v":96460},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H12,0),0)","v":3840},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I12,0)*(B87<>0),0)","v":6658.1795999999986},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L12,0),0)-I87","v":5242.652455037367},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F87+J87+H87+K87+L87+I87),0),0)","v":18740.832055037368},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N12,0),0)","v":3373.3497699067266},458769.25799180276,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P12,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P12,0)),0)","v":452582.92809485865},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X12,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB12,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q12,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q12,0)),0)","v":452582.92809485865},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC12,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC12,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V12,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V12,0))*(IF(MAX($B$83:$B$107)=B87,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E17,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A13*'4%-Annual'!U13,0),0)","v":6},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W13,0),0)","v":50},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H13,0),0)","v":4032},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I13,0)*(B88<>0),0)","v":7072.8569999999991},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L13,0),0)-I88","v":5228.5240083813378},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F88+J88+H88+K88+L88+I88),0),0)","v":16333.381008381337},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N13,0),0)","v":2940.0085815086404},457187.92084312189,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P13,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P13,0)),0)","v":451018.26251323189},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X13,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB13,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q13,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q13,0)),0)","v":451018.26251323189},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC13,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC13,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V13,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V13,0))*(IF(MAX($B$83:$B$107)=B88,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E18,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A14*'4%-Annual'!U14,0),0)","v":7},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W14,0),0)","v":51},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H14,0),0)","v":4233.6000000000013},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I14,0)*(B89<>0),0)","v":7417.3992000000026},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L14,0),0)-I89","v":5206.0804040712101},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F89+J89+H89+K89+L89+I89),0),0)","v":16857.079604071216},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N14,0),0)","v":3034.2743287328176},454902.79220883001,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P14,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P14,0)),0)","v":448759.61733202595},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X14,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB14,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q14,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q14,0)),0)","v":448759.61733202595},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC14,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC14,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V14,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V14,0))*(IF(MAX($B$83:$B$107)=B89,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E19,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A15*'4%-Annual'!U15,0),0)","v":8},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W15,0),0)","v":52},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H15,0),0)","v":4445.2800000000007},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I15,0)*(B90<>0),0)","v":7703.5860000000021},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L15,0),0)-I90","v":5175.8529880151773},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F90+J90+H90+K90+L90+I90),0),0)","v":17324.718988015178},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N15,0),0)","v":3118.4494178427321},451954.2856035523,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P15,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P15,0)),0)","v":445846.7790776944},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X15,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB15,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q15,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q15,0)),0)","v":445846.7790776944},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC15,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC15,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V15,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V15,0))*(IF(MAX($B$83:$B$107)=B90,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E20,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A16*'4%-Annual'!U16,0),0)","v":9},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W16,0),0)","v":53},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H16,0),0)","v":4667.5440000000008},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I16,0)*(B91<>0),0)","v":8491.7631999999994},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L16,0),0)-I91","v":5134.1180603302837},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F91+J91+H91+K91+L91+I91),0),0)","v":18293.425260330281},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N16,0),0)","v":3292.8165468594511},447707.77282250114,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P16,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P16,0)),0)","v":441649.51351131138},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X16,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB16,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q16,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q16,0)),0)","v":441649.51351131138},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC16,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC16,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V16,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V16,0))*(IF(MAX($B$83:$B$107)=B91,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E21,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A17*'4%-Annual'!U17,0),0)","v":10},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W17,0),0)","v":54},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H17,0),0)","v":4900.9212000000007},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I17,0)*(B92<>0),0)","v":9370.4819999999982},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L17,0),0)-I92","v":5076.5495766992672},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F92+J92+H92+K92+L92+I92),0),0)","v":19347.952776699265},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N17,0),0)","v":3482.6314998058679},442003.25267995079,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P17,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P17,0)),0)","v":436012.92417944566},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X17,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB17,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q17,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q17,0)),0)","v":436012.92417944566},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC17,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC17,0)),0)","v":1000000},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V17,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V17,0))*(IF(MAX($B$83:$B$107)=B92,1,0)),0)","v":436012.92417944566},{"$f":"IF(Input!$V$15=TRUE,Commissions!E22,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A18*'4%-Annual'!U18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I18,0)*(B93<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L18,0),0)-I93","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F93+J93+H93+K93+L93+I93),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N18,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P18,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P18,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X18,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB18,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q18,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q18,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC18,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC18,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V18,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V18,0))*(IF(MAX($B$83:$B$107)=B93,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E23,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A19*'4%-Annual'!U19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I19,0)*(B94<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L19,0),0)-I94","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F94+J94+H94+K94+L94+I94),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N19,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P19,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P19,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X19,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB19,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q19,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q19,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC19,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC19,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V19,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V19,0))*(IF(MAX($B$83:$B$107)=B94,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E24,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A20*'4%-Annual'!U20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I20,0)*(B95<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L20,0),0)-I95","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F95+J95+H95+K95+L95+I95),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N20,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P20,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P20,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X20,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB20,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q20,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q20,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC20,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC20,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V20,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V20,0))*(IF(MAX($B$83:$B$107)=B95,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E25,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A21*'4%-Annual'!U21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I21,0)*(B96<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L21,0),0)-I96","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F96+J96+H96+K96+L96+I96),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N21,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P21,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P21,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X21,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB21,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q21,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q21,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC21,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC21,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V21,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V21,0))*(IF(MAX($B$83:$B$107)=B96,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E26,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A22*'4%-Annual'!U22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I22,0)*(B97<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L22,0),0)-I97","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F97+J97+H97+K97+L97+I97),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N22,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P22,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P22,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X22,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB22,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q22,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q22,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC22,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC22,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V22,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V22,0))*(IF(MAX($B$83:$B$107)=B97,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E27,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A23*'4%-Annual'!U23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I23,0)*(B98<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L23,0),0)-I98","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F98+J98+H98+K98+L98+I98),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N23,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P23,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P23,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X23,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB23,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q23,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q23,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC23,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC23,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V23,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V23,0))*(IF(MAX($B$83:$B$107)=B98,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E28,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A24*'4%-Annual'!U24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I24,0)*(B99<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L24,0),0)-I99","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F99+J99+H99+K99+L99+I99),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N24,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P24,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P24,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X24,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB24,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q24,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q24,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC24,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC24,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V24,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V24,0))*(IF(MAX($B$83:$B$107)=B99,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E29,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A25*'4%-Annual'!U25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I25,0)*(B100<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L25,0),0)-I100","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F100+J100+H100+K100+L100+I100),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N25,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P25,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P25,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X25,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB25,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q25,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q25,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC25,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC25,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V25,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V25,0))*(IF(MAX($B$83:$B$107)=B100,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E30,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A26*'4%-Annual'!U26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I26,0)*(B101<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L26,0),0)-I101","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F101+J101+H101+K101+L101+I101),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N26,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P26,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P26,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X26,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB26,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q26,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q26,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC26,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC26,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V26,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V26,0))*(IF(MAX($B$83:$B$107)=B101,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E31,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A27*'4%-Annual'!U27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I27,0)*(B102<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L27,0),0)-I102","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F102+J102+H102+K102+L102+I102),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N27,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P27,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P27,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X27,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB27,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q27,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q27,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC27,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC27,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V27,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V27,0))*(IF(MAX($B$83:$B$107)=B102,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E32,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A28*'4%-Annual'!U28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I28,0)*(B103<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L28,0),0)-I103","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F103+J103+H103+K103+L103+I103),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N28,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P28,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P28,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X28,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB28,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q28,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q28,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC28,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC28,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V28,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V28,0))*(IF(MAX($B$83:$B$107)=B103,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E33,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A29*'4%-Annual'!U29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I29,0)*(B104<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L29,0),0)-I104","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F104+J104+H104+K104+L104+I104),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N29,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P29,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P29,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X29,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB29,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q29,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q29,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC29,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC29,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V29,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V29,0))*(IF(MAX($B$83:$B$107)=B104,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E34,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A30*'4%-Annual'!U30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I30,0)*(B105<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L30,0),0)-I105","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F105+J105+H105+K105+L105+I105),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N30,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P30,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P30,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X30,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB30,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q30,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q30,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC30,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC30,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V30,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V30,0))*(IF(MAX($B$83:$B$107)=B105,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E35,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A31*'4%-Annual'!U31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I31,0)*(B106<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L31,0),0)-I106","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F106+J106+H106+K106+L106+I106),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N31,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P31,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P31,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X31,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB31,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q31,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q31,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC31,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC31,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V31,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V31,0))*(IF(MAX($B$83:$B$107)=B106,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E36,0)","v":0}]
[null,{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!A32*'4%-Annual'!U32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!W32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!B32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!C32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!E32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!D32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!H32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AD32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!I32,0)*(B107<>0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!L32,0),0)-I107","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!J32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,(F107+J107+H107+K107+L107+I107),0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!N32,0),0)","v":0},0,{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!P32,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!P32,0)),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!X32,0),0)","v":0},{"$f":"MAX(IF(Input!$V$15=TRUE,'4%-Annual'!AB32,0),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!Q32,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!Q32,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!AC32,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!AC32,0)),0)","v":0},{"$f":"MAX(IF(ISNA(IF(Input!$V$15=TRUE,'4%-Annual'!V32,0)),0,IF(Input!$V$15=TRUE,'4%-Annual'!V32,0))*(IF(MAX($B$83:$B$107)=B107,1,0)),0)","v":0},{"$f":"IF(Input!$V$15=TRUE,Commissions!E37,0)","v":0}]
[null,"Gross Yield to policyholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$10","v":0.04}]
[null,"Net Yield to the policholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!BK11","v":-1.7007517035938391E-2}]
[null,"EOY – End of Year"]
[null,"***The Policyholder may surrender/discontinue the policy at any time after inception of the policy. In case the policyholder surrenders the policy within the lock-in-period, the Company will credit the Fund Value into the Discontinuance Policy Fund "]
[null,"after deducting applicable Surrender / Discontinuance Charges. At the expiry of lock-in period, the company will pay the policyholder the value of units in the Discontinuance Policy Fund as at that date. In case the policyholder surrenders the policy after the completion of lock-in period, the company will pay the fund value as on the date of receipt "]
[null,"of surrender request. In this case, if the policy is surrendered post the death of the Life Insured, then along with the Fund Value as specified above, the present value of Family Income Benefit and Fund of Premium benefit discounted at a rate of 6.5% per annum will also be paid. "]
[]
[]
[null,"**** The illustrated death benefit is the lumpsum benefit (higher of sum assured, 105% of all premiums paid till the date of death or 0.5 times the product of policy term and Annualised premium) payable immediately on the death of the life insured."]
[null," Along with this benefit, the following benefits will also be payable:"]
[null,"1.        Family Income benefit:"]
[null,"10% of the Sum Assured will be paid on each Policy anniversary following or coinciding with the date of death of the Life Insured till the end of the Policy Term, but not exceeding 10 such instalments."]
[null,"2.        Funding of Premium:"]
[null,"Under this benefit, the Company will fund all future outstanding premiums as and when due under the Policy and the Fund Value will be paid on maturity."]
[]
[null,{"$f":"Charges!X4","v":"Description of Goods and Service Tax (GST)"}]
[null,null,{"$f":"Charges!Y5","v":"Rate"}]
[null,{"$f":"Charges!X6","v":"CGST"},{"$f":"Charges!Y6","v":0.09}]
[null,{"$f":"Charges!X7","v":"SGST"},{"$f":"Charges!Y7","v":0.09}]
[null,{"$f":"Charges!X8","v":"IGST"},{"$f":"Charges!Y8","v":"NA"}]
[null,"Applicable GST",{"$f":"Charges!Y9","v":0.18}]
[]
[]
[null,"Important Notes:"]
[]
[null,"• Max Life Insurance Company is the name of the Company and Max Life Shiksha Plus Super is the name of the Unit Linked Life Insurance Policy and does not in any way indicate the future prospects or returns of the said Plan."]
[null,"• This is only an illustrative document. It does not purport to be a contract of insurance and does not in any way create any rights and/or obligations."]
[null,"• Unit Linked Life Insurance products are different from traditional insurance products and are subject to risk factors mentioned in the policy document."]
[null,"• The Premiums paid in unit-linked life insurance policies are subject to investment risks associated with capital markets and the NAVs of the units may go up or down based on the performance of the fund and factors influencing the capital market. The insured is responsible for his or her decisions."]
[null,"• Past performance of the investment funds do not indicate the future performance of the same. There are no guaranteed or assured returns."]
[null,"• Policy benefits are payable provided all premiums are paid, when they are due. The illustrative benefits above assume that all premiums that are due will be paid on the due dates."]
[null,"• Service Tax and Education Cess would be levied as per applicable laws and would be to the account of the policyholder."]
[null,"• You may be entitled to certain applicable tax benefits on your premiums and Policy benefits. Please note that all the tax benefits are subject to tax laws prevailing at the time of payment of premium or receipt of benefits by you/ your nominee."]
[null,"• Tax benefits are subject to the changes in tax laws. You may be entitled to certain applicable tax benefits on your premiums and policy benefits. Please note that all the tax benefits are subject to the tax laws prevailing at the time of payment of premiums or receipt of benefits by you. You may seek an independent advise on tax benefits from your tax advisor."]
[]
[]
[]
[null,"Section B"]
[]
[null,"• Risk charges include sum at risk charges, where sum at risk is equal to the maximum of Base Sum Assured, 105% of total premiums paid, 0.5 times the product of policy term and annualized premium added to the present value of the Fixed Income benefit and Funding of Premium benefit discounted at 6.50%."]
[null,"• Rider Charges, if any, will be included in Risk Charges."]
[null,"• Death, Surrender and Maturity Benefits are inclusive of Partial Withdrawals, if any."]
[null,"• Surrender value is net of Surrender charge (inclusive of the applicable service tax). "]
[null,"• Guaranteed loyalty additions will be paid provided all due premiums have been paid by the policyholder."]
[]
[null,"I ________________________________________________________ (Name), have explained the terms and conditions and the benefits of the policy to the prospect/policyholder."]
[]
[]
[null,"Signature of Agent/Specified Person: \n\nName and ID:\nPlace:\nDate: \nCompany Seal:\n"]
[]
[null,"I ________________________________________________________ (Name), having received the information with respect to the above, have understood the above statement before entering into the contract. I understand and intend to continue paying the above "]
[null,"said premium amount for the complete Premium Payment Period and as per the opted frequency."]
[]
[]
[null,"Policyholders Signature:"]
[null,"Policyholders Name:"]
[null,"Date:"]

{"sheet":"Charges","index":5,"n_rows":90,"n_cols":25,"rows_kept":90,"cut":false,"hidden":true,"merged":[[38,1,38,2],[37,1,37,5],[73,1,73,2],[50,2,50,3],[27,1,27,2],[29,1,29,2],[85,1,85,2],[72,1,72,2],[65,1,65,2],[54,1,54,4],[77,1,77,2],[75,1,75,4],[14,1,14,3],[24,6,24,7],[2,18,2,21],[3,23,3,24],[14,11,14,12],[14,6,14,7]]}
[]
[null,null,null,null,null,null,"Guarantee Charge Annual",1.5E-3]
[null,null,null,null,null,null,"Guarantee Charge Monthly",{"$f":"(1-(1-H2)^(1/12))","v":1.2508601994698498E-4},null,null,null,null,null,null,null,null,null,null,"GST for Base plan"]
[null,"Bid/Offer",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate lookup",{"$f":"VLOOKUP(Input!$D$10,$S$6:$V$41,2,FALSE)","v":0.09},{"$f":"VLOOKUP(Input!$D$10,$S$6:$V$41,3,FALSE)","v":0.09},{"$f":"V6","v":0.18},null,"Description of Goods and Service Tax (GST)"]
[null,"Inflation",0.05,{"$f":"(1+C5)^(1/12)-1","v":4.0741237836483535E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Name","CGST","SGST","IGST",null,null,"Rate"]
[null,"Service Tax ",{"$f":"IF(Y9=\"NA\",0,Y9)","v":0.18},null,null,null,"Service Tax",{"$f":"IF(Input!$D$10=\"Others\",\"On\",\"Off\")","v":"Off"},null,null,null,null,null,null,null,null,null,null,"Arunachal Pradesh",0.09,0.09,0.18,null,"CGST",{"$f":"IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10=Input!$I$9,T4,\"NA\"))","v":0.09}]
[null,"Service Tax Flag",{"$f":"IF(Charges!$H$6=\"Off\",0,1)","v":0},null,null,null,"Mortality Charge","On",null,null,null,null,null,null,null,null,null,null,"Andhra Pradesh",0.09,0.09,null,null,"SGST",{"$f":"IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10=Input!$I$9,U4,\"NA\"))","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assam",0.09,0.09,null,null,"IGST",{"$f":"IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10<>Input!$I$9,V4,\"NA\"))","v":"NA"}]
[null,null,"Per Annum","Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bihar",0.09,0.09,null,null,"Applicable GST",{"$f":"IF(Input!$I$8>=Input!$T$22,0,IF(Input!$I$10=\"Yes\",\"NA\",IF(Input!$D$10=Input!$I$9,Y6+Y7,IF(Input!$D$10<>Input!$I$9,Y8,0))))","v":0.18}]
[null,"Investment Rate@4% p.a.",0.04,{"$f":"(1+C10)^(1/12)-1","v":3.2737397821989145E-3},null,null,"Cover Multiple on Top Up",1.1000000000000001,null,null,null,null,null,null,null,null,null,null,"Chattisgarh",0.09,0.09]
[null,"Investment Rate@ 8% p.a.",0.08,{"$f":"(1+C11)^(1/12)-1","v":6.4340301100034303E-3},null,null,"Maximum Limit on Cumulative Top Up",2000000,null,null,null,null,null,null,null,null,null,null,"Goa",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gujarat",0.09,0.09]
[null,null,null,null,null,null,null,null,null,"Dynamic Transfer Table to be used",null,{"$f":"IF(Term=10,2,6)*(dfa_option = \"Yes\")","v":0},null,null,null,null,null,null,"Haryana",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Himachal Pradesh",0.09,0.09]
[null,"FM Charge (excl of Service tax)",null,null,null,null,"Dynamic Fund Allocation - Limited Pay",null,{"$f":"Input!$C$22","v":"No"},null,null,"Dynamic Fund Allocation - Regular Pay",null,{"$f":"Input!$C$22","v":"No"},null,null,null,null,"Jammu & Kashmir",0.09,0.09]
[null,null,null,"Allocation of Premium","Risk Rating","CONCATENATE","Number of Years to Maturity","Assets under management to be maintained under the              Growth Super Fund","Assets under management to be maintained under the Secure Fund","Average FMC under DFA",null,"Number of Years to Maturity","Assets under management to be maintained under the              Growth Super Fund","Assets under management to be maintained under the Secure Fund","Average FMC under DFA",null,null,null,"Jharkhand",0.09,0.09]
[null,"Growth Fund",{"$f":"1.25%","v":1.2500000000000001E-2},{"$f":"Input!$F$20","v":0},"High",{"$f":"CONCATENATE(\" \"&B17, \" (Risk Rating-\", E17, \") : \", D17*100,\"%\")","v":" Growth Fund (Risk Rating-High) : 0%"},"8-10 years",0.7,0.3,{"$f":"SUMPRODUCT(H17:I17,$H$21:$I$21)","v":1.1449999999999998E-2},"avg_fmc_dfa2","16 – 25 years",0.8,0.2,{"$f":"SUMPRODUCT(M17:N17,$M$21:$N$21)","v":1.1800000000000001E-2},null,null,null,"Karnataka",0.09,0.09]
[null,"Secure fund",8.9999999999999993E-3,{"$f":"Input!$H$20","v":0},"Low",{"$f":"CONCATENATE(\", \",B18, \" (Risk Rating-\", E18, \") : \", D18*100,\"%\")","v":", Secure fund (Risk Rating-Low) : 0%"},"4-7 years",0.5,0.5,{"$f":"SUMPRODUCT(H18:I18,$H$21:$I$21)","v":1.0749999999999999E-2},"avg_fmc_dfa3","11 – 15 years",0.6,0.4,{"$f":"SUMPRODUCT(M18:N18,$M$21:$N$21)","v":1.1099999999999999E-2},null,null,null,"Kerala",0.09,0.09]
[null,"Balanced Fund",1.0999999999999999E-2,{"$f":"Input!$J$20","v":0},"Medium",{"$f":"CONCATENATE(\", \",B19, \" (Risk Rating-\", E19, \") : \", D19*100,\"%\")","v":", Balanced Fund (Risk Rating-Medium) : 0%"},"0-3 years",0.3,0.7,{"$f":"SUMPRODUCT(H19:I19,$H$21:$I$21)","v":1.005E-2},"avg_fmc_dfa4","6 – 10 years",0.4,0.6,{"$f":"SUMPRODUCT(M19:N19,$M$21:$N$21)","v":1.04E-2},null,null,null,"Madhya Pradesh",0.09,0.09]
[null,"High Growth Fund",1.2500000000000001E-2,{"$f":"Input!L20","v":0},"Very High",", High Growth Fund (Risk Rating-Very High) : 0%",null,null,null,null,null,"0 – 5 years",0.2,0.8,{"$f":"SUMPRODUCT(M20:N20,$M$21:$N$21)","v":9.7000000000000003E-3},null,null,null,"Maharashtra",0.09,0.09]
[null,"Conservative Fund",8.9999999999999993E-3,{"$f":"Input!$D$20","v":0},"Low",", Conservative Fund (Risk Rating-Low) : 0%","FMC",{"$f":"C17","v":1.2500000000000001E-2},{"$f":"C18","v":8.9999999999999993E-3},null,null,"FMC",{"$f":"C17","v":1.2500000000000001E-2},{"$f":"C18","v":8.9999999999999993E-3},null,null,null,null,"Manipur",0.09,0.09]
[null,"Growth Super Fund",{"$f":"1.25%","v":1.2500000000000001E-2},{"$f":"Input!$B$20","v":0},"High",", Growth Super Fund (Risk Rating-High) : 0%",null,null,null,null,null,null,null,null,null,null,null,null,"Meghalaya",0.09,0.09]
[null,"NIFTY Smallcap Quality Index Fund",0.01,{"$f":"Input!$M$20","v":0.4},"Very High",{"$f":"CONCATENATE(\", \",B23, \" (Risk Rating-\", E23, \") : \", D23*100,\"%\")","v":", NIFTY Smallcap Quality Index Fund (Risk Rating-Very High) : 40%"},null,null,null,null,null,null,null,null,null,null,null,null,"Mizoram",0.09,0.09]
[null,"Midcap Momentum Index Fund",1.2500000000000001E-2,{"$f":"Input!K20","v":0.6},"Very High",{"$f":"CONCATENATE(\", \",B24,\" (Risk Rating-\",E24,\") : \",D24*100,\"%\")","v":", Midcap Momentum Index Fund (Risk Rating-Very High) : 60%"},null,null,null,null,null,null,null,null,null,null,null,null,"Nagaland",0.09,0.09]
[null,"Money Market Fund",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orissa",0.09,0.09]
[null,"Secure Plus Fund",{"$f":"IF(STP_Option = \"Yes\", 0.9%, 0%)","v":0},0,null,null,"WOP or FIB Discount Rate",6.5000000000000002E-2,{"$f":"(1+H26)^(1/12)-1","v":5.2616942768477504E-3},null,null,null,null,null,null,null,null,null,"Punjab",0.09,0.09]
[null,"Avg FMC",null,{"$f":"SUMPRODUCT($C$17:$C$26,$D$17:$D$26)","v":1.15E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rajasthan",0.09,0.09]
[null,"FMC Ceiling",null,1.35E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sikkim",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamil nadu",0.09,0.09]
[null,"Policy Administration Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telangana",0.09,0.09]
[null,"Dedn",{"$f":"MIN(500, IF(Input!K15 = \"Annual\", 0.32%, 0.22%) * aprem)","v":320},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tripura",0.09,0.09]
[null,"Yearly inflation applicable",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttarakhand",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Bengal",0.09,0.09]
[null,"SA Related Charge",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andaman and Nicobar Islands UT",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chandigarh",0.09,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dadra and Nagar Haveli UT",0.09,0.09]
[null,"Allocation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daman and Diu UT",0.09,0.09]
[null,null,null,"Charge",null,"Allocated Premium",null,null,null,null,null,null,null,null,null,null,null,null,"Lakshyadeep UT",0.09,0.09]
[null,"1st Year ",1,0.05,null,{"$f":"100%-D40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,"Delhi",0.09,0.09]
[null,"2nd Year",2,0.04,null,{"$f":"100%-D41","v":0.96},null,null,null,null,null,null,null,null,null,null,null,null,"Ponducherry UT",0.09,0.09]
[null,"3rd Year",3,0.03,null,0.97]
[null,"4th year",4,0.03,null,0.97]
[null,"5th year",5,0.03,null,0.97]
[null,"6th year",6,0.03,null,0.97]
[null,"7th year",7,0.03,null,0.97]
[null,"8th year",8,0.03,null,0.97]
[null,"9th year",9,0.03,null,0.97]
[null,"10th year",10,0.03,null,0.97]
[null,"11th Year Onwards",11,0,null,1]
[]
[]
[]
[]
[null,"Surrender Charge"]
[null,"Year","As a % of First Year Premium","% of Prevailing Fund Value","Fixed Rupee Amount"]
[null,1,{"$f":"IF(aprem<=50000, 20%, 6%)","v":0.06},{"$f":"IF(aprem<=50000, 20%, 6%)","v":0.06},{"$f":"IF(aprem<=50000, 3000, 6000)","v":6000}]
[null,2,{"$f":"IF(aprem<=50000, 15%, 4%)","v":0.04},{"$f":"IF(aprem<=50000, 15%, 4%)","v":0.04},{"$f":"IF(aprem<=50000, 2000, 5000)","v":5000}]
[null,3,{"$f":"IF(aprem<=50000, 10%, 3%)","v":0.03},{"$f":"IF(aprem<=50000, 10%, 3%)","v":0.03},{"$f":"IF(aprem<=50000, 1500, 4000)","v":4000}]
[null,4,{"$f":"IF(aprem<=50000, 5%, 2%)","v":0.02},{"$f":"IF(aprem<=50000, 5%, 2%)","v":0.02},{"$f":"IF(aprem<=50000, 1000, 2000)","v":2000}]
[null,5,0,0,0]
[]
[]
[]
[]
[null,"Loyalty  Units (as % of FV)"]
[null,"Policy Year","Persistency Bonus (% of ATP)"]
[null,11,2E-3]
[null,"Compd Rate",2.0000000000000001E-4]
[null,20,0]
[]
[]
[null,"Maximum partial Withdrawal Limit",null,0.5,"of Fund Value"]
[null,"Minimum partial Withdrawal Limit",null,5000]
[]
[null,"RIDERS"]
[]
[null,"DD Rider"]
[null,"DD Rider ",{"$f":"Input!$D$27","v":"No"}]
[null,"DD Rider SA",{"$f":"DDSA","v":400000}]
[null,"Term of DD Rider",{"$f":"Input!$L$27","v":10}]
[null,"DD Rider Premium Rate",{"$f":"IF(C79=\"Yes\",IF(Age<20,0,VLOOKUP(Age,'DD Charge'!$B$4:$AL$40,C81-3,FALSE)*IF(OR(Age<20,Age>50),0,1)*IF(C81<5,0,1)))","v":false}]
[null,"DD Rider Premium",{"$f":"C80*C82/1000*(1+IF(Input!$D$35=\"Yes\",Input!$H$35,0))","v":0}]
[]
[]
[null,"PAB Rider "]
[null,"Rider Sum Assured",{"$f":"PABSA","v":100000}]
[null,"Term of Rider",{"$f":"Input!$L$28","v":10}]
[null,"PAB Rider Charge Rate",1.35]
[null,"PAB Rider Premium",{"$f":"IF(Input!$D$28=\"Yes\",C87*C89/1000,0)*(1+IF(Input!$D$36=\"Yes\",Input!$H$36,0))","v":0}]

{"sheet":"Maturity Solve","index":6,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
["Desired Maturity Value",{"$f":"IF(Input!B2 = \"Maturity Solve\", Desired_Amount, 0)","v":0},null,null,null,"PPT","Min age","Max age"]
[null,null,null,null,null,10,7,6,{"$f":"VLOOKUP(Term,F3:H14,3,FALSE)","v":6}]
["Current Maturity Value",{"$f":"Maturity_8","v":613274.78484947467},null,null,null,15,25,20]
[null,null,null,null,null,16,28,24,"Factor",{"$f":"I3","v":6}]
["Difference",{"$f":"B2-B4","v":-613274.78484947467},null,null,null,17,30,26,"Min Premium",{"$f":"IF(Term = 10, 50000, 25000)","v":50000}]
[null,null,null,null,null,18,34,29,"Desired Value/Factor",{"$f":"B2/J5","v":0}]
["Difference Factor",{"$f":"B6/B2","v":{"$error":"#DIV/0!"}},null,null,null,19,37,31,"Start Value",{"$f":"IF(J7<J6, J6, J7)","v":50000}]
[null,null,null,null,null,20,41,34]
[null,null,null,null,null,21,45,37]
[null,null,null,null,null,22,49,40]
[null,null,null,null,null,23,53,47]
[null,null,null,null,null,24,58,50]
[null,null,null,null,null,25,63,54]

{"sheet":"4%","index":7,"n_rows":2819,"n_cols":141,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[9,72,9,81],[8,35,8,39],[8,40,8,43],[8,46,8,50],[8,51,8,59],[8,3,8,6],[8,7,8,13],[8,21,8,25],[8,26,8,33],[8,84,8,93]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":61}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"=VLOOKUP(Age+B12-1, (&Mode), IF(PPT = 5, 2, PPT - 12), 0)*E12/1000"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"address\",BE5),2,2)","v":"BE"}]
[null,null,{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Input!K15, \"FOP\")","v":"AnnualFOP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":40}]
[null,null,null,"Premiums",null,null,null,"Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges",null,null,null,null,"Fund",null,null,null,null,null,null,null,null,"Surrenders",null,null,null,null,"Extra Rating",null,null,null,null,null,"Top Up Premium",null,null,null,null,"Partial Withdrawal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan"]
["Premium paying term Flag","Policy Year",null,"Premium- Base","Annualised ATP","Top Ups","Total Premium +Top Ups","Allocation Rate for Base Policy (Excl of Service Tax)","Weighted Allocation Rate","Cummulative Deposits for the Year","Allocated premium (excl of service tax)","Service Tax on Allocation Charge","Total Allocated Premium (Incl of Service tax charge)","Amount allocated to Persistency Units ","Premium Load (excl service tax)","Premium Load (incl service tax)","Bid/Offer Spread","Total Money Available for Allocation","Death Sum Assured","WOP","FIB","Mortality Charge","SA Related Charges or Fixed Admin Charges (Excl of Service Tax)","Service Tax on  Admin Charges","Total Fixed Adin charge (incl of Service Tax)","Total Charges (inclusive  of Service Tax)","Total Fund at Start of month Before deductions","Fund at the Start of the Month","Fund at the end of month before FMC","FMC  (excl of service tax)","FMC @ Upper Limit","Service Tax on FMC","Total FMC (incl of service tax)","Total Value of Funds At the end of month","Sum assured","Surrender Penalty on Annual Premium","Surrender Penalty on Fund","Maximum Cap on Surrender Charge","Total Surrender Charge","Surrender Value","Flat Extra ATP Flag- Base","Mult Extra ATP Flag- Base","Sum At Risk","Extra Mortality Charge","Service tax on mortality Charge( inclusive of Rider charges)","Total service tax on Charges","Cummulative  ATP","Top Up amount Requested","Cumulative Top up amount allowed ","Balance top-up limit out of total allowed","Cummulative Top Up deposited","Indication for Partial withdrawal reduction","Indication for Partial withdrawal reduction (Cumulative)","Partial Withdrawal amount allowed","Current Age","Age greater than 60 factor","Parital withdrawal","Reduction in sum assured","Current Sum Assured (EOY)","Partial Withdrawal Amount Entered","FV at the end of month ","Monthly IRR","Annualized IRR","Policy Year","FV at the end of year (Incl LA)",null,"WOP Payments","FIB Payments","FIB Indicator","WOP Indicator",null,null,"Riders",null,null,null,null,null,null,null,null,null,null,null,"Growth Super at Start of the month","STP fund at Start of the month","Growth Super at the end of month before FMC","STP fund at the end of month before FMC","FMC on Growth Super Fund","FMC on STP Fund","Growth Super at the end of month after FMC","STP fund at the end of month after FMC","Percent Share of Growth Super Fund in STP Fund","Percent Share of Secure Plus Fund in STP Fund","Persistency Units","FV after Persistency Units","Guarantee Charge",null,"Limited Pay FMC","Regular Pay FMC","Average FMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR($BJ$12:$BJ$707,0.001)","v":-1.4284625996426881E-3},{"$f":"(1+BJ11)^12-1","v":-1.7007517035938391E-2},null,null,null,null,null,null,null,null,null,"DD Rider Charge","PAB Rider Charge","Premium DD Rider","Premium PAB Rider","Mult Extra ATP Flag- Term Rider","Mult Extra ATP Flag- PAB Rider","Extra Rider Charge","Total  Morbidity Charges (Exclusive of Service tax)","Service Tax on Riders","Total  Morbidity Charges (Inclusive of Service tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$22","v":1.2500000000000001E-2},{"$f":"Charges!$C$18","v":8.9999999999999993E-3}]
[1,{"$f":"INT(C12/12)+1","v":1},{"$f":"IF(C11<=Term*12,C11+1,\"\")","v":1},{"$f":"IFERROR(IF(C12<>\"\",IF(AND(MOD(C12-1,12/Mode)=0,B12<=Term),Prem/Mode,0),\"\")*A12, 0)","v":100000},{"$f":"IFERROR(IF(B12<>\"\",(aprem),\"\")*A12, 0)","v":100000},{"$f":"IF(B12<>\"\",AX12,\"\")","v":0},{"$f":"IF(B12<>\"\",D12+F12,\"\")","v":100000},{"$f":"IF(AND(B12<>\"\", B12<=10),VLOOKUP(B12,Charges!$C$40:$F$50, 4, 0), IF(AND(B12<>\"\", B12 >10), 100%, 0))","v":0.95},{"$f":"IF(D12<>0,(D12*H12)/(D12),0)","v":0.95},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12)=0,G12,G12+J11),\"\")","v":100000},{"$f":"IFERROR(D12*H12, 0)","v":95000},{"$f":"IF(B12<>\"\",(G12-K12)*Service_tax,0)","v":900},{"$f":"K12-L12","v":94100},{"$f":"IF(OR(B12=Charges!$B$68,B12=Charges!$B$69,B12=Charges!$B$70),IF(MOD(C12,12)=0,VLOOKUP(B12,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B12<>\"\",G12-K12,\"\")","v":5000},{"$f":"IF(B12<>\"\",G12-M12,\"\")","v":5900},{"$f":"IF(B12=1,0,IF(B12<>\"\",(M12+N12)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B12<>\"\",M12-Q12,\"\")","v":94100},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G12), 0.5*Term*aprem)*(1+Indexation*(B12-1)), 0)","v":1000000},{"$f":"IFERROR(VLOOKUP(B12, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E12/1000*(B12<=Term), 0)","v":353538},{"$f":"IFERROR(VLOOKUP(B12, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B12<>\"\",AQ12*VLOOKUP(Age+B12-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B12<>\"\",B12<=Term),IF(C12<61,Charges!$C$31,W11*(1+(B12<>B11)*Charges!$C$32))),500)","v":320},{"$f":"IF(B12<>\"\",W12*Service_tax,0)","v":57.599999999999994},{"$f":"W12+X12","v":377.6},{"$f":"IF(B12<>\"\",V12+Y12+AS12+AR12+CB12,\"\")","v":968.96188323333331},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-BB11),\"\")","v":94100},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","v":93131.038116766664},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,CI12+CJ12,AB12*(1+Charges!$D$10)),0)","v":93435.924901207007},{"$f":"IF(Input!$W$55=1,CK12+CL12,( 1-(1-CW12)^(1/12))*(AC12))","v":90.018223308503934},{"$f":"AC12*Charges!$D$28/12","v":105.11541551385788},{"$f":"AD12*Service_tax","v":16.203280195530709},{"$f":"AD12+AF12","v":106.22150350403464},{"$f":"IF(Input!$W$55=1,CM12+CN12,MAX(AC12-AG12,0))","v":93329.703397702979},{"$f":"IF(B12<>\"\",S12,\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B12<>\"\",MIN(E12*AJ12,CR12*AK12,AL12),\"\")","v":5599.7822038621789},{"$f":"IF(AND(B12<>\"\",B12<=Term),CR12-AM12,0)","v":87729.921193840797},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S12+T12+U12","v":2095418},{"$f":"IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")","v":0},{"$f":"IF(B12<>\"\",Service_tax*(V12+AR12+CB12),\"\")","v":90.207744899999994},{"$f":"IFERROR(L12+X12+AF12+AS12, 0)","v":1064.0110250955308},{"$f":"IF(B12<>\"\",D12+AU11,\"\")","v":100000},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B12<>\"\",B12<=Term-3),MIN(AU12,Charges!$H$11),0)","v":100000},{"$f":"IF(C12=1,MIN(AV12,AW12),IF(AV12=0,0,MIN(AW12-AY11,IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$I$100,5)/Mode,0))))*(B12<=Term-3)","v":0},{"$f":"IF(C12=1,AX12,AX12+AY11)*(B12<=Term)","v":0},{"$f":"IF(B12<>\"\",IF(BH12>0,IF(AH13<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B12<>\"\",AZ12,0)","v":0},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,MIN(IF(MOD(C12,12)=0,VLOOKUP(B12,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM12,AH12),AH12-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B12<>\"\",Age+B12-1,\"\")","v":45},{"$f":"IF(B12<>\"\",IF(BC12+2>60,1,0),\"\")","v":0},{"$f":"IF(B12<>\"\",BB12,0)","v":0},{"$f":"IF(C12<60,0,IF(MOD(C12,12)=0,(BC12<60)*SUM(INDIRECT($BF$7&(C12+11)&\":\"&$BF$7&C11))+(BC12>=60)*SUMPRODUCT($BD$12:BD12,$BE$12:$BE12),0))","v":0},{"$f":"IF(B12<>\"\",IF(C12<=60,AI12,IF(MOD(C12,12)=0,AI12-BF12*0,BG11)),\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,IF(MOD(C12,12)=0,VLOOKUP(B12,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH12","v":93329.703397702979},{"$f":"IF(A12=1,-G12,0)+IF(C12=Term*12+1,BI11)+BB12","v":-100000},null,null,null,null,{"$f":"IF(B12>PPT, 0,PPT-B12)","v":4},{"$f":"IF(B12>=Term, 1,MIN(Term-B12+1,10))","v":10},{"$f":"10%*SA*(B12<=Term)","v":100000},{"$f":"E12","v":100000},null,null,{"$f":"Charges!$C$82/12*(B12<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B12<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B12<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B12<=Charges!$C$88),0)","v":0},{"$f":"IF(B12<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B12<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW12*BY12*Input!$H$35+BX12*BZ12*Input!$H$36","v":0},{"$f":"BW12+CA12+BX12","v":0},{"$f":"CB12*Charges!$C$6","v":0},{"$f":"CB12+CC12","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C12-1,12)=0,H12*D12,CN11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG12-(B12>PPT)*Z12)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH12-(B12<=PPT)*Z12)*(1+Charges!$D$10),0)","v":0},{"$f":"CI12*Charges!$C$22/12","v":0},{"$f":"CJ12*SUMPRODUCT($CO$11:$CP$11,CO12:CP12)/12","v":0},{"$f":"CI12-CK12+CQ11-(B12>PPT)*AF12","v":0},{"$f":"CJ12-CL12-(B12<=PPT)*AF12*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C12=\"\",MOD(C12-1,12)=0,B12>PPT),0%,100%/12+CO11),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B12>PPT),0%,100%-CO12)","v":0},{"$f":"IF(B12>=Charges!$B$68,IF(MOD(C12,12)=0,(Loyalty_Bonus+Charges!$C$69*(B12-11))*AH12,0),0)","v":0},{"$f":"AH12 +CQ12","v":93329.703397702979},0,null,{"$f":"IF(Term-B12 >8, avg_fmc_dfa2, IF(Term-B12 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.1449999999999998E-2},{"$f":"IF(Term-B12 >16, avg_fmc_dfa6, IF(Term-B12 > 11, avg_fmc_dfa7,IF(Term-B12 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":1.04E-2},{"$f":"IF(Term = 10, CU12, CV12)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B13<>\"\",IF(C13<=PPT*12,1,0),\"\")","v":1},{"$f":"IF(B12<=Term,INT((C13-1)/12+1),\"\")","v":1},2,0,100000,0,0,{"$f":"IF(AND(B13<>\"\", B13<=10),VLOOKUP(B13,Charges!$C$40:$F$50, 4, 0), IF(AND(B13<>\"\", B13 >10), 100%, 0))","v":0.95},{"$f":"IF(D13<>0,(D13*H13)/(D13),0)","v":0},100000,0,0,{"$f":"K13-L13","v":0},{"$f":"IF(OR(B13=Charges!$B$68,B13=Charges!$B$69,B13=Charges!$B$70),IF(MOD(C13,12)=0,VLOOKUP(B13,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B13=1,0,IF(B13<>\"\",(M13+N13)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G13), 0.5*Term*aprem)*(1+Indexation*(B13-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B13, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B13<>\"\",AQ13*VLOOKUP(Age+'4%'!B13-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B13<>\"\",B13<=Term),IF(C13<61,Charges!$C$31,W12*(1+(B13<>B12)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,{"$f":"IF(B13<>\"\",V13+Y13+AS13+AR13+CB13,\"\")","v":968.96188323333331},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,R13+CR12-BB12),\"\")","v":93329.703397702979},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,IF(C13=Input!$O$18,Input!$O$19,R13+CR12-Z13-BE12)),\"\")","v":92360.741514469642},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,CI13+CJ13,AB13*(1+Charges!$D$10)),0)","v":92663.106548278956},{"$f":"IF(Input!$W$55=1,CK13+CL13,( 1-(1-CW13)^(1/12))*(AC13))","v":89.273673124574742},{"$f":"AC13*Charges!$D$28/12","v":104.24599486681382},16.069261162423452,105.3429342869982,{"$f":"IF(Input!$W$55=1,CM13+CN13,MAX(AC13-AG13,0))","v":92557.763613991963},1000000,{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B13<>\"\",MIN(E13*AJ13,CR13*AK13,AL13),\"\")","v":5553.4658168395172},87004.297797152452,{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S13+T13+U13","v":2095418},{"$f":"IF(B13<>\"\",((Flat_Extra/1000)/12)*AQ13*AO13+Input!$H$34*V13*AP13,\"\")","v":0},90.207744899999994,163.87700606242345,100000,{"$f":"IF(B13<>\"\",IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B13<>\"\",B13<=Term-3),MIN(AU13,Charges!$H$11),0)","v":100000},{"$f":"IF(C13=1,MIN(AV13,AW13),IF(AV13=0,0,MIN(AW13-AY12,IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$I$100,5)/Mode,0))))*(B13<=Term-3)","v":0},0,{"$f":"IF(B13<>\"\",IF(BH13>0,IF(AH14<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,MIN(IF(MOD(C13,12)=0,VLOOKUP(B13,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM13,AH13),AH13-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C13<60,0,IF(MOD(C13,12)=0,(BC13<60)*SUM(INDIRECT($BF$7&(C13+11)&\":\"&$BF$7&C12))+(BC13>=60)*SUMPRODUCT($BD$12:BD13,$BE$12:$BE13),0))","v":0},1000000,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,IF(MOD(C13,12)=0,VLOOKUP(B13,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92557.763613991963,0,null,1,{"$f":"IF(ISNA(VLOOKUP(BL13*12,$C$12:$BI$252,59,0)),0,VLOOKUP(BL13*12,$C$12:$BI$252,59,0))","v":84747.215940789421},null,4,10,100000,{"$f":"E13","v":100000},null,null,{"$f":"Charges!$C$82/12*(B13<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B13<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B13<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B13<=Charges!$C$88),0)","v":0},{"$f":"IF(B13<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B13<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW13*BY13*Input!$H$35+BX13*BZ13*Input!$H$36","v":0},{"$f":"BW13+CA13+BX13","v":0},{"$f":"CB13*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM12+IF(MOD(C13-1,12)=0,CN12,0)-BE12,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C13-1,12)=0,H13*D13,CN12),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG13-(B13>PPT)*Z13)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH13-(B13<=PPT)*Z13)*(1+Charges!$D$10),0)","v":0},{"$f":"CI13*Charges!$C$22/12","v":0},{"$f":"CJ13*SUMPRODUCT($CO$11:$CP$11,CO13:CP13)/12","v":0},0,{"$f":"CJ13-CL13-(B13<=PPT)*AF13*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C13=\"\",MOD(C13-1,12)=0,B13>PPT),0%,100%/12+CO12),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B13>PPT),0%,100%-CO13)","v":0},{"$f":"IF(B13>=Charges!$B$68,IF(MOD(C13,12)=0,(Loyalty_Bonus+Charges!$C$69*(B13-11))*AH13,0),0)","v":0},{"$f":"AH13 +CQ13","v":92557.763613991963},0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,3,0,100000,0,0,{"$f":"IF(AND(B14<>\"\", B14<=10),VLOOKUP(B14,Charges!$C$40:$F$50, 4, 0), IF(AND(B14<>\"\", B14 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B14=Charges!$B$68,B14=Charges!$B$69,B14=Charges!$B$70),IF(MOD(C14,12)=0,VLOOKUP(B14,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B14=1,0,IF(B14<>\"\",(M14+N14)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G14), 0.5*Term*aprem)*(1+Indexation*(B14-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B14, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B14<>\"\",AQ14*VLOOKUP(Age+'4%'!B14-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B14<>\"\",B14<=Term),IF(C14<61,Charges!$C$31,W13*(1+(B14<>B13)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,R14+CR13-BB13),\"\")","v":92557.763613991963},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,IF(C14=Input!$O$18,Input!$O$19,R14+CR13-Z14-BE13)),\"\")","v":91588.801730758627},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,CI14+CJ14,AB14*(1+Charges!$D$10)),0)","v":91888.639634588544},{"$f":"IF(Input!$W$55=1,CK14+CL14,( 1-(1-CW14)^(1/12))*(AC14))","v":88.527534680979898},{"$f":"AC14*Charges!$D$28/12","v":103.37471958891211},15.934956242576382,104.46249092355627,{"$f":"IF(Input!$W$55=1,CM14+CN14,MAX(AC14-AG14,0))","v":91784.177143664987},1000000,{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5507.0506286198988,86277.126515045093,{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B14<>\"\",((Flat_Extra/1000)/12)*AQ14*AO14+Input!$H$34*V14*AP14,\"\")","v":0},90.207744899999994,163.74270114257638,100000,{"$f":"IF(B14<>\"\",IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B14<>\"\",B14<=Term-3),MIN(AU14,Charges!$H$11),0)","v":100000},{"$f":"IF(C14=1,MIN(AV14,AW14),IF(AV14=0,0,MIN(AW14-AY13,IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$I$100,5)/Mode,0))))*(B14<=Term-3)","v":0},0,{"$f":"IF(B14<>\"\",IF(BH14>0,IF(AH15<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,MIN(IF(MOD(C14,12)=0,VLOOKUP(B14,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM14,AH14),AH14-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C14<60,0,IF(MOD(C14,12)=0,(BC14<60)*SUM(INDIRECT($BF$7&(C14+11)&\":\"&$BF$7&C13))+(BC14>=60)*SUMPRODUCT($BD$12:BD14,$BE$12:$BE14),0))","v":0},1000000,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,IF(MOD(C14,12)=0,VLOOKUP(B14,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91784.177143664987,0,null,2,172590.28490103153,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B14<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B14<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B14<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B14<=Charges!$C$88),0)","v":0},{"$f":"IF(B14<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B14<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW14*BY14*Input!$H$35+BX14*BZ14*Input!$H$36","v":0},0,{"$f":"CB14*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM13+IF(MOD(C14-1,12)=0,CN13,0)-BE13,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C14-1,12)=0,H14*D14,CN13),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG14-(B14>PPT)*Z14)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH14-(B14<=PPT)*Z14)*(1+Charges!$D$10),0)","v":0},{"$f":"CI14*Charges!$C$22/12","v":0},0,0,{"$f":"CJ14-CL14-(B14<=PPT)*AF14*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C14=\"\",MOD(C14-1,12)=0,B14>PPT),0%,100%/12+CO13),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B14>PPT),0%,100%-CO14)","v":0},{"$f":"IF(B14>=Charges!$B$68,IF(MOD(C14,12)=0,(Loyalty_Bonus+Charges!$C$69*(B14-11))*AH14,0),0)","v":0},91784.177143664987,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,4,0,100000,0,0,{"$f":"IF(AND(B15<>\"\", B15<=10),VLOOKUP(B15,Charges!$C$40:$F$50, 4, 0), IF(AND(B15<>\"\", B15 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B15=Charges!$B$68,B15=Charges!$B$69,B15=Charges!$B$70),IF(MOD(C15,12)=0,VLOOKUP(B15,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B15=1,0,IF(B15<>\"\",(M15+N15)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G15), 0.5*Term*aprem)*(1+Indexation*(B15-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B15, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B15<>\"\",AQ15*VLOOKUP(Age+'4%'!B15-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B15<>\"\",B15<=Term),IF(C15<61,Charges!$C$31,W14*(1+(B15<>B14)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,R15+CR14-BB14),\"\")","v":91784.177143664987},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,IF(C15=Input!$O$18,Input!$O$19,R15+CR14-Z15-BE14)),\"\")","v":90815.215260431651},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,CI15+CJ15,AB15*(1+Charges!$D$10)),0)","v":91112.520643458687},{"$f":"IF(Input!$W$55=1,CK15+CL15,( 1-(1-CW15)^(1/12))*(AC15))","v":87.779804589675422},{"$f":"AC15*Charges!$D$28/12","v":102.50158572389103},15.800364826141575,103.580169415817,{"$f":"IF(Input!$W$55=1,CM15+CN15,MAX(AC15-AG15,0))","v":91008.940474042873},1000000,{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5460.5364284425723,85548.404045600299,{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B15<>\"\",((Flat_Extra/1000)/12)*AQ15*AO15+Input!$H$34*V15*AP15,\"\")","v":0},90.207744899999994,163.60810972614155,100000,{"$f":"IF(B15<>\"\",IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B15<>\"\",B15<=Term-3),MIN(AU15,Charges!$H$11),0)","v":100000},{"$f":"IF(C15=1,MIN(AV15,AW15),IF(AV15=0,0,MIN(AW15-AY14,IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$I$100,5)/Mode,0))))*(B15<=Term-3)","v":0},0,{"$f":"IF(B15<>\"\",IF(BH15>0,IF(AH16<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,MIN(IF(MOD(C15,12)=0,VLOOKUP(B15,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM15,AH15),AH15-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C15<60,0,IF(MOD(C15,12)=0,(BC15<60)*SUM(INDIRECT($BF$7&(C15+11)&\":\"&$BF$7&C14))+(BC15>=60)*SUMPRODUCT($BD$12:BD15,$BE$12:$BE15),0))","v":0},1000000,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,IF(MOD(C15,12)=0,VLOOKUP(B15,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91008.940474042873,0,null,3,263666.33510650333,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B15<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B15<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B15<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B15<=Charges!$C$88),0)","v":0},{"$f":"IF(B15<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B15<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW15*BY15*Input!$H$35+BX15*BZ15*Input!$H$36","v":0},0,{"$f":"CB15*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM14+IF(MOD(C15-1,12)=0,CN14,0)-BE14,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C15-1,12)=0,H15*D15,CN14),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG15-(B15>PPT)*Z15)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH15-(B15<=PPT)*Z15)*(1+Charges!$D$10),0)","v":0},{"$f":"CI15*Charges!$C$22/12","v":0},0,0,{"$f":"CJ15-CL15-(B15<=PPT)*AF15*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C15=\"\",MOD(C15-1,12)=0,B15>PPT),0%,100%/12+CO14),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B15>PPT),0%,100%-CO15)","v":0},{"$f":"IF(B15>=Charges!$B$68,IF(MOD(C15,12)=0,(Loyalty_Bonus+Charges!$C$69*(B15-11))*AH15,0),0)","v":0},91008.940474042873,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,5,0,100000,0,0,{"$f":"IF(AND(B16<>\"\", B16<=10),VLOOKUP(B16,Charges!$C$40:$F$50, 4, 0), IF(AND(B16<>\"\", B16 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B16=Charges!$B$68,B16=Charges!$B$69,B16=Charges!$B$70),IF(MOD(C16,12)=0,VLOOKUP(B16,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B16=1,0,IF(B16<>\"\",(M16+N16)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G16), 0.5*Term*aprem)*(1+Indexation*(B16-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B16, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B16<>\"\",AQ16*VLOOKUP(Age+'4%'!B16-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B16<>\"\",B16<=Term),IF(C16<61,Charges!$C$31,W15*(1+(B16<>B15)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,R16+CR15-BB15),\"\")","v":91008.940474042873},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,IF(C16=Input!$O$18,Input!$O$19,R16+CR15-Z16-BE15)),\"\")","v":90039.978590809536},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,CI16+CJ16,AB16*(1+Charges!$D$10)),0)","v":90334.746050710615},{"$f":"IF(Input!$W$55=1,CK16+CL16,( 1-(1-CW16)^(1/12))*(AC16))","v":87.030479455390022},{"$f":"AC16*Charges!$D$28/12","v":101.62658930704943},15.665486301970203,102.69596575736023,{"$f":"IF(Input!$W$55=1,CM16+CN16,MAX(AC16-AG16,0))","v":90232.050084953255},1000000,{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5413.9230050971946,84818.127079856058,{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B16<>\"\",((Flat_Extra/1000)/12)*AQ16*AO16+Input!$H$34*V16*AP16,\"\")","v":0},90.207744899999994,163.47323120197018,100000,{"$f":"IF(B16<>\"\",IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B16<>\"\",B16<=Term-3),MIN(AU16,Charges!$H$11),0)","v":100000},{"$f":"IF(C16=1,MIN(AV16,AW16),IF(AV16=0,0,MIN(AW16-AY15,IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$I$100,5)/Mode,0))))*(B16<=Term-3)","v":0},0,{"$f":"IF(B16<>\"\",IF(BH16>0,IF(AH17<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,MIN(IF(MOD(C16,12)=0,VLOOKUP(B16,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM16,AH16),AH16-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C16<60,0,IF(MOD(C16,12)=0,(BC16<60)*SUM(INDIRECT($BF$7&(C16+11)&\":\"&$BF$7&C15))+(BC16>=60)*SUMPRODUCT($BD$12:BD16,$BE$12:$BE16),0))","v":0},1000000,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,IF(MOD(C16,12)=0,VLOOKUP(B16,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90232.050084953255,0,null,4,356940.53363772458,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B16<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B16<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B16<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B16<=Charges!$C$88),0)","v":0},{"$f":"IF(B16<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B16<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW16*BY16*Input!$H$35+BX16*BZ16*Input!$H$36","v":0},0,{"$f":"CB16*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM15+IF(MOD(C16-1,12)=0,CN15,0)-BE15,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C16-1,12)=0,H16*D16,CN15),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG16-(B16>PPT)*Z16)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH16-(B16<=PPT)*Z16)*(1+Charges!$D$10),0)","v":0},{"$f":"CI16*Charges!$C$22/12","v":0},0,0,{"$f":"CJ16-CL16-(B16<=PPT)*AF16*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C16=\"\",MOD(C16-1,12)=0,B16>PPT),0%,100%/12+CO15),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B16>PPT),0%,100%-CO16)","v":0},{"$f":"IF(B16>=Charges!$B$68,IF(MOD(C16,12)=0,(Loyalty_Bonus+Charges!$C$69*(B16-11))*AH16,0),0)","v":0},90232.050084953255,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,6,0,100000,0,0,{"$f":"IF(AND(B17<>\"\", B17<=10),VLOOKUP(B17,Charges!$C$40:$F$50, 4, 0), IF(AND(B17<>\"\", B17 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B17=Charges!$B$68,B17=Charges!$B$69,B17=Charges!$B$70),IF(MOD(C17,12)=0,VLOOKUP(B17,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B17=1,0,IF(B17<>\"\",(M17+N17)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G17), 0.5*Term*aprem)*(1+Indexation*(B17-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B17, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B17<>\"\",AQ17*VLOOKUP(Age+'4%'!B17-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B17<>\"\",B17<=Term),IF(C17<61,Charges!$C$31,W16*(1+(B17<>B16)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,R17+CR16-BB16),\"\")","v":90232.050084953255},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,IF(C17=Input!$O$18,Input!$O$19,R17+CR16-Z17-BE16)),\"\")","v":89263.088201719918},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,CI17+CJ17,AB17*(1+Charges!$D$10)),0)","v":89555.312324647821},{"$f":"IF(Input!$W$55=1,CK17+CL17,( 1-(1-CW17)^(1/12))*(AC17))","v":86.279555875609702},{"$f":"AC17*Charges!$D$28/12","v":100.7497263652288},15.530320057609746,101.80987593321944,{"$f":"IF(Input!$W$55=1,CM17+CN17,MAX(AC17-AG17,0))","v":89453.5024487146},1000000,{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5367.2101469228755,84086.29230179172,{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B17<>\"\",((Flat_Extra/1000)/12)*AQ17*AO17+Input!$H$34*V17*AP17,\"\")","v":0},90.207744899999994,163.33806495760973,100000,{"$f":"IF(B17<>\"\",IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B17<>\"\",B17<=Term-3),MIN(AU17,Charges!$H$11),0)","v":100000},{"$f":"IF(C17=1,MIN(AV17,AW17),IF(AV17=0,0,MIN(AW17-AY16,IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$I$100,5)/Mode,0))))*(B17<=Term-3)","v":0},0,{"$f":"IF(B17<>\"\",IF(BH17>0,IF(AH18<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,MIN(IF(MOD(C17,12)=0,VLOOKUP(B17,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM17,AH17),AH17-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C17<60,0,IF(MOD(C17,12)=0,(BC17<60)*SUM(INDIRECT($BF$7&(C17+11)&\":\"&$BF$7&C16))+(BC17>=60)*SUMPRODUCT($BD$12:BD17,$BE$12:$BE17),0))","v":0},1000000,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,IF(MOD(C17,12)=0,VLOOKUP(B17,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89453.5024487146,0,null,5,452582.92809485865,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B17<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B17<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B17<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B17<=Charges!$C$88),0)","v":0},{"$f":"IF(B17<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B17<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW17*BY17*Input!$H$35+BX17*BZ17*Input!$H$36","v":0},0,{"$f":"CB17*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM16+IF(MOD(C17-1,12)=0,CN16,0)-BE16,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C17-1,12)=0,H17*D17,CN16),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG17-(B17>PPT)*Z17)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH17-(B17<=PPT)*Z17)*(1+Charges!$D$10),0)","v":0},{"$f":"CI17*Charges!$C$22/12","v":0},0,0,{"$f":"CJ17-CL17-(B17<=PPT)*AF17*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C17=\"\",MOD(C17-1,12)=0,B17>PPT),0%,100%/12+CO16),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B17>PPT),0%,100%-CO17)","v":0},{"$f":"IF(B17>=Charges!$B$68,IF(MOD(C17,12)=0,(Loyalty_Bonus+Charges!$C$69*(B17-11))*AH17,0),0)","v":0},89453.5024487146,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,7,0,100000,0,0,{"$f":"IF(AND(B18<>\"\", B18<=10),VLOOKUP(B18,Charges!$C$40:$F$50, 4, 0), IF(AND(B18<>\"\", B18 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B18=Charges!$B$68,B18=Charges!$B$69,B18=Charges!$B$70),IF(MOD(C18,12)=0,VLOOKUP(B18,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B18=1,0,IF(B18<>\"\",(M18+N18)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G18), 0.5*Term*aprem)*(1+Indexation*(B18-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B18, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B18<>\"\",AQ18*VLOOKUP(Age+'4%'!B18-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B18<>\"\",B18<=Term),IF(C18<61,Charges!$C$31,W17*(1+(B18<>B17)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,R18+CR17-BB17),\"\")","v":89453.5024487146},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,IF(C18=Input!$O$18,Input!$O$19,R18+CR17-Z18-BE17)),\"\")","v":88484.540565481264},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,CI18+CJ18,AB18*(1+Charges!$D$10)),0)","v":88774.21592604008},{"$f":"IF(Input!$W$55=1,CK18+CL18,( 1-(1-CW18)^(1/12))*(AC18))","v":85.527030440562271},{"$f":"AC18*Charges!$D$28/12","v":99.870992916795089},15.394865479301208,100.92189591986347,{"$f":"IF(Input!$W$55=1,CM18+CN18,MAX(AC18-AG18,0))","v":88673.294030120218},1000000,{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5320.3976418072125,83352.896388313005,{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B18<>\"\",((Flat_Extra/1000)/12)*AQ18*AO18+Input!$H$34*V18*AP18,\"\")","v":0},90.207744899999994,163.20261037930118,100000,{"$f":"IF(B18<>\"\",IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B18<>\"\",B18<=Term-3),MIN(AU18,Charges!$H$11),0)","v":100000},{"$f":"IF(C18=1,MIN(AV18,AW18),IF(AV18=0,0,MIN(AW18-AY17,IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$I$100,5)/Mode,0))))*(B18<=Term-3)","v":0},0,{"$f":"IF(B18<>\"\",IF(BH18>0,IF(AH19<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,MIN(IF(MOD(C18,12)=0,VLOOKUP(B18,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM18,AH18),AH18-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C18<60,0,IF(MOD(C18,12)=0,(BC18<60)*SUM(INDIRECT($BF$7&(C18+11)&\":\"&$BF$7&C17))+(BC18>=60)*SUMPRODUCT($BD$12:BD18,$BE$12:$BE18),0))","v":0},1000000,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,IF(MOD(C18,12)=0,VLOOKUP(B18,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88673.294030120218,0,null,6,451018.26251323189,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B18<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B18<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B18<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B18<=Charges!$C$88),0)","v":0},{"$f":"IF(B18<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B18<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW18*BY18*Input!$H$35+BX18*BZ18*Input!$H$36","v":0},0,{"$f":"CB18*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM17+IF(MOD(C18-1,12)=0,CN17,0)-BE17,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C18-1,12)=0,H18*D18,CN17),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG18-(B18>PPT)*Z18)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH18-(B18<=PPT)*Z18)*(1+Charges!$D$10),0)","v":0},{"$f":"CI18*Charges!$C$22/12","v":0},0,0,{"$f":"CJ18-CL18-(B18<=PPT)*AF18*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C18=\"\",MOD(C18-1,12)=0,B18>PPT),0%,100%/12+CO17),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B18>PPT),0%,100%-CO18)","v":0},{"$f":"IF(B18>=Charges!$B$68,IF(MOD(C18,12)=0,(Loyalty_Bonus+Charges!$C$69*(B18-11))*AH18,0),0)","v":0},88673.294030120218,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,8,0,100000,0,0,{"$f":"IF(AND(B19<>\"\", B19<=10),VLOOKUP(B19,Charges!$C$40:$F$50, 4, 0), IF(AND(B19<>\"\", B19 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B19=Charges!$B$68,B19=Charges!$B$69,B19=Charges!$B$70),IF(MOD(C19,12)=0,VLOOKUP(B19,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B19=1,0,IF(B19<>\"\",(M19+N19)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G19), 0.5*Term*aprem)*(1+Indexation*(B19-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B19, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B19<>\"\",AQ19*VLOOKUP(Age+'4%'!B19-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B19<>\"\",B19<=Term),IF(C19<61,Charges!$C$31,W18*(1+(B19<>B18)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,R19+CR18-BB18),\"\")","v":88673.294030120218},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,IF(C19=Input!$O$18,Input!$O$19,R19+CR18-Z19-BE18)),\"\")","v":87704.332146886882},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,CI19+CJ19,AB19*(1+Charges!$D$10)),0)","v":87991.453308107331},{"$f":"IF(Input!$W$55=1,CK19+CL19,( 1-(1-CW19)^(1/12))*(AC19))","v":84.772899733201882},{"$f":"AC19*Charges!$D$28/12","v":98.990384971620756},15.259121951976338,100.03202168517822,{"$f":"IF(Input!$W$55=1,CM19+CN19,MAX(AC19-AG19,0))","v":87891.421286422148},1000000,{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5273.4852771853284,82617.936009236815,{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B19<>\"\",((Flat_Extra/1000)/12)*AQ19*AO19+Input!$H$34*V19*AP19,\"\")","v":0},90.207744899999994,163.06686685197633,100000,{"$f":"IF(B19<>\"\",IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B19<>\"\",B19<=Term-3),MIN(AU19,Charges!$H$11),0)","v":100000},{"$f":"IF(C19=1,MIN(AV19,AW19),IF(AV19=0,0,MIN(AW19-AY18,IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$I$100,5)/Mode,0))))*(B19<=Term-3)","v":0},0,{"$f":"IF(B19<>\"\",IF(BH19>0,IF(AH20<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,MIN(IF(MOD(C19,12)=0,VLOOKUP(B19,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM19,AH19),AH19-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C19<60,0,IF(MOD(C19,12)=0,(BC19<60)*SUM(INDIRECT($BF$7&(C19+11)&\":\"&$BF$7&C18))+(BC19>=60)*SUMPRODUCT($BD$12:BD19,$BE$12:$BE19),0))","v":0},1000000,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,IF(MOD(C19,12)=0,VLOOKUP(B19,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},87891.421286422148,0,null,7,448759.61733202595,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B19<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B19<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B19<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B19<=Charges!$C$88),0)","v":0},{"$f":"IF(B19<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B19<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW19*BY19*Input!$H$35+BX19*BZ19*Input!$H$36","v":0},0,{"$f":"CB19*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM18+IF(MOD(C19-1,12)=0,CN18,0)-BE18,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C19-1,12)=0,H19*D19,CN18),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG19-(B19>PPT)*Z19)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH19-(B19<=PPT)*Z19)*(1+Charges!$D$10),0)","v":0},{"$f":"CI19*Charges!$C$22/12","v":0},0,0,{"$f":"CJ19-CL19-(B19<=PPT)*AF19*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C19=\"\",MOD(C19-1,12)=0,B19>PPT),0%,100%/12+CO18),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B19>PPT),0%,100%-CO19)","v":0},{"$f":"IF(B19>=Charges!$B$68,IF(MOD(C19,12)=0,(Loyalty_Bonus+Charges!$C$69*(B19-11))*AH19,0),0)","v":0},87891.421286422148,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,9,0,100000,0,0,{"$f":"IF(AND(B20<>\"\", B20<=10),VLOOKUP(B20,Charges!$C$40:$F$50, 4, 0), IF(AND(B20<>\"\", B20 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B20=Charges!$B$68,B20=Charges!$B$69,B20=Charges!$B$70),IF(MOD(C20,12)=0,VLOOKUP(B20,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B20=1,0,IF(B20<>\"\",(M20+N20)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G20), 0.5*Term*aprem)*(1+Indexation*(B20-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B20, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B20<>\"\",AQ20*VLOOKUP(Age+'4%'!B20-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B20<>\"\",B20<=Term),IF(C20<61,Charges!$C$31,W19*(1+(B20<>B19)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,R20+CR19-BB19),\"\")","v":87891.421286422148},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,IF(C20=Input!$O$18,Input!$O$19,R20+CR19-Z20-BE19)),\"\")","v":86922.459403188812},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,CI20+CJ20,AB20*(1+Charges!$D$10)),0)","v":87207.020916503607},{"$f":"IF(Input!$W$55=1,CK20+CL20,( 1-(1-CW20)^(1/12))*(AC20))","v":84.01716032919353},{"$f":"AC20*Charges!$D$28/12","v":98.107898531066553},15.123088859254835,99.140249188448365,{"$f":"IF(Input!$W$55=1,CM20+CN20,MAX(AC20-AG20,0))","v":87107.880667315156},1000000,{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5226.4728400389095,81881.407827276242,{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B20<>\"\",((Flat_Extra/1000)/12)*AQ20*AO20+Input!$H$34*V20*AP20,\"\")","v":0},90.207744899999994,162.93083375925482,100000,{"$f":"IF(B20<>\"\",IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B20<>\"\",B20<=Term-3),MIN(AU20,Charges!$H$11),0)","v":100000},{"$f":"IF(C20=1,MIN(AV20,AW20),IF(AV20=0,0,MIN(AW20-AY19,IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$I$100,5)/Mode,0))))*(B20<=Term-3)","v":0},0,{"$f":"IF(B20<>\"\",IF(BH20>0,IF(AH21<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,MIN(IF(MOD(C20,12)=0,VLOOKUP(B20,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM20,AH20),AH20-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C20<60,0,IF(MOD(C20,12)=0,(BC20<60)*SUM(INDIRECT($BF$7&(C20+11)&\":\"&$BF$7&C19))+(BC20>=60)*SUMPRODUCT($BD$12:BD20,$BE$12:$BE20),0))","v":0},1000000,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,IF(MOD(C20,12)=0,VLOOKUP(B20,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},87107.880667315156,0,null,8,445846.7790776944,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B20<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B20<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B20<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B20<=Charges!$C$88),0)","v":0},{"$f":"IF(B20<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B20<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW20*BY20*Input!$H$35+BX20*BZ20*Input!$H$36","v":0},0,{"$f":"CB20*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM19+IF(MOD(C20-1,12)=0,CN19,0)-BE19,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C20-1,12)=0,H20*D20,CN19),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG20-(B20>PPT)*Z20)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH20-(B20<=PPT)*Z20)*(1+Charges!$D$10),0)","v":0},{"$f":"CI20*Charges!$C$22/12","v":0},0,0,{"$f":"CJ20-CL20-(B20<=PPT)*AF20*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C20=\"\",MOD(C20-1,12)=0,B20>PPT),0%,100%/12+CO19),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B20>PPT),0%,100%-CO20)","v":0},{"$f":"IF(B20>=Charges!$B$68,IF(MOD(C20,12)=0,(Loyalty_Bonus+Charges!$C$69*(B20-11))*AH20,0),0)","v":0},87107.880667315156,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,10,0,100000,0,0,{"$f":"IF(AND(B21<>\"\", B21<=10),VLOOKUP(B21,Charges!$C$40:$F$50, 4, 0), IF(AND(B21<>\"\", B21 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B21=Charges!$B$68,B21=Charges!$B$69,B21=Charges!$B$70),IF(MOD(C21,12)=0,VLOOKUP(B21,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B21=1,0,IF(B21<>\"\",(M21+N21)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G21), 0.5*Term*aprem)*(1+Indexation*(B21-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B21, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B21<>\"\",AQ21*VLOOKUP(Age+'4%'!B21-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B21<>\"\",B21<=Term),IF(C21<61,Charges!$C$31,W20*(1+(B21<>B20)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,R21+CR20-BB20),\"\")","v":87107.880667315156},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,IF(C21=Input!$O$18,Input!$O$19,R21+CR20-Z21-BE20)),\"\")","v":86138.918784081819},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,CI21+CJ21,AB21*(1+Charges!$D$10)),0)","v":86420.915189300867},{"$f":"IF(Input!$W$55=1,CK21+CL21,( 1-(1-CW21)^(1/12))*(AC21))","v":83.259808796897445},{"$f":"AC21*Charges!$D$28/12","v":97.223529587963469},14.986765583441539,98.246574380338984,{"$f":"IF(Input!$W$55=1,CM21+CN21,MAX(AC21-AG21,0))","v":86322.668614920534},1000000,{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5179.3601168952318,81143.308498025304,{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B21<>\"\",((Flat_Extra/1000)/12)*AQ21*AO21+Input!$H$34*V21*AP21,\"\")","v":0},90.207744899999994,162.79451048344151,100000,{"$f":"IF(B21<>\"\",IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B21<>\"\",B21<=Term-3),MIN(AU21,Charges!$H$11),0)","v":100000},{"$f":"IF(C21=1,MIN(AV21,AW21),IF(AV21=0,0,MIN(AW21-AY20,IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$I$100,5)/Mode,0))))*(B21<=Term-3)","v":0},0,{"$f":"IF(B21<>\"\",IF(BH21>0,IF(AH22<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,MIN(IF(MOD(C21,12)=0,VLOOKUP(B21,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM21,AH21),AH21-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C21<60,0,IF(MOD(C21,12)=0,(BC21<60)*SUM(INDIRECT($BF$7&(C21+11)&\":\"&$BF$7&C20))+(BC21>=60)*SUMPRODUCT($BD$12:BD21,$BE$12:$BE21),0))","v":0},1000000,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,IF(MOD(C21,12)=0,VLOOKUP(B21,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},86322.668614920534,0,null,9,441649.51351131138,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B21<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B21<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B21<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B21<=Charges!$C$88),0)","v":0},{"$f":"IF(B21<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B21<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW21*BY21*Input!$H$35+BX21*BZ21*Input!$H$36","v":0},0,{"$f":"CB21*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM20+IF(MOD(C21-1,12)=0,CN20,0)-BE20,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C21-1,12)=0,H21*D21,CN20),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG21-(B21>PPT)*Z21)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH21-(B21<=PPT)*Z21)*(1+Charges!$D$10),0)","v":0},{"$f":"CI21*Charges!$C$22/12","v":0},0,0,{"$f":"CJ21-CL21-(B21<=PPT)*AF21*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C21=\"\",MOD(C21-1,12)=0,B21>PPT),0%,100%/12+CO20),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B21>PPT),0%,100%-CO21)","v":0},{"$f":"IF(B21>=Charges!$B$68,IF(MOD(C21,12)=0,(Loyalty_Bonus+Charges!$C$69*(B21-11))*AH21,0),0)","v":0},86322.668614920534,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,11,0,100000,0,0,{"$f":"IF(AND(B22<>\"\", B22<=10),VLOOKUP(B22,Charges!$C$40:$F$50, 4, 0), IF(AND(B22<>\"\", B22 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B22=Charges!$B$68,B22=Charges!$B$69,B22=Charges!$B$70),IF(MOD(C22,12)=0,VLOOKUP(B22,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B22=1,0,IF(B22<>\"\",(M22+N22)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G22), 0.5*Term*aprem)*(1+Indexation*(B22-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B22, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B22<>\"\",AQ22*VLOOKUP(Age+'4%'!B22-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B22<>\"\",B22<=Term),IF(C22<61,Charges!$C$31,W21*(1+(B22<>B21)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,R22+CR21-BB21),\"\")","v":86322.668614920534},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,IF(C22=Input!$O$18,Input!$O$19,R22+CR21-Z22-BE21)),\"\")","v":85353.706731687198},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,CI22+CJ22,AB22*(1+Charges!$D$10)),0)","v":85633.132556972865},{"$f":"IF(Input!$W$55=1,CK22+CL22,( 1-(1-CW22)^(1/12))*(AC22))","v":82.500841697353636},{"$f":"AC22*Charges!$D$28/12","v":96.33727412659448},14.850151505523653,97.350993202877291,{"$f":"IF(Input!$W$55=1,CM22+CN22,MAX(AC22-AG22,0))","v":85535.781563769982},1000000,{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5132.1468938261987,80403.634669943785,{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B22<>\"\",((Flat_Extra/1000)/12)*AQ22*AO22+Input!$H$34*V22*AP22,\"\")","v":0},90.207744899999994,162.65789640552364,100000,{"$f":"IF(B22<>\"\",IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B22<>\"\",B22<=Term-3),MIN(AU22,Charges!$H$11),0)","v":100000},{"$f":"IF(C22=1,MIN(AV22,AW22),IF(AV22=0,0,MIN(AW22-AY21,IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$I$100,5)/Mode,0))))*(B22<=Term-3)","v":0},0,{"$f":"IF(B22<>\"\",IF(BH22>0,IF(AH23<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,MIN(IF(MOD(C22,12)=0,VLOOKUP(B22,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM22,AH22),AH22-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C22<60,0,IF(MOD(C22,12)=0,(BC22<60)*SUM(INDIRECT($BF$7&(C22+11)&\":\"&$BF$7&C21))+(BC22>=60)*SUMPRODUCT($BD$12:BD22,$BE$12:$BE22),0))","v":0},1000000,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,IF(MOD(C22,12)=0,VLOOKUP(B22,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},85535.781563769982,0,null,10,436012.92417944566,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B22<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B22<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B22<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B22<=Charges!$C$88),0)","v":0},{"$f":"IF(B22<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B22<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW22*BY22*Input!$H$35+BX22*BZ22*Input!$H$36","v":0},0,{"$f":"CB22*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM21+IF(MOD(C22-1,12)=0,CN21,0)-BE21,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C22-1,12)=0,H22*D22,CN21),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG22-(B22>PPT)*Z22)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH22-(B22<=PPT)*Z22)*(1+Charges!$D$10),0)","v":0},{"$f":"CI22*Charges!$C$22/12","v":0},0,0,{"$f":"CJ22-CL22-(B22<=PPT)*AF22*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C22=\"\",MOD(C22-1,12)=0,B22>PPT),0%,100%/12+CO21),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B22>PPT),0%,100%-CO22)","v":0},{"$f":"IF(B22>=Charges!$B$68,IF(MOD(C22,12)=0,(Loyalty_Bonus+Charges!$C$69*(B22-11))*AH22,0),0)","v":0},85535.781563769982,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,12,0,100000,0,0,{"$f":"IF(AND(B23<>\"\", B23<=10),VLOOKUP(B23,Charges!$C$40:$F$50, 4, 0), IF(AND(B23<>\"\", B23 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B23=Charges!$B$68,B23=Charges!$B$69,B23=Charges!$B$70),IF(MOD(C23,12)=0,VLOOKUP(B23,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B23=1,0,IF(B23<>\"\",(M23+N23)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G23), 0.5*Term*aprem)*(1+Indexation*(B23-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B23, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B23<>\"\",AQ23*VLOOKUP(Age+'4%'!B23-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B23<>\"\",B23<=Term),IF(C23<61,Charges!$C$31,W22*(1+(B23<>B22)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,R23+CR22-BB22),\"\")","v":85535.781563769982},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,IF(C23=Input!$O$18,Input!$O$19,R23+CR22-Z23-BE22)),\"\")","v":84566.819680536646},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,CI23+CJ23,AB23*(1+Charges!$D$10)),0)","v":84843.669442378858},{"$f":"IF(Input!$W$55=1,CK23+CL23,( 1-(1-CW23)^(1/12))*(AC23))","v":81.740255584266066},{"$f":"AC23*Charges!$D$28/12","v":95.449128122676214},14.713246005167891,96.453501589433955,{"$f":"IF(Input!$W$55=1,CM23+CN23,MAX(AC23-AG23,0))","v":84747.215940789421},1000000,{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5084.8329564473652,79662.382984342054,{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B23<>\"\",((Flat_Extra/1000)/12)*AQ23*AO23+Input!$H$34*V23*AP23,\"\")","v":0},90.207744899999994,162.52099090516788,100000,{"$f":"IF(B23<>\"\",IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B23<>\"\",B23<=Term-3),MIN(AU23,Charges!$H$11),0)","v":100000},{"$f":"IF(C23=1,MIN(AV23,AW23),IF(AV23=0,0,MIN(AW23-AY22,IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$I$100,5)/Mode,0))))*(B23<=Term-3)","v":0},0,{"$f":"IF(B23<>\"\",IF(BH23>0,IF(AH24<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,MIN(IF(MOD(C23,12)=0,VLOOKUP(B23,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM23,AH23),AH23-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C23<60,0,IF(MOD(C23,12)=0,(BC23<60)*SUM(INDIRECT($BF$7&(C23+11)&\":\"&$BF$7&C22))+(BC23>=60)*SUMPRODUCT($BD$12:BD23,$BE$12:$BE23),0))","v":0},1000000,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,IF(MOD(C23,12)=0,VLOOKUP(B23,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},84747.215940789421,0,null,11,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B23<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B23<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B23<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B23<=Charges!$C$88),0)","v":0},{"$f":"IF(B23<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B23<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW23*BY23*Input!$H$35+BX23*BZ23*Input!$H$36","v":0},0,{"$f":"CB23*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM22+IF(MOD(C23-1,12)=0,CN22,0)-BE22,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C23-1,12)=0,H23*D23,CN22),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG23-(B23>PPT)*Z23)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH23-(B23<=PPT)*Z23)*(1+Charges!$D$10),0)","v":0},{"$f":"CI23*Charges!$C$22/12","v":0},0,0,{"$f":"CJ23-CL23-(B23<=PPT)*AF23*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C23=\"\",MOD(C23-1,12)=0,B23>PPT),0%,100%/12+CO22),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B23>PPT),0%,100%-CO23)","v":0},{"$f":"IF(B23>=Charges!$B$68,IF(MOD(C23,12)=0,(Loyalty_Bonus+Charges!$C$69*(B23-11))*AH23,0),0)","v":0},84747.215940789421,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,2,13,100000,100000,0,100000,{"$f":"IF(AND(B24<>\"\", B24<=10),VLOOKUP(B24,Charges!$C$40:$F$50, 4, 0), IF(AND(B24<>\"\", B24 >10), 100%, 0))","v":0.96},0.96,100000,96000,720,95280,{"$f":"IF(OR(B24=Charges!$B$68,B24=Charges!$B$69,B24=Charges!$B$70),IF(MOD(C24,12)=0,VLOOKUP(B24,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},4000,4720,{"$f":"IF(B24=1,0,IF(B24<>\"\",(M24+N24)*Charges!$C$4,\"\"))","v":0},95280,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G24), 0.5*Term*aprem)*(1+Indexation*(B24-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B24, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B24<>\"\",AQ24*VLOOKUP(Age+'4%'!B24-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B24<>\"\",B24<=Term),IF(C24<61,Charges!$C$31,W23*(1+(B24<>B23)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,R24+CR23-BB23),\"\")","v":180027.21594078944},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,IF(C24=Input!$O$18,Input!$O$19,R24+CR23-Z24-BE23)),\"\")","v":179032.80004745611},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,CI24+CJ24,AB24*(1+Charges!$D$10)),0)","v":179618.90684728994},{"$f":"IF(Input!$W$55=1,CK24+CL24,( 1-(1-CW24)^(1/12))*(AC24))","v":173.04880199029142},{"$f":"AC24*Charges!$D$28/12","v":202.07127020320118},31.148784358252456,204.19758634854389,{"$f":"IF(Input!$W$55=1,CM24+CN24,MAX(AC24-AG24,0))","v":179414.7092609414},1000000,{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,175414.7092609414,{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B24<>\"\",((Flat_Extra/1000)/12)*AQ24*AO24+Input!$H$34*V24*AP24,\"\")","v":0},94.090559999999996,902.83934435825245,200000,{"$f":"IF(B24<>\"\",IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B24<>\"\",B24<=Term-3),MIN(AU24,Charges!$H$11),0)","v":200000},{"$f":"IF(C24=1,MIN(AV24,AW24),IF(AV24=0,0,MIN(AW24-AY23,IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$I$100,5)/Mode,0))))*(B24<=Term-3)","v":0},0,{"$f":"IF(B24<>\"\",IF(BH24>0,IF(AH25<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,MIN(IF(MOD(C24,12)=0,VLOOKUP(B24,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM24,AH24),AH24-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C24<60,0,IF(MOD(C24,12)=0,(BC24<60)*SUM(INDIRECT($BF$7&(C24+11)&\":\"&$BF$7&C23))+(BC24>=60)*SUMPRODUCT($BD$12:BD24,$BE$12:$BE24),0))","v":0},1000000,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,IF(MOD(C24,12)=0,VLOOKUP(B24,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},179414.7092609414,-100000,null,12,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B24<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B24<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B24<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B24<=Charges!$C$88),0)","v":0},{"$f":"IF(B24<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B24<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW24*BY24*Input!$H$35+BX24*BZ24*Input!$H$36","v":0},0,{"$f":"CB24*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM23+IF(MOD(C24-1,12)=0,CN23,0)-BE23,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C24-1,12)=0,H24*D24,CN23),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG24-(B24>PPT)*Z24)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH24-(B24<=PPT)*Z24)*(1+Charges!$D$10),0)","v":0},{"$f":"CI24*Charges!$C$22/12","v":0},0,0,{"$f":"CJ24-CL24-(B24<=PPT)*AF24*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C24=\"\",MOD(C24-1,12)=0,B24>PPT),0%,100%/12+CO23),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B24>PPT),0%,100%-CO24)","v":0},{"$f":"IF(B24>=Charges!$B$68,IF(MOD(C24,12)=0,(Loyalty_Bonus+Charges!$C$69*(B24-11))*AH24,0),0)","v":0},179414.7092609414,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,14,0,100000,0,0,{"$f":"IF(AND(B25<>\"\", B25<=10),VLOOKUP(B25,Charges!$C$40:$F$50, 4, 0), IF(AND(B25<>\"\", B25 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B25=Charges!$B$68,B25=Charges!$B$69,B25=Charges!$B$70),IF(MOD(C25,12)=0,VLOOKUP(B25,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B25=1,0,IF(B25<>\"\",(M25+N25)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G25), 0.5*Term*aprem)*(1+Indexation*(B25-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B25, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B25<>\"\",AQ25*VLOOKUP(Age+'4%'!B25-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B25<>\"\",B25<=Term),IF(C25<61,Charges!$C$31,W24*(1+(B25<>B24)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,R25+CR24-BB24),\"\")","v":179414.7092609414},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,IF(C25=Input!$O$18,Input!$O$19,R25+CR24-Z25-BE24)),\"\")","v":178420.29336760807},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,CI25+CJ25,AB25*(1+Charges!$D$10)),0)","v":179004.3949799572},{"$f":"IF(Input!$W$55=1,CK25+CL25,( 1-(1-CW25)^(1/12))*(AC25))","v":172.45676775337694},{"$f":"AC25*Charges!$D$28/12","v":201.37994435245184},31.042218195607848,203.4989859489848,{"$f":"IF(Input!$W$55=1,CM25+CN25,MAX(AC25-AG25,0))","v":178800.89599400823},1000000,{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,174800.89599400823,{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B25<>\"\",((Flat_Extra/1000)/12)*AQ25*AO25+Input!$H$34*V25*AP25,\"\")","v":0},94.090559999999996,182.73277819560784,200000,{"$f":"IF(B25<>\"\",IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B25<>\"\",B25<=Term-3),MIN(AU25,Charges!$H$11),0)","v":200000},{"$f":"IF(C25=1,MIN(AV25,AW25),IF(AV25=0,0,MIN(AW25-AY24,IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$I$100,5)/Mode,0))))*(B25<=Term-3)","v":0},0,{"$f":"IF(B25<>\"\",IF(BH25>0,IF(AH26<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,MIN(IF(MOD(C25,12)=0,VLOOKUP(B25,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM25,AH25),AH25-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C25<60,0,IF(MOD(C25,12)=0,(BC25<60)*SUM(INDIRECT($BF$7&(C25+11)&\":\"&$BF$7&C24))+(BC25>=60)*SUMPRODUCT($BD$12:BD25,$BE$12:$BE25),0))","v":0},1000000,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,IF(MOD(C25,12)=0,VLOOKUP(B25,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},178800.89599400823,0,null,13,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B25<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B25<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B25<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B25<=Charges!$C$88),0)","v":0},{"$f":"IF(B25<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B25<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW25*BY25*Input!$H$35+BX25*BZ25*Input!$H$36","v":0},0,{"$f":"CB25*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM24+IF(MOD(C25-1,12)=0,CN24,0)-BE24,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C25-1,12)=0,H25*D25,CN24),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG25-(B25>PPT)*Z25)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH25-(B25<=PPT)*Z25)*(1+Charges!$D$10),0)","v":0},{"$f":"CI25*Charges!$C$22/12","v":0},0,0,{"$f":"CJ25-CL25-(B25<=PPT)*AF25*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C25=\"\",MOD(C25-1,12)=0,B25>PPT),0%,100%/12+CO24),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B25>PPT),0%,100%-CO25)","v":0},{"$f":"IF(B25>=Charges!$B$68,IF(MOD(C25,12)=0,(Loyalty_Bonus+Charges!$C$69*(B25-11))*AH25,0),0)","v":0},178800.89599400823,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,15,0,100000,0,0,{"$f":"IF(AND(B26<>\"\", B26<=10),VLOOKUP(B26,Charges!$C$40:$F$50, 4, 0), IF(AND(B26<>\"\", B26 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B26=Charges!$B$68,B26=Charges!$B$69,B26=Charges!$B$70),IF(MOD(C26,12)=0,VLOOKUP(B26,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B26=1,0,IF(B26<>\"\",(M26+N26)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G26), 0.5*Term*aprem)*(1+Indexation*(B26-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B26, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B26<>\"\",AQ26*VLOOKUP(Age+'4%'!B26-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B26<>\"\",B26<=Term),IF(C26<61,Charges!$C$31,W25*(1+(B26<>B25)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,R26+CR25-BB25),\"\")","v":178800.89599400823},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,IF(C26=Input!$O$18,Input!$O$19,R26+CR25-Z26-BE25)),\"\")","v":177806.4801006749},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,CI26+CJ26,AB26*(1+Charges!$D$10)),0)","v":178388.57224811325},{"$f":"IF(Input!$W$55=1,CK26+CL26,( 1-(1-CW26)^(1/12))*(AC26))","v":171.86347060078606},{"$f":"AC26*Charges!$D$28/12","v":200.68714377912741},30.93542470814149,202.79889530892754,{"$f":"IF(Input!$W$55=1,CM26+CN26,MAX(AC26-AG26,0))","v":178185.77335280433},1000000,{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,174185.77335280433,{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B26<>\"\",((Flat_Extra/1000)/12)*AQ26*AO26+Input!$H$34*V26*AP26,\"\")","v":0},94.090559999999996,182.62598470814146,200000,{"$f":"IF(B26<>\"\",IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B26<>\"\",B26<=Term-3),MIN(AU26,Charges!$H$11),0)","v":200000},{"$f":"IF(C26=1,MIN(AV26,AW26),IF(AV26=0,0,MIN(AW26-AY25,IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$I$100,5)/Mode,0))))*(B26<=Term-3)","v":0},0,{"$f":"IF(B26<>\"\",IF(BH26>0,IF(AH27<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,MIN(IF(MOD(C26,12)=0,VLOOKUP(B26,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM26,AH26),AH26-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C26<60,0,IF(MOD(C26,12)=0,(BC26<60)*SUM(INDIRECT($BF$7&(C26+11)&\":\"&$BF$7&C25))+(BC26>=60)*SUMPRODUCT($BD$12:BD26,$BE$12:$BE26),0))","v":0},1000000,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,IF(MOD(C26,12)=0,VLOOKUP(B26,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},178185.77335280433,0,null,14,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B26<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B26<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B26<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B26<=Charges!$C$88),0)","v":0},{"$f":"IF(B26<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B26<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW26*BY26*Input!$H$35+BX26*BZ26*Input!$H$36","v":0},0,{"$f":"CB26*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM25+IF(MOD(C26-1,12)=0,CN25,0)-BE25,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C26-1,12)=0,H26*D26,CN25),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG26-(B26>PPT)*Z26)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH26-(B26<=PPT)*Z26)*(1+Charges!$D$10),0)","v":0},{"$f":"CI26*Charges!$C$22/12","v":0},0,0,{"$f":"CJ26-CL26-(B26<=PPT)*AF26*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C26=\"\",MOD(C26-1,12)=0,B26>PPT),0%,100%/12+CO25),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B26>PPT),0%,100%-CO26)","v":0},{"$f":"IF(B26>=Charges!$B$68,IF(MOD(C26,12)=0,(Loyalty_Bonus+Charges!$C$69*(B26-11))*AH26,0),0)","v":0},178185.77335280433,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,16,0,100000,0,0,{"$f":"IF(AND(B27<>\"\", B27<=10),VLOOKUP(B27,Charges!$C$40:$F$50, 4, 0), IF(AND(B27<>\"\", B27 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B27=Charges!$B$68,B27=Charges!$B$69,B27=Charges!$B$70),IF(MOD(C27,12)=0,VLOOKUP(B27,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B27=1,0,IF(B27<>\"\",(M27+N27)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G27), 0.5*Term*aprem)*(1+Indexation*(B27-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B27, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B27<>\"\",AQ27*VLOOKUP(Age+'4%'!B27-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B27<>\"\",B27<=Term),IF(C27<61,Charges!$C$31,W26*(1+(B27<>B26)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,R27+CR26-BB26),\"\")","v":178185.77335280433},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,IF(C27=Input!$O$18,Input!$O$19,R27+CR26-Z27-BE26)),\"\")","v":177191.35745947101},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,CI27+CJ27,AB27*(1+Charges!$D$10)),0)","v":177771.4358554479},{"$f":"IF(Input!$W$55=1,CK27+CL27,( 1-(1-CW27)^(1/12))*(AC27))","v":171.26890783849208},{"$f":"AC27*Charges!$D$28/12","v":199.9928653373789},30.828403410928573,202.09731124942067,{"$f":"IF(Input!$W$55=1,CM27+CN27,MAX(AC27-AG27,0))","v":177569.33854419849},1000000,{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,173569.33854419849,{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B27<>\"\",((Flat_Extra/1000)/12)*AQ27*AO27+Input!$H$34*V27*AP27,\"\")","v":0},94.090559999999996,182.51896341092856,200000,{"$f":"IF(B27<>\"\",IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B27<>\"\",B27<=Term-3),MIN(AU27,Charges!$H$11),0)","v":200000},{"$f":"IF(C27=1,MIN(AV27,AW27),IF(AV27=0,0,MIN(AW27-AY26,IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$I$100,5)/Mode,0))))*(B27<=Term-3)","v":0},0,{"$f":"IF(B27<>\"\",IF(BH27>0,IF(AH28<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,MIN(IF(MOD(C27,12)=0,VLOOKUP(B27,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM27,AH27),AH27-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C27<60,0,IF(MOD(C27,12)=0,(BC27<60)*SUM(INDIRECT($BF$7&(C27+11)&\":\"&$BF$7&C26))+(BC27>=60)*SUMPRODUCT($BD$12:BD27,$BE$12:$BE27),0))","v":0},1000000,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,IF(MOD(C27,12)=0,VLOOKUP(B27,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},177569.33854419849,0,null,15,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B27<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B27<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B27<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B27<=Charges!$C$88),0)","v":0},{"$f":"IF(B27<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B27<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW27*BY27*Input!$H$35+BX27*BZ27*Input!$H$36","v":0},0,{"$f":"CB27*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM26+IF(MOD(C27-1,12)=0,CN26,0)-BE26,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C27-1,12)=0,H27*D27,CN26),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG27-(B27>PPT)*Z27)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH27-(B27<=PPT)*Z27)*(1+Charges!$D$10),0)","v":0},{"$f":"CI27*Charges!$C$22/12","v":0},0,0,{"$f":"CJ27-CL27-(B27<=PPT)*AF27*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C27=\"\",MOD(C27-1,12)=0,B27>PPT),0%,100%/12+CO26),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B27>PPT),0%,100%-CO27)","v":0},{"$f":"IF(B27>=Charges!$B$68,IF(MOD(C27,12)=0,(Loyalty_Bonus+Charges!$C$69*(B27-11))*AH27,0),0)","v":0},177569.33854419849,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,17,0,100000,0,0,{"$f":"IF(AND(B28<>\"\", B28<=10),VLOOKUP(B28,Charges!$C$40:$F$50, 4, 0), IF(AND(B28<>\"\", B28 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B28=Charges!$B$68,B28=Charges!$B$69,B28=Charges!$B$70),IF(MOD(C28,12)=0,VLOOKUP(B28,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B28=1,0,IF(B28<>\"\",(M28+N28)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G28), 0.5*Term*aprem)*(1+Indexation*(B28-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B28, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B28<>\"\",AQ28*VLOOKUP(Age+'4%'!B28-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B28<>\"\",B28<=Term),IF(C28<61,Charges!$C$31,W27*(1+(B28<>B27)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,R28+CR27-BB27),\"\")","v":177569.33854419849},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,IF(C28=Input!$O$18,Input!$O$19,R28+CR27-Z28-BE27)),\"\")","v":176574.92265086516},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,CI28+CJ28,AB28*(1+Charges!$D$10)),0)","v":177152.98299968601},{"$f":"IF(Input!$W$55=1,CK28+CL28,( 1-(1-CW28)^(1/12))*(AC28))","v":170.67307676672158},{"$f":"AC28*Charges!$D$28/12","v":199.29710587464675},30.721153818009881,201.39423058473147,{"$f":"IF(Input!$W$55=1,CM28+CN28,MAX(AC28-AG28,0))","v":176951.58876910128},1000000,{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,172951.58876910128,{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B28<>\"\",((Flat_Extra/1000)/12)*AQ28*AO28+Input!$H$34*V28*AP28,\"\")","v":0},94.090559999999996,182.41171381800987,200000,{"$f":"IF(B28<>\"\",IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B28<>\"\",B28<=Term-3),MIN(AU28,Charges!$H$11),0)","v":200000},{"$f":"IF(C28=1,MIN(AV28,AW28),IF(AV28=0,0,MIN(AW28-AY27,IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$I$100,5)/Mode,0))))*(B28<=Term-3)","v":0},0,{"$f":"IF(B28<>\"\",IF(BH28>0,IF(AH29<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,MIN(IF(MOD(C28,12)=0,VLOOKUP(B28,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM28,AH28),AH28-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C28<60,0,IF(MOD(C28,12)=0,(BC28<60)*SUM(INDIRECT($BF$7&(C28+11)&\":\"&$BF$7&C27))+(BC28>=60)*SUMPRODUCT($BD$12:BD28,$BE$12:$BE28),0))","v":0},1000000,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,IF(MOD(C28,12)=0,VLOOKUP(B28,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},176951.58876910128,0,null,16,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B28<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B28<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B28<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B28<=Charges!$C$88),0)","v":0},{"$f":"IF(B28<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B28<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW28*BY28*Input!$H$35+BX28*BZ28*Input!$H$36","v":0},0,{"$f":"CB28*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM27+IF(MOD(C28-1,12)=0,CN27,0)-BE27,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C28-1,12)=0,H28*D28,CN27),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG28-(B28>PPT)*Z28)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH28-(B28<=PPT)*Z28)*(1+Charges!$D$10),0)","v":0},{"$f":"CI28*Charges!$C$22/12","v":0},0,0,{"$f":"CJ28-CL28-(B28<=PPT)*AF28*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C28=\"\",MOD(C28-1,12)=0,B28>PPT),0%,100%/12+CO27),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B28>PPT),0%,100%-CO28)","v":0},{"$f":"IF(B28>=Charges!$B$68,IF(MOD(C28,12)=0,(Loyalty_Bonus+Charges!$C$69*(B28-11))*AH28,0),0)","v":0},176951.58876910128,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,18,0,100000,0,0,{"$f":"IF(AND(B29<>\"\", B29<=10),VLOOKUP(B29,Charges!$C$40:$F$50, 4, 0), IF(AND(B29<>\"\", B29 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B29=Charges!$B$68,B29=Charges!$B$69,B29=Charges!$B$70),IF(MOD(C29,12)=0,VLOOKUP(B29,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B29=1,0,IF(B29<>\"\",(M29+N29)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G29), 0.5*Term*aprem)*(1+Indexation*(B29-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B29, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B29<>\"\",AQ29*VLOOKUP(Age+'4%'!B29-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B29<>\"\",B29<=Term),IF(C29<61,Charges!$C$31,W28*(1+(B29<>B28)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,R29+CR28-BB28),\"\")","v":176951.58876910128},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,IF(C29=Input!$O$18,Input!$O$19,R29+CR28-Z29-BE28)),\"\")","v":175957.17287576795},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,CI29+CJ29,AB29*(1+Charges!$D$10)),0)","v":176533.21087257459},{"$f":"IF(Input!$W$55=1,CK29+CL29,( 1-(1-CW29)^(1/12))*(AC29))","v":170.07597467994188},{"$f":"AC29*Charges!$D$28/12","v":198.5998622316464},30.613675442389535,200.68965012233141,{"$f":"IF(Input!$W$55=1,CM29+CN29,MAX(AC29-AG29,0))","v":176332.52122245225},1000000,{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,172332.52122245225,{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B29<>\"\",((Flat_Extra/1000)/12)*AQ29*AO29+Input!$H$34*V29*AP29,\"\")","v":0},94.090559999999996,182.30423544238954,200000,{"$f":"IF(B29<>\"\",IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B29<>\"\",B29<=Term-3),MIN(AU29,Charges!$H$11),0)","v":200000},{"$f":"IF(C29=1,MIN(AV29,AW29),IF(AV29=0,0,MIN(AW29-AY28,IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$I$100,5)/Mode,0))))*(B29<=Term-3)","v":0},0,{"$f":"IF(B29<>\"\",IF(BH29>0,IF(AH30<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,MIN(IF(MOD(C29,12)=0,VLOOKUP(B29,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM29,AH29),AH29-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C29<60,0,IF(MOD(C29,12)=0,(BC29<60)*SUM(INDIRECT($BF$7&(C29+11)&\":\"&$BF$7&C28))+(BC29>=60)*SUMPRODUCT($BD$12:BD29,$BE$12:$BE29),0))","v":0},1000000,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,IF(MOD(C29,12)=0,VLOOKUP(B29,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},176332.52122245225,0,null,17,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B29<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B29<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B29<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B29<=Charges!$C$88),0)","v":0},{"$f":"IF(B29<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B29<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW29*BY29*Input!$H$35+BX29*BZ29*Input!$H$36","v":0},0,{"$f":"CB29*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM28+IF(MOD(C29-1,12)=0,CN28,0)-BE28,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C29-1,12)=0,H29*D29,CN28),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG29-(B29>PPT)*Z29)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH29-(B29<=PPT)*Z29)*(1+Charges!$D$10),0)","v":0},{"$f":"CI29*Charges!$C$22/12","v":0},0,0,{"$f":"CJ29-CL29-(B29<=PPT)*AF29*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C29=\"\",MOD(C29-1,12)=0,B29>PPT),0%,100%/12+CO28),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B29>PPT),0%,100%-CO29)","v":0},{"$f":"IF(B29>=Charges!$B$68,IF(MOD(C29,12)=0,(Loyalty_Bonus+Charges!$C$69*(B29-11))*AH29,0),0)","v":0},176332.52122245225,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,19,0,100000,0,0,{"$f":"IF(AND(B30<>\"\", B30<=10),VLOOKUP(B30,Charges!$C$40:$F$50, 4, 0), IF(AND(B30<>\"\", B30 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B30=Charges!$B$68,B30=Charges!$B$69,B30=Charges!$B$70),IF(MOD(C30,12)=0,VLOOKUP(B30,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B30=1,0,IF(B30<>\"\",(M30+N30)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G30), 0.5*Term*aprem)*(1+Indexation*(B30-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B30, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B30<>\"\",AQ30*VLOOKUP(Age+'4%'!B30-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B30<>\"\",B30<=Term),IF(C30<61,Charges!$C$31,W29*(1+(B30<>B29)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,R30+CR29-BB29),\"\")","v":176332.52122245225},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,IF(C30=Input!$O$18,Input!$O$19,R30+CR29-Z30-BE29)),\"\")","v":175338.10532911893},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,CI30+CJ30,AB30*(1+Charges!$D$10)),0)","v":175912.11665987025},{"$f":"IF(Input!$W$55=1,CK30+CL30,( 1-(1-CW30)^(1/12))*(AC30))","v":169.47759886684906},{"$f":"AC30*Charges!$D$28/12","v":197.90113124235404},30.505967796032831,199.98356666288188,{"$f":"IF(Input!$W$55=1,CM30+CN30,MAX(AC30-AG30,0))","v":175712.13309320738},1000000,{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,171712.13309320738,{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B30<>\"\",((Flat_Extra/1000)/12)*AQ30*AO30+Input!$H$34*V30*AP30,\"\")","v":0},94.090559999999996,182.19652779603283,200000,{"$f":"IF(B30<>\"\",IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B30<>\"\",B30<=Term-3),MIN(AU30,Charges!$H$11),0)","v":200000},{"$f":"IF(C30=1,MIN(AV30,AW30),IF(AV30=0,0,MIN(AW30-AY29,IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$I$100,5)/Mode,0))))*(B30<=Term-3)","v":0},0,{"$f":"IF(B30<>\"\",IF(BH30>0,IF(AH31<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,MIN(IF(MOD(C30,12)=0,VLOOKUP(B30,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM30,AH30),AH30-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C30<60,0,IF(MOD(C30,12)=0,(BC30<60)*SUM(INDIRECT($BF$7&(C30+11)&\":\"&$BF$7&C29))+(BC30>=60)*SUMPRODUCT($BD$12:BD30,$BE$12:$BE30),0))","v":0},1000000,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,IF(MOD(C30,12)=0,VLOOKUP(B30,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},175712.13309320738,0,null,18,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B30<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B30<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B30<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B30<=Charges!$C$88),0)","v":0},{"$f":"IF(B30<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B30<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW30*BY30*Input!$H$35+BX30*BZ30*Input!$H$36","v":0},0,{"$f":"CB30*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM29+IF(MOD(C30-1,12)=0,CN29,0)-BE29,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C30-1,12)=0,H30*D30,CN29),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG30-(B30>PPT)*Z30)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH30-(B30<=PPT)*Z30)*(1+Charges!$D$10),0)","v":0},{"$f":"CI30*Charges!$C$22/12","v":0},0,0,{"$f":"CJ30-CL30-(B30<=PPT)*AF30*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C30=\"\",MOD(C30-1,12)=0,B30>PPT),0%,100%/12+CO29),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B30>PPT),0%,100%-CO30)","v":0},{"$f":"IF(B30>=Charges!$B$68,IF(MOD(C30,12)=0,(Loyalty_Bonus+Charges!$C$69*(B30-11))*AH30,0),0)","v":0},175712.13309320738,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,20,0,100000,0,0,{"$f":"IF(AND(B31<>\"\", B31<=10),VLOOKUP(B31,Charges!$C$40:$F$50, 4, 0), IF(AND(B31<>\"\", B31 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B31=Charges!$B$68,B31=Charges!$B$69,B31=Charges!$B$70),IF(MOD(C31,12)=0,VLOOKUP(B31,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B31=1,0,IF(B31<>\"\",(M31+N31)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G31), 0.5*Term*aprem)*(1+Indexation*(B31-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B31, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B31<>\"\",AQ31*VLOOKUP(Age+'4%'!B31-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B31<>\"\",B31<=Term),IF(C31<61,Charges!$C$31,W30*(1+(B31<>B30)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,R31+CR30-BB30),\"\")","v":175712.13309320738},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,IF(C31=Input!$O$18,Input!$O$19,R31+CR30-Z31-BE30)),\"\")","v":174717.71719987405},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,CI31+CJ31,AB31*(1+Charges!$D$10)),0)","v":175289.69754132626},{"$f":"IF(Input!$W$55=1,CK31+CL31,( 1-(1-CW31)^(1/12))*(AC31))","v":168.87794661035545},{"$f":"AC31*Charges!$D$28/12","v":197.20090973399203},30.39803038986398,199.27597700021943,{"$f":"IF(Input!$W$55=1,CM31+CN31,MAX(AC31-AG31,0))","v":175090.42156432604},1000000,{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,171090.42156432604,{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B31<>\"\",((Flat_Extra/1000)/12)*AQ31*AO31+Input!$H$34*V31*AP31,\"\")","v":0},94.090559999999996,182.08859038986395,200000,{"$f":"IF(B31<>\"\",IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B31<>\"\",B31<=Term-3),MIN(AU31,Charges!$H$11),0)","v":200000},{"$f":"IF(C31=1,MIN(AV31,AW31),IF(AV31=0,0,MIN(AW31-AY30,IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$I$100,5)/Mode,0))))*(B31<=Term-3)","v":0},0,{"$f":"IF(B31<>\"\",IF(BH31>0,IF(AH32<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,MIN(IF(MOD(C31,12)=0,VLOOKUP(B31,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM31,AH31),AH31-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C31<60,0,IF(MOD(C31,12)=0,(BC31<60)*SUM(INDIRECT($BF$7&(C31+11)&\":\"&$BF$7&C30))+(BC31>=60)*SUMPRODUCT($BD$12:BD31,$BE$12:$BE31),0))","v":0},1000000,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,IF(MOD(C31,12)=0,VLOOKUP(B31,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},175090.42156432604,0,null,19,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B31<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B31<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B31<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B31<=Charges!$C$88),0)","v":0},{"$f":"IF(B31<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B31<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW31*BY31*Input!$H$35+BX31*BZ31*Input!$H$36","v":0},0,{"$f":"CB31*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM30+IF(MOD(C31-1,12)=0,CN30,0)-BE30,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C31-1,12)=0,H31*D31,CN30),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG31-(B31>PPT)*Z31)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH31-(B31<=PPT)*Z31)*(1+Charges!$D$10),0)","v":0},{"$f":"CI31*Charges!$C$22/12","v":0},0,0,{"$f":"CJ31-CL31-(B31<=PPT)*AF31*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C31=\"\",MOD(C31-1,12)=0,B31>PPT),0%,100%/12+CO30),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B31>PPT),0%,100%-CO31)","v":0},{"$f":"IF(B31>=Charges!$B$68,IF(MOD(C31,12)=0,(Loyalty_Bonus+Charges!$C$69*(B31-11))*AH31,0),0)","v":0},175090.42156432604,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,21,0,100000,0,0,{"$f":"IF(AND(B32<>\"\", B32<=10),VLOOKUP(B32,Charges!$C$40:$F$50, 4, 0), IF(AND(B32<>\"\", B32 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B32=Charges!$B$68,B32=Charges!$B$69,B32=Charges!$B$70),IF(MOD(C32,12)=0,VLOOKUP(B32,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B32=1,0,IF(B32<>\"\",(M32+N32)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G32), 0.5*Term*aprem)*(1+Indexation*(B32-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B32, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B32<>\"\",AQ32*VLOOKUP(Age+'4%'!B32-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B32<>\"\",B32<=Term),IF(C32<61,Charges!$C$31,W31*(1+(B32<>B31)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,R32+CR31-BB31),\"\")","v":175090.42156432604},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,IF(C32=Input!$O$18,Input!$O$19,R32+CR31-Z32-BE31)),\"\")","v":174096.00567099272},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,CI32+CJ32,AB32*(1+Charges!$D$10)),0)","v":174665.95069067978},{"$f":"IF(Input!$W$55=1,CK32+CL32,( 1-(1-CW32)^(1/12))*(AC32))","v":168.27701518757735},{"$f":"AC32*Charges!$D$28/12","v":196.49919452701474},30.289862733763922,198.56687792134127,{"$f":"IF(Input!$W$55=1,CM32+CN32,MAX(AC32-AG32,0))","v":174467.38381275843},1000000,{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,170467.38381275843,{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B32<>\"\",((Flat_Extra/1000)/12)*AQ32*AO32+Input!$H$34*V32*AP32,\"\")","v":0},94.090559999999996,181.98042273376393,200000,{"$f":"IF(B32<>\"\",IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B32<>\"\",B32<=Term-3),MIN(AU32,Charges!$H$11),0)","v":200000},{"$f":"IF(C32=1,MIN(AV32,AW32),IF(AV32=0,0,MIN(AW32-AY31,IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$I$100,5)/Mode,0))))*(B32<=Term-3)","v":0},0,{"$f":"IF(B32<>\"\",IF(BH32>0,IF(AH33<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,MIN(IF(MOD(C32,12)=0,VLOOKUP(B32,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM32,AH32),AH32-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C32<60,0,IF(MOD(C32,12)=0,(BC32<60)*SUM(INDIRECT($BF$7&(C32+11)&\":\"&$BF$7&C31))+(BC32>=60)*SUMPRODUCT($BD$12:BD32,$BE$12:$BE32),0))","v":0},1000000,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,IF(MOD(C32,12)=0,VLOOKUP(B32,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},174467.38381275843,0,null,20,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B32<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B32<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B32<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B32<=Charges!$C$88),0)","v":0},{"$f":"IF(B32<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B32<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW32*BY32*Input!$H$35+BX32*BZ32*Input!$H$36","v":0},0,{"$f":"CB32*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM31+IF(MOD(C32-1,12)=0,CN31,0)-BE31,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C32-1,12)=0,H32*D32,CN31),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG32-(B32>PPT)*Z32)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH32-(B32<=PPT)*Z32)*(1+Charges!$D$10),0)","v":0},{"$f":"CI32*Charges!$C$22/12","v":0},0,0,{"$f":"CJ32-CL32-(B32<=PPT)*AF32*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C32=\"\",MOD(C32-1,12)=0,B32>PPT),0%,100%/12+CO31),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B32>PPT),0%,100%-CO32)","v":0},{"$f":"IF(B32>=Charges!$B$68,IF(MOD(C32,12)=0,(Loyalty_Bonus+Charges!$C$69*(B32-11))*AH32,0),0)","v":0},174467.38381275843,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,22,0,100000,0,0,{"$f":"IF(AND(B33<>\"\", B33<=10),VLOOKUP(B33,Charges!$C$40:$F$50, 4, 0), IF(AND(B33<>\"\", B33 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B33=Charges!$B$68,B33=Charges!$B$69,B33=Charges!$B$70),IF(MOD(C33,12)=0,VLOOKUP(B33,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B33=1,0,IF(B33<>\"\",(M33+N33)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G33), 0.5*Term*aprem)*(1+Indexation*(B33-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B33, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B33<>\"\",AQ33*VLOOKUP(Age+'4%'!B33-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B33<>\"\",B33<=Term),IF(C33<61,Charges!$C$31,W32*(1+(B33<>B32)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,R33+CR32-BB32),\"\")","v":174467.38381275843},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,IF(C33=Input!$O$18,Input!$O$19,R33+CR32-Z33-BE32)),\"\")","v":173472.96791942511},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,CI33+CJ33,AB33*(1+Charges!$D$10)),0)","v":174040.87327563905},{"$f":"IF(Input!$W$55=1,CK33+CL33,( 1-(1-CW33)^(1/12))*(AC33))","v":167.6748018698226},{"$f":"AC33*Charges!$D$28/12","v":195.79598243509395},30.181464336568066,197.85626620639067,{"$f":"IF(Input!$W$55=1,CM33+CN33,MAX(AC33-AG33,0))","v":173843.01700943266},1000000,{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,169843.01700943266,{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B33<>\"\",((Flat_Extra/1000)/12)*AQ33*AO33+Input!$H$34*V33*AP33,\"\")","v":0},94.090559999999996,181.87202433656807,200000,{"$f":"IF(B33<>\"\",IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B33<>\"\",B33<=Term-3),MIN(AU33,Charges!$H$11),0)","v":200000},{"$f":"IF(C33=1,MIN(AV33,AW33),IF(AV33=0,0,MIN(AW33-AY32,IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$I$100,5)/Mode,0))))*(B33<=Term-3)","v":0},0,{"$f":"IF(B33<>\"\",IF(BH33>0,IF(AH34<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,MIN(IF(MOD(C33,12)=0,VLOOKUP(B33,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM33,AH33),AH33-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C33<60,0,IF(MOD(C33,12)=0,(BC33<60)*SUM(INDIRECT($BF$7&(C33+11)&\":\"&$BF$7&C32))+(BC33>=60)*SUMPRODUCT($BD$12:BD33,$BE$12:$BE33),0))","v":0},1000000,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,IF(MOD(C33,12)=0,VLOOKUP(B33,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},173843.01700943266,0,null,21,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B33<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B33<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B33<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B33<=Charges!$C$88),0)","v":0},{"$f":"IF(B33<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B33<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW33*BY33*Input!$H$35+BX33*BZ33*Input!$H$36","v":0},0,{"$f":"CB33*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM32+IF(MOD(C33-1,12)=0,CN32,0)-BE32,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C33-1,12)=0,H33*D33,CN32),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG33-(B33>PPT)*Z33)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH33-(B33<=PPT)*Z33)*(1+Charges!$D$10),0)","v":0},{"$f":"CI33*Charges!$C$22/12","v":0},0,0,{"$f":"CJ33-CL33-(B33<=PPT)*AF33*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C33=\"\",MOD(C33-1,12)=0,B33>PPT),0%,100%/12+CO32),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B33>PPT),0%,100%-CO33)","v":0},{"$f":"IF(B33>=Charges!$B$68,IF(MOD(C33,12)=0,(Loyalty_Bonus+Charges!$C$69*(B33-11))*AH33,0),0)","v":0},173843.01700943266,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,23,0,100000,0,0,{"$f":"IF(AND(B34<>\"\", B34<=10),VLOOKUP(B34,Charges!$C$40:$F$50, 4, 0), IF(AND(B34<>\"\", B34 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B34=Charges!$B$68,B34=Charges!$B$69,B34=Charges!$B$70),IF(MOD(C34,12)=0,VLOOKUP(B34,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B34=1,0,IF(B34<>\"\",(M34+N34)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G34), 0.5*Term*aprem)*(1+Indexation*(B34-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B34, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B34<>\"\",AQ34*VLOOKUP(Age+'4%'!B34-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B34<>\"\",B34<=Term),IF(C34<61,Charges!$C$31,W33*(1+(B34<>B33)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,R34+CR33-BB33),\"\")","v":173843.01700943266},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,IF(C34=Input!$O$18,Input!$O$19,R34+CR33-Z34-BE33)),\"\")","v":172848.60111609934},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,CI34+CJ34,AB34*(1+Charges!$D$10)),0)","v":173414.46245787054},{"$f":"IF(Input!$W$55=1,CK34+CL34,( 1-(1-CW34)^(1/12))*(AC34))","v":167.07130392257835},{"$f":"AC34*Charges!$D$28/12","v":195.09127026510438},30.072834706064103,197.14413862864245,{"$f":"IF(Input!$W$55=1,CM34+CN34,MAX(AC34-AG34,0))","v":173217.31831924189},1000000,{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,169217.31831924189,{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B34<>\"\",((Flat_Extra/1000)/12)*AQ34*AO34+Input!$H$34*V34*AP34,\"\")","v":0},94.090559999999996,181.7633947060641,200000,{"$f":"IF(B34<>\"\",IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B34<>\"\",B34<=Term-3),MIN(AU34,Charges!$H$11),0)","v":200000},{"$f":"IF(C34=1,MIN(AV34,AW34),IF(AV34=0,0,MIN(AW34-AY33,IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$I$100,5)/Mode,0))))*(B34<=Term-3)","v":0},0,{"$f":"IF(B34<>\"\",IF(BH34>0,IF(AH35<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,MIN(IF(MOD(C34,12)=0,VLOOKUP(B34,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM34,AH34),AH34-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C34<60,0,IF(MOD(C34,12)=0,(BC34<60)*SUM(INDIRECT($BF$7&(C34+11)&\":\"&$BF$7&C33))+(BC34>=60)*SUMPRODUCT($BD$12:BD34,$BE$12:$BE34),0))","v":0},1000000,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,IF(MOD(C34,12)=0,VLOOKUP(B34,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},173217.31831924189,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B34<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B34<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B34<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B34<=Charges!$C$88),0)","v":0},{"$f":"IF(B34<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B34<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW34*BY34*Input!$H$35+BX34*BZ34*Input!$H$36","v":0},0,{"$f":"CB34*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM33+IF(MOD(C34-1,12)=0,CN33,0)-BE33,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C34-1,12)=0,H34*D34,CN33),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG34-(B34>PPT)*Z34)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH34-(B34<=PPT)*Z34)*(1+Charges!$D$10),0)","v":0},{"$f":"CI34*Charges!$C$22/12","v":0},0,0,{"$f":"CJ34-CL34-(B34<=PPT)*AF34*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C34=\"\",MOD(C34-1,12)=0,B34>PPT),0%,100%/12+CO33),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B34>PPT),0%,100%-CO34)","v":0},{"$f":"IF(B34>=Charges!$B$68,IF(MOD(C34,12)=0,(Loyalty_Bonus+Charges!$C$69*(B34-11))*AH34,0),0)","v":0},173217.31831924189,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,24,0,100000,0,0,{"$f":"IF(AND(B35<>\"\", B35<=10),VLOOKUP(B35,Charges!$C$40:$F$50, 4, 0), IF(AND(B35<>\"\", B35 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B35=Charges!$B$68,B35=Charges!$B$69,B35=Charges!$B$70),IF(MOD(C35,12)=0,VLOOKUP(B35,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B35=1,0,IF(B35<>\"\",(M35+N35)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G35), 0.5*Term*aprem)*(1+Indexation*(B35-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B35, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B35<>\"\",AQ35*VLOOKUP(Age+'4%'!B35-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B35<>\"\",B35<=Term),IF(C35<61,Charges!$C$31,W34*(1+(B35<>B34)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,R35+CR34-BB34),\"\")","v":173217.31831924189},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,IF(C35=Input!$O$18,Input!$O$19,R35+CR34-Z35-BE34)),\"\")","v":172222.90242590857},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,CI35+CJ35,AB35*(1+Charges!$D$10)),0)","v":172786.71539298602},{"$f":"IF(Input!$W$55=1,CK35+CL35,( 1-(1-CW35)^(1/12))*(AC35))","v":166.46651860549841},{"$f":"AC35*Charges!$D$28/12","v":194.38505481710925},29.963973348989711,196.4304919544881,{"$f":"IF(Input!$W$55=1,CM35+CN35,MAX(AC35-AG35,0))","v":172590.28490103153},1000000,{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,168590.28490103153,{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B35<>\"\",((Flat_Extra/1000)/12)*AQ35*AO35+Input!$H$34*V35*AP35,\"\")","v":0},94.090559999999996,181.6545333489897,200000,{"$f":"IF(B35<>\"\",IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B35<>\"\",B35<=Term-3),MIN(AU35,Charges!$H$11),0)","v":200000},{"$f":"IF(C35=1,MIN(AV35,AW35),IF(AV35=0,0,MIN(AW35-AY34,IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$I$100,5)/Mode,0))))*(B35<=Term-3)","v":0},0,{"$f":"IF(B35<>\"\",IF(BH35>0,IF(AH36<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,MIN(IF(MOD(C35,12)=0,VLOOKUP(B35,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM35,AH35),AH35-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C35<60,0,IF(MOD(C35,12)=0,(BC35<60)*SUM(INDIRECT($BF$7&(C35+11)&\":\"&$BF$7&C34))+(BC35>=60)*SUMPRODUCT($BD$12:BD35,$BE$12:$BE35),0))","v":0},1000000,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,IF(MOD(C35,12)=0,VLOOKUP(B35,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},172590.28490103153,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B35<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B35<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B35<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B35<=Charges!$C$88),0)","v":0},{"$f":"IF(B35<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B35<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW35*BY35*Input!$H$35+BX35*BZ35*Input!$H$36","v":0},0,{"$f":"CB35*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM34+IF(MOD(C35-1,12)=0,CN34,0)-BE34,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C35-1,12)=0,H35*D35,CN34),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG35-(B35>PPT)*Z35)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH35-(B35<=PPT)*Z35)*(1+Charges!$D$10),0)","v":0},{"$f":"CI35*Charges!$C$22/12","v":0},0,0,{"$f":"CJ35-CL35-(B35<=PPT)*AF35*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C35=\"\",MOD(C35-1,12)=0,B35>PPT),0%,100%/12+CO34),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B35>PPT),0%,100%-CO35)","v":0},{"$f":"IF(B35>=Charges!$B$68,IF(MOD(C35,12)=0,(Loyalty_Bonus+Charges!$C$69*(B35-11))*AH35,0),0)","v":0},172590.28490103153,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,25,100000,100000,0,100000,{"$f":"IF(AND(B36<>\"\", B36<=10),VLOOKUP(B36,Charges!$C$40:$F$50, 4, 0), IF(AND(B36<>\"\", B36 >10), 100%, 0))","v":0.97},0.97,100000,97000,540,96460,{"$f":"IF(OR(B36=Charges!$B$68,B36=Charges!$B$69,B36=Charges!$B$70),IF(MOD(C36,12)=0,VLOOKUP(B36,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3540,{"$f":"IF(B36=1,0,IF(B36<>\"\",(M36+N36)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G36), 0.5*Term*aprem)*(1+Indexation*(B36-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B36, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B36<>\"\",AQ36*VLOOKUP(Age+'4%'!B36-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B36<>\"\",B36<=Term),IF(C36<61,Charges!$C$31,W35*(1+(B36<>B35)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,R36+CR35-BB35),\"\")","v":269050.28490103153},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,IF(C36=Input!$O$18,Input!$O$19,R36+CR35-Z36-BE35)),\"\")","v":268035.09490218153},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,CI36+CJ36,AB36*(1+Charges!$D$10)),0)","v":268912.57205538824},{"$f":"IF(Input!$W$55=1,CK36+CL36,( 1-(1-CW36)^(1/12))*(AC36))","v":259.07628128411011},{"$f":"AC36*Charges!$D$28/12","v":302.52664356231179},46.633730631139819,305.71001191524994,{"$f":"IF(Input!$W$55=1,CM36+CN36,MAX(AC36-AG36,0))","v":268606.862043473},1000000,{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,265606.862043473,{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B36<>\"\",((Flat_Extra/1000)/12)*AQ36*AO36+Input!$H$34*V36*AP36,\"\")","v":0},97.25949134999999,741.49322198113975,300000,{"$f":"IF(B36<>\"\",IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B36<>\"\",B36<=Term-3),MIN(AU36,Charges!$H$11),0)","v":300000},{"$f":"IF(C36=1,MIN(AV36,AW36),IF(AV36=0,0,MIN(AW36-AY35,IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$I$100,5)/Mode,0))))*(B36<=Term-3)","v":0},0,{"$f":"IF(B36<>\"\",IF(BH36>0,IF(AH37<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,MIN(IF(MOD(C36,12)=0,VLOOKUP(B36,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM36,AH36),AH36-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C36<60,0,IF(MOD(C36,12)=0,(BC36<60)*SUM(INDIRECT($BF$7&(C36+11)&\":\"&$BF$7&C35))+(BC36>=60)*SUMPRODUCT($BD$12:BD36,$BE$12:$BE36),0))","v":0},1000000,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,IF(MOD(C36,12)=0,VLOOKUP(B36,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},268606.862043473,-100000,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B36<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B36<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B36<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B36<=Charges!$C$88),0)","v":0},{"$f":"IF(B36<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B36<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW36*BY36*Input!$H$35+BX36*BZ36*Input!$H$36","v":0},0,{"$f":"CB36*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM35+IF(MOD(C36-1,12)=0,CN35,0)-BE35,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C36-1,12)=0,H36*D36,CN35),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG36-(B36>PPT)*Z36)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH36-(B36<=PPT)*Z36)*(1+Charges!$D$10),0)","v":0},{"$f":"CI36*Charges!$C$22/12","v":0},0,0,{"$f":"CJ36-CL36-(B36<=PPT)*AF36*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C36=\"\",MOD(C36-1,12)=0,B36>PPT),0%,100%/12+CO35),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B36>PPT),0%,100%-CO36)","v":0},{"$f":"IF(B36>=Charges!$B$68,IF(MOD(C36,12)=0,(Loyalty_Bonus+Charges!$C$69*(B36-11))*AH36,0),0)","v":0},268606.862043473,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,26,0,100000,0,0,{"$f":"IF(AND(B37<>\"\", B37<=10),VLOOKUP(B37,Charges!$C$40:$F$50, 4, 0), IF(AND(B37<>\"\", B37 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B37=Charges!$B$68,B37=Charges!$B$69,B37=Charges!$B$70),IF(MOD(C37,12)=0,VLOOKUP(B37,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B37=1,0,IF(B37<>\"\",(M37+N37)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G37), 0.5*Term*aprem)*(1+Indexation*(B37-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B37, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B37<>\"\",AQ37*VLOOKUP(Age+'4%'!B37-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B37<>\"\",B37<=Term),IF(C37<61,Charges!$C$31,W36*(1+(B37<>B36)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,R37+CR36-BB36),\"\")","v":268606.862043473},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,IF(C37=Input!$O$18,Input!$O$19,R37+CR36-Z37-BE36)),\"\")","v":267591.672044623},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,CI37+CJ37,AB37*(1+Charges!$D$10)),0)","v":268467.69754678063},{"$f":"IF(Input!$W$55=1,CK37+CL37,( 1-(1-CW37)^(1/12))*(AC37))","v":258.64767940638006},{"$f":"AC37*Charges!$D$28/12","v":302.02615974012821},46.556582293148409,305.2042616995285,{"$f":"IF(Input!$W$55=1,CM37+CN37,MAX(AC37-AG37,0))","v":268162.49328508112},1000000,{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,265162.49328508112,{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B37<>\"\",((Flat_Extra/1000)/12)*AQ37*AO37+Input!$H$34*V37*AP37,\"\")","v":0},97.25949134999999,201.41607364314839,300000,{"$f":"IF(B37<>\"\",IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B37<>\"\",B37<=Term-3),MIN(AU37,Charges!$H$11),0)","v":300000},{"$f":"IF(C37=1,MIN(AV37,AW37),IF(AV37=0,0,MIN(AW37-AY36,IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$I$100,5)/Mode,0))))*(B37<=Term-3)","v":0},0,{"$f":"IF(B37<>\"\",IF(BH37>0,IF(AH38<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,MIN(IF(MOD(C37,12)=0,VLOOKUP(B37,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM37,AH37),AH37-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C37<60,0,IF(MOD(C37,12)=0,(BC37<60)*SUM(INDIRECT($BF$7&(C37+11)&\":\"&$BF$7&C36))+(BC37>=60)*SUMPRODUCT($BD$12:BD37,$BE$12:$BE37),0))","v":0},1000000,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,IF(MOD(C37,12)=0,VLOOKUP(B37,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},268162.49328508112,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B37<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B37<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B37<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B37<=Charges!$C$88),0)","v":0},{"$f":"IF(B37<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B37<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW37*BY37*Input!$H$35+BX37*BZ37*Input!$H$36","v":0},0,{"$f":"CB37*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM36+IF(MOD(C37-1,12)=0,CN36,0)-BE36,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C37-1,12)=0,H37*D37,CN36),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG37-(B37>PPT)*Z37)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH37-(B37<=PPT)*Z37)*(1+Charges!$D$10),0)","v":0},{"$f":"CI37*Charges!$C$22/12","v":0},0,0,{"$f":"CJ37-CL37-(B37<=PPT)*AF37*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C37=\"\",MOD(C37-1,12)=0,B37>PPT),0%,100%/12+CO36),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B37>PPT),0%,100%-CO37)","v":0},{"$f":"IF(B37>=Charges!$B$68,IF(MOD(C37,12)=0,(Loyalty_Bonus+Charges!$C$69*(B37-11))*AH37,0),0)","v":0},268162.49328508112,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,27,0,100000,0,0,{"$f":"IF(AND(B38<>\"\", B38<=10),VLOOKUP(B38,Charges!$C$40:$F$50, 4, 0), IF(AND(B38<>\"\", B38 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B38=Charges!$B$68,B38=Charges!$B$69,B38=Charges!$B$70),IF(MOD(C38,12)=0,VLOOKUP(B38,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B38=1,0,IF(B38<>\"\",(M38+N38)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G38), 0.5*Term*aprem)*(1+Indexation*(B38-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B38, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B38<>\"\",AQ38*VLOOKUP(Age+'4%'!B38-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B38<>\"\",B38<=Term),IF(C38<61,Charges!$C$31,W37*(1+(B38<>B37)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,R38+CR37-BB37),\"\")","v":268162.49328508112},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,IF(C38=Input!$O$18,Input!$O$19,R38+CR37-Z38-BE37)),\"\")","v":267147.30328623112},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,CI38+CJ38,AB38*(1+Charges!$D$10)),0)","v":268021.87404070643},{"$f":"IF(Input!$W$55=1,CK38+CL38,( 1-(1-CW38)^(1/12))*(AC38))","v":258.21816324363641},{"$f":"AC38*Charges!$D$28/12","v":301.52460829579474},46.47926938385455,304.69743262749097,{"$f":"IF(Input!$W$55=1,CM38+CN38,MAX(AC38-AG38,0))","v":267717.17660807894},1000000,{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,264717.17660807894,{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B38<>\"\",((Flat_Extra/1000)/12)*AQ38*AO38+Input!$H$34*V38*AP38,\"\")","v":0},97.25949134999999,201.33876073385454,300000,{"$f":"IF(B38<>\"\",IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B38<>\"\",B38<=Term-3),MIN(AU38,Charges!$H$11),0)","v":300000},{"$f":"IF(C38=1,MIN(AV38,AW38),IF(AV38=0,0,MIN(AW38-AY37,IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$I$100,5)/Mode,0))))*(B38<=Term-3)","v":0},0,{"$f":"IF(B38<>\"\",IF(BH38>0,IF(AH39<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,MIN(IF(MOD(C38,12)=0,VLOOKUP(B38,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM38,AH38),AH38-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C38<60,0,IF(MOD(C38,12)=0,(BC38<60)*SUM(INDIRECT($BF$7&(C38+11)&\":\"&$BF$7&C37))+(BC38>=60)*SUMPRODUCT($BD$12:BD38,$BE$12:$BE38),0))","v":0},1000000,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,IF(MOD(C38,12)=0,VLOOKUP(B38,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},267717.17660807894,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B38<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B38<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B38<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B38<=Charges!$C$88),0)","v":0},{"$f":"IF(B38<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B38<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW38*BY38*Input!$H$35+BX38*BZ38*Input!$H$36","v":0},0,{"$f":"CB38*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM37+IF(MOD(C38-1,12)=0,CN37,0)-BE37,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C38-1,12)=0,H38*D38,CN37),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG38-(B38>PPT)*Z38)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH38-(B38<=PPT)*Z38)*(1+Charges!$D$10),0)","v":0},{"$f":"CI38*Charges!$C$22/12","v":0},0,0,{"$f":"CJ38-CL38-(B38<=PPT)*AF38*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C38=\"\",MOD(C38-1,12)=0,B38>PPT),0%,100%/12+CO37),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B38>PPT),0%,100%-CO38)","v":0},{"$f":"IF(B38>=Charges!$B$68,IF(MOD(C38,12)=0,(Loyalty_Bonus+Charges!$C$69*(B38-11))*AH38,0),0)","v":0},267717.17660807894,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,28,0,100000,0,0,{"$f":"IF(AND(B39<>\"\", B39<=10),VLOOKUP(B39,Charges!$C$40:$F$50, 4, 0), IF(AND(B39<>\"\", B39 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B39=Charges!$B$68,B39=Charges!$B$69,B39=Charges!$B$70),IF(MOD(C39,12)=0,VLOOKUP(B39,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B39=1,0,IF(B39<>\"\",(M39+N39)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G39), 0.5*Term*aprem)*(1+Indexation*(B39-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B39, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B39<>\"\",AQ39*VLOOKUP(Age+'4%'!B39-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B39<>\"\",B39<=Term),IF(C39<61,Charges!$C$31,W38*(1+(B39<>B38)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,R39+CR38-BB38),\"\")","v":267717.17660807894},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,IF(C39=Input!$O$18,Input!$O$19,R39+CR38-Z39-BE38)),\"\")","v":266701.98660922894},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,CI39+CJ39,AB39*(1+Charges!$D$10)),0)","v":267575.09951278305},{"$f":"IF(Input!$W$55=1,CK39+CL39,( 1-(1-CW39)^(1/12))*(AC39))","v":257.78773084554456},{"$f":"AC39*Charges!$D$28/12","v":301.02198695188093},46.40179155219802,304.18952239774256,{"$f":"IF(Input!$W$55=1,CM39+CN39,MAX(AC39-AG39,0))","v":267270.90999038529},1000000,{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,264270.90999038529,{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B39<>\"\",((Flat_Extra/1000)/12)*AQ39*AO39+Input!$H$34*V39*AP39,\"\")","v":0},97.25949134999999,201.26128290219799,300000,{"$f":"IF(B39<>\"\",IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B39<>\"\",B39<=Term-3),MIN(AU39,Charges!$H$11),0)","v":300000},{"$f":"IF(C39=1,MIN(AV39,AW39),IF(AV39=0,0,MIN(AW39-AY38,IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$I$100,5)/Mode,0))))*(B39<=Term-3)","v":0},0,{"$f":"IF(B39<>\"\",IF(BH39>0,IF(AH40<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,MIN(IF(MOD(C39,12)=0,VLOOKUP(B39,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM39,AH39),AH39-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C39<60,0,IF(MOD(C39,12)=0,(BC39<60)*SUM(INDIRECT($BF$7&(C39+11)&\":\"&$BF$7&C38))+(BC39>=60)*SUMPRODUCT($BD$12:BD39,$BE$12:$BE39),0))","v":0},1000000,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,IF(MOD(C39,12)=0,VLOOKUP(B39,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},267270.90999038529,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B39<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B39<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B39<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B39<=Charges!$C$88),0)","v":0},{"$f":"IF(B39<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B39<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW39*BY39*Input!$H$35+BX39*BZ39*Input!$H$36","v":0},0,{"$f":"CB39*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM38+IF(MOD(C39-1,12)=0,CN38,0)-BE38,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C39-1,12)=0,H39*D39,CN38),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG39-(B39>PPT)*Z39)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH39-(B39<=PPT)*Z39)*(1+Charges!$D$10),0)","v":0},{"$f":"CI39*Charges!$C$22/12","v":0},0,0,{"$f":"CJ39-CL39-(B39<=PPT)*AF39*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C39=\"\",MOD(C39-1,12)=0,B39>PPT),0%,100%/12+CO38),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B39>PPT),0%,100%-CO39)","v":0},{"$f":"IF(B39>=Charges!$B$68,IF(MOD(C39,12)=0,(Loyalty_Bonus+Charges!$C$69*(B39-11))*AH39,0),0)","v":0},267270.90999038529,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,29,0,100000,0,0,{"$f":"IF(AND(B40<>\"\", B40<=10),VLOOKUP(B40,Charges!$C$40:$F$50, 4, 0), IF(AND(B40<>\"\", B40 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B40=Charges!$B$68,B40=Charges!$B$69,B40=Charges!$B$70),IF(MOD(C40,12)=0,VLOOKUP(B40,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B40=1,0,IF(B40<>\"\",(M40+N40)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G40), 0.5*Term*aprem)*(1+Indexation*(B40-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B40, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B40<>\"\",AQ40*VLOOKUP(Age+'4%'!B40-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B40<>\"\",B40<=Term),IF(C40<61,Charges!$C$31,W39*(1+(B40<>B39)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,R40+CR39-BB39),\"\")","v":267270.90999038529},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,IF(C40=Input!$O$18,Input!$O$19,R40+CR39-Z40-BE39)),\"\")","v":266255.7199915353},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,CI40+CJ40,AB40*(1+Charges!$D$10)),0)","v":267127.3719343096},{"$f":"IF(Input!$W$55=1,CK40+CL40,( 1-(1-CW40)^(1/12))*(AC40))","v":257.35638025760943},{"$f":"AC40*Charges!$D$28/12","v":300.5182934260983},46.324148446369698,303.68052870397912,{"$f":"IF(Input!$W$55=1,CM40+CN40,MAX(AC40-AG40,0))","v":266823.69140560564},1000000,{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,263823.69140560564,{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B40<>\"\",((Flat_Extra/1000)/12)*AQ40*AO40+Input!$H$34*V40*AP40,\"\")","v":0},97.25949134999999,201.18363979636968,300000,{"$f":"IF(B40<>\"\",IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B40<>\"\",B40<=Term-3),MIN(AU40,Charges!$H$11),0)","v":300000},{"$f":"IF(C40=1,MIN(AV40,AW40),IF(AV40=0,0,MIN(AW40-AY39,IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$I$100,5)/Mode,0))))*(B40<=Term-3)","v":0},0,{"$f":"IF(B40<>\"\",IF(BH40>0,IF(AH41<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,MIN(IF(MOD(C40,12)=0,VLOOKUP(B40,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM40,AH40),AH40-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C40<60,0,IF(MOD(C40,12)=0,(BC40<60)*SUM(INDIRECT($BF$7&(C40+11)&\":\"&$BF$7&C39))+(BC40>=60)*SUMPRODUCT($BD$12:BD40,$BE$12:$BE40),0))","v":0},1000000,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,IF(MOD(C40,12)=0,VLOOKUP(B40,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},266823.69140560564,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B40<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B40<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B40<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B40<=Charges!$C$88),0)","v":0},{"$f":"IF(B40<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B40<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW40*BY40*Input!$H$35+BX40*BZ40*Input!$H$36","v":0},0,{"$f":"CB40*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM39+IF(MOD(C40-1,12)=0,CN39,0)-BE39,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C40-1,12)=0,H40*D40,CN39),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG40-(B40>PPT)*Z40)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH40-(B40<=PPT)*Z40)*(1+Charges!$D$10),0)","v":0},{"$f":"CI40*Charges!$C$22/12","v":0},0,0,{"$f":"CJ40-CL40-(B40<=PPT)*AF40*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C40=\"\",MOD(C40-1,12)=0,B40>PPT),0%,100%/12+CO39),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B40>PPT),0%,100%-CO40)","v":0},{"$f":"IF(B40>=Charges!$B$68,IF(MOD(C40,12)=0,(Loyalty_Bonus+Charges!$C$69*(B40-11))*AH40,0),0)","v":0},266823.69140560564,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,30,0,100000,0,0,{"$f":"IF(AND(B41<>\"\", B41<=10),VLOOKUP(B41,Charges!$C$40:$F$50, 4, 0), IF(AND(B41<>\"\", B41 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B41=Charges!$B$68,B41=Charges!$B$69,B41=Charges!$B$70),IF(MOD(C41,12)=0,VLOOKUP(B41,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B41=1,0,IF(B41<>\"\",(M41+N41)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G41), 0.5*Term*aprem)*(1+Indexation*(B41-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B41, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B41<>\"\",AQ41*VLOOKUP(Age+'4%'!B41-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B41<>\"\",B41<=Term),IF(C41<61,Charges!$C$31,W40*(1+(B41<>B40)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,R41+CR40-BB40),\"\")","v":266823.69140560564},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,IF(C41=Input!$O$18,Input!$O$19,R41+CR40-Z41-BE40)),\"\")","v":265808.50140675565},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,CI41+CJ41,AB41*(1+Charges!$D$10)),0)","v":266678.68927225762},{"$f":"IF(Input!$W$55=1,CK41+CL41,( 1-(1-CW41)^(1/12))*(AC41))","v":256.92410952116671},{"$f":"AC41*Charges!$D$28/12","v":300.01352543128979},46.246339713810009,303.17044923497673,{"$f":"IF(Input!$W$55=1,CM41+CN41,MAX(AC41-AG41,0))","v":266375.51882302266},1000000,{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,263375.51882302266,{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B41<>\"\",((Flat_Extra/1000)/12)*AQ41*AO41+Input!$H$34*V41*AP41,\"\")","v":0},97.25949134999999,201.10583106381,300000,{"$f":"IF(B41<>\"\",IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B41<>\"\",B41<=Term-3),MIN(AU41,Charges!$H$11),0)","v":300000},{"$f":"IF(C41=1,MIN(AV41,AW41),IF(AV41=0,0,MIN(AW41-AY40,IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$I$100,5)/Mode,0))))*(B41<=Term-3)","v":0},0,{"$f":"IF(B41<>\"\",IF(BH41>0,IF(AH42<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,MIN(IF(MOD(C41,12)=0,VLOOKUP(B41,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM41,AH41),AH41-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C41<60,0,IF(MOD(C41,12)=0,(BC41<60)*SUM(INDIRECT($BF$7&(C41+11)&\":\"&$BF$7&C40))+(BC41>=60)*SUMPRODUCT($BD$12:BD41,$BE$12:$BE41),0))","v":0},1000000,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,IF(MOD(C41,12)=0,VLOOKUP(B41,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},266375.51882302266,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B41<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B41<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B41<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B41<=Charges!$C$88),0)","v":0},{"$f":"IF(B41<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B41<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW41*BY41*Input!$H$35+BX41*BZ41*Input!$H$36","v":0},0,{"$f":"CB41*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM40+IF(MOD(C41-1,12)=0,CN40,0)-BE40,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C41-1,12)=0,H41*D41,CN40),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG41-(B41>PPT)*Z41)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH41-(B41<=PPT)*Z41)*(1+Charges!$D$10),0)","v":0},{"$f":"CI41*Charges!$C$22/12","v":0},0,0,{"$f":"CJ41-CL41-(B41<=PPT)*AF41*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C41=\"\",MOD(C41-1,12)=0,B41>PPT),0%,100%/12+CO40),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B41>PPT),0%,100%-CO41)","v":0},{"$f":"IF(B41>=Charges!$B$68,IF(MOD(C41,12)=0,(Loyalty_Bonus+Charges!$C$69*(B41-11))*AH41,0),0)","v":0},266375.51882302266,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,31,0,100000,0,0,{"$f":"IF(AND(B42<>\"\", B42<=10),VLOOKUP(B42,Charges!$C$40:$F$50, 4, 0), IF(AND(B42<>\"\", B42 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B42=Charges!$B$68,B42=Charges!$B$69,B42=Charges!$B$70),IF(MOD(C42,12)=0,VLOOKUP(B42,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B42=1,0,IF(B42<>\"\",(M42+N42)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G42), 0.5*Term*aprem)*(1+Indexation*(B42-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B42, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B42<>\"\",AQ42*VLOOKUP(Age+'4%'!B42-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B42<>\"\",B42<=Term),IF(C42<61,Charges!$C$31,W41*(1+(B42<>B41)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,R42+CR41-BB41),\"\")","v":266375.51882302266},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,IF(C42=Input!$O$18,Input!$O$19,R42+CR41-Z42-BE41)),\"\")","v":265360.32882417267},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,CI42+CJ42,AB42*(1+Charges!$D$10)),0)","v":266229.04948926176},{"$f":"IF(Input!$W$55=1,CK42+CL42,( 1-(1-CW42)^(1/12))*(AC42))","v":256.49091667337393},{"$f":"AC42*Charges!$D$28/12","v":299.50768067541946},46.168365001207306,302.65928167458122,{"$f":"IF(Input!$W$55=1,CM42+CN42,MAX(AC42-AG42,0))","v":265926.39020758716},1000000,{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,262926.39020758716,{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B42<>\"\",((Flat_Extra/1000)/12)*AQ42*AO42+Input!$H$34*V42*AP42,\"\")","v":0},97.25949134999999,201.02785635120728,300000,{"$f":"IF(B42<>\"\",IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B42<>\"\",B42<=Term-3),MIN(AU42,Charges!$H$11),0)","v":300000},{"$f":"IF(C42=1,MIN(AV42,AW42),IF(AV42=0,0,MIN(AW42-AY41,IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$I$100,5)/Mode,0))))*(B42<=Term-3)","v":0},0,{"$f":"IF(B42<>\"\",IF(BH42>0,IF(AH43<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,MIN(IF(MOD(C42,12)=0,VLOOKUP(B42,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM42,AH42),AH42-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C42<60,0,IF(MOD(C42,12)=0,(BC42<60)*SUM(INDIRECT($BF$7&(C42+11)&\":\"&$BF$7&C41))+(BC42>=60)*SUMPRODUCT($BD$12:BD42,$BE$12:$BE42),0))","v":0},1000000,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,IF(MOD(C42,12)=0,VLOOKUP(B42,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},265926.39020758716,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B42<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B42<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B42<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B42<=Charges!$C$88),0)","v":0},{"$f":"IF(B42<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B42<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW42*BY42*Input!$H$35+BX42*BZ42*Input!$H$36","v":0},0,{"$f":"CB42*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM41+IF(MOD(C42-1,12)=0,CN41,0)-BE41,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C42-1,12)=0,H42*D42,CN41),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG42-(B42>PPT)*Z42)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH42-(B42<=PPT)*Z42)*(1+Charges!$D$10),0)","v":0},{"$f":"CI42*Charges!$C$22/12","v":0},0,0,{"$f":"CJ42-CL42-(B42<=PPT)*AF42*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C42=\"\",MOD(C42-1,12)=0,B42>PPT),0%,100%/12+CO41),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B42>PPT),0%,100%-CO42)","v":0},{"$f":"IF(B42>=Charges!$B$68,IF(MOD(C42,12)=0,(Loyalty_Bonus+Charges!$C$69*(B42-11))*AH42,0),0)","v":0},265926.39020758716,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,32,0,100000,0,0,{"$f":"IF(AND(B43<>\"\", B43<=10),VLOOKUP(B43,Charges!$C$40:$F$50, 4, 0), IF(AND(B43<>\"\", B43 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B43=Charges!$B$68,B43=Charges!$B$69,B43=Charges!$B$70),IF(MOD(C43,12)=0,VLOOKUP(B43,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B43=1,0,IF(B43<>\"\",(M43+N43)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G43), 0.5*Term*aprem)*(1+Indexation*(B43-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B43, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B43<>\"\",AQ43*VLOOKUP(Age+'4%'!B43-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B43<>\"\",B43<=Term),IF(C43<61,Charges!$C$31,W42*(1+(B43<>B42)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,R43+CR42-BB42),\"\")","v":265926.39020758716},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,IF(C43=Input!$O$18,Input!$O$19,R43+CR42-Z43-BE42)),\"\")","v":264911.20020873717},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,CI43+CJ43,AB43*(1+Charges!$D$10)),0)","v":265778.45054361055},{"$f":"IF(Input!$W$55=1,CK43+CL43,( 1-(1-CW43)^(1/12))*(AC43))","v":256.0567997472013},{"$f":"AC43*Charges!$D$28/12","v":299.00075686156185},46.090223954496231,302.14702370169755,{"$f":"IF(Input!$W$55=1,CM43+CN43,MAX(AC43-AG43,0))","v":265476.30351990886},1000000,{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,262476.30351990886,{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B43<>\"\",((Flat_Extra/1000)/12)*AQ43*AO43+Input!$H$34*V43*AP43,\"\")","v":0},97.25949134999999,200.94971530449621,300000,{"$f":"IF(B43<>\"\",IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B43<>\"\",B43<=Term-3),MIN(AU43,Charges!$H$11),0)","v":300000},{"$f":"IF(C43=1,MIN(AV43,AW43),IF(AV43=0,0,MIN(AW43-AY42,IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$I$100,5)/Mode,0))))*(B43<=Term-3)","v":0},0,{"$f":"IF(B43<>\"\",IF(BH43>0,IF(AH44<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,MIN(IF(MOD(C43,12)=0,VLOOKUP(B43,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM43,AH43),AH43-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C43<60,0,IF(MOD(C43,12)=0,(BC43<60)*SUM(INDIRECT($BF$7&(C43+11)&\":\"&$BF$7&C42))+(BC43>=60)*SUMPRODUCT($BD$12:BD43,$BE$12:$BE43),0))","v":0},1000000,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,IF(MOD(C43,12)=0,VLOOKUP(B43,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},265476.30351990886,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B43<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B43<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B43<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B43<=Charges!$C$88),0)","v":0},{"$f":"IF(B43<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B43<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW43*BY43*Input!$H$35+BX43*BZ43*Input!$H$36","v":0},0,{"$f":"CB43*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM42+IF(MOD(C43-1,12)=0,CN42,0)-BE42,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C43-1,12)=0,H43*D43,CN42),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG43-(B43>PPT)*Z43)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH43-(B43<=PPT)*Z43)*(1+Charges!$D$10),0)","v":0},{"$f":"CI43*Charges!$C$22/12","v":0},0,0,{"$f":"CJ43-CL43-(B43<=PPT)*AF43*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C43=\"\",MOD(C43-1,12)=0,B43>PPT),0%,100%/12+CO42),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B43>PPT),0%,100%-CO43)","v":0},{"$f":"IF(B43>=Charges!$B$68,IF(MOD(C43,12)=0,(Loyalty_Bonus+Charges!$C$69*(B43-11))*AH43,0),0)","v":0},265476.30351990886,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,33,0,100000,0,0,{"$f":"IF(AND(B44<>\"\", B44<=10),VLOOKUP(B44,Charges!$C$40:$F$50, 4, 0), IF(AND(B44<>\"\", B44 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B44=Charges!$B$68,B44=Charges!$B$69,B44=Charges!$B$70),IF(MOD(C44,12)=0,VLOOKUP(B44,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B44=1,0,IF(B44<>\"\",(M44+N44)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G44), 0.5*Term*aprem)*(1+Indexation*(B44-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B44, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B44<>\"\",AQ44*VLOOKUP(Age+'4%'!B44-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B44<>\"\",B44<=Term),IF(C44<61,Charges!$C$31,W43*(1+(B44<>B43)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,R44+CR43-BB43),\"\")","v":265476.30351990886},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,IF(C44=Input!$O$18,Input!$O$19,R44+CR43-Z44-BE43)),\"\")","v":264461.11352105887},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,CI44+CJ44,AB44*(1+Charges!$D$10)),0)","v":265326.89038923738},{"$f":"IF(Input!$W$55=1,CK44+CL44,( 1-(1-CW44)^(1/12))*(AC44))","v":255.62175677142335},{"$f":"AC44*Charges!$D$28/12","v":298.49275168789205},46.0119162188562,301.63367299027954,{"$f":"IF(Input!$W$55=1,CM44+CN44,MAX(AC44-AG44,0))","v":265025.25671624712},1000000,{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,262025.25671624712,{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B44<>\"\",((Flat_Extra/1000)/12)*AQ44*AO44+Input!$H$34*V44*AP44,\"\")","v":0},97.25949134999999,200.87140756885617,300000,{"$f":"IF(B44<>\"\",IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B44<>\"\",B44<=Term-3),MIN(AU44,Charges!$H$11),0)","v":300000},{"$f":"IF(C44=1,MIN(AV44,AW44),IF(AV44=0,0,MIN(AW44-AY43,IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$I$100,5)/Mode,0))))*(B44<=Term-3)","v":0},0,{"$f":"IF(B44<>\"\",IF(BH44>0,IF(AH45<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,MIN(IF(MOD(C44,12)=0,VLOOKUP(B44,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM44,AH44),AH44-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C44<60,0,IF(MOD(C44,12)=0,(BC44<60)*SUM(INDIRECT($BF$7&(C44+11)&\":\"&$BF$7&C43))+(BC44>=60)*SUMPRODUCT($BD$12:BD44,$BE$12:$BE44),0))","v":0},1000000,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,IF(MOD(C44,12)=0,VLOOKUP(B44,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},265025.25671624712,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B44<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B44<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B44<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B44<=Charges!$C$88),0)","v":0},{"$f":"IF(B44<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B44<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW44*BY44*Input!$H$35+BX44*BZ44*Input!$H$36","v":0},0,{"$f":"CB44*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM43+IF(MOD(C44-1,12)=0,CN43,0)-BE43,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C44-1,12)=0,H44*D44,CN43),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG44-(B44>PPT)*Z44)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH44-(B44<=PPT)*Z44)*(1+Charges!$D$10),0)","v":0},{"$f":"CI44*Charges!$C$22/12","v":0},0,0,{"$f":"CJ44-CL44-(B44<=PPT)*AF44*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C44=\"\",MOD(C44-1,12)=0,B44>PPT),0%,100%/12+CO43),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B44>PPT),0%,100%-CO44)","v":0},{"$f":"IF(B44>=Charges!$B$68,IF(MOD(C44,12)=0,(Loyalty_Bonus+Charges!$C$69*(B44-11))*AH44,0),0)","v":0},265025.25671624712,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,34,0,100000,0,0,{"$f":"IF(AND(B45<>\"\", B45<=10),VLOOKUP(B45,Charges!$C$40:$F$50, 4, 0), IF(AND(B45<>\"\", B45 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B45=Charges!$B$68,B45=Charges!$B$69,B45=Charges!$B$70),IF(MOD(C45,12)=0,VLOOKUP(B45,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B45=1,0,IF(B45<>\"\",(M45+N45)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G45), 0.5*Term*aprem)*(1+Indexation*(B45-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B45, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B45<>\"\",AQ45*VLOOKUP(Age+'4%'!B45-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B45<>\"\",B45<=Term),IF(C45<61,Charges!$C$31,W44*(1+(B45<>B44)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,R45+CR44-BB44),\"\")","v":265025.25671624712},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,IF(C45=Input!$O$18,Input!$O$19,R45+CR44-Z45-BE44)),\"\")","v":264010.06671739713},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,CI45+CJ45,AB45*(1+Charges!$D$10)),0)","v":264874.36697571084},{"$f":"IF(Input!$W$55=1,CK45+CL45,( 1-(1-CW45)^(1/12))*(AC45))","v":255.18578577060939},{"$f":"AC45*Charges!$D$28/12","v":297.98366284767468},45.933441438709686,301.11922720931909,{"$f":"IF(Input!$W$55=1,CM45+CN45,MAX(AC45-AG45,0))","v":264573.24774850154},1000000,{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,261573.24774850154,{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B45<>\"\",((Flat_Extra/1000)/12)*AQ45*AO45+Input!$H$34*V45*AP45,\"\")","v":0},97.25949134999999,200.79293278870966,300000,{"$f":"IF(B45<>\"\",IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B45<>\"\",B45<=Term-3),MIN(AU45,Charges!$H$11),0)","v":300000},{"$f":"IF(C45=1,MIN(AV45,AW45),IF(AV45=0,0,MIN(AW45-AY44,IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$I$100,5)/Mode,0))))*(B45<=Term-3)","v":0},0,{"$f":"IF(B45<>\"\",IF(BH45>0,IF(AH46<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,MIN(IF(MOD(C45,12)=0,VLOOKUP(B45,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM45,AH45),AH45-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C45<60,0,IF(MOD(C45,12)=0,(BC45<60)*SUM(INDIRECT($BF$7&(C45+11)&\":\"&$BF$7&C44))+(BC45>=60)*SUMPRODUCT($BD$12:BD45,$BE$12:$BE45),0))","v":0},1000000,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,IF(MOD(C45,12)=0,VLOOKUP(B45,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},264573.24774850154,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B45<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B45<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B45<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B45<=Charges!$C$88),0)","v":0},{"$f":"IF(B45<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B45<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW45*BY45*Input!$H$35+BX45*BZ45*Input!$H$36","v":0},0,{"$f":"CB45*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM44+IF(MOD(C45-1,12)=0,CN44,0)-BE44,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C45-1,12)=0,H45*D45,CN44),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG45-(B45>PPT)*Z45)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH45-(B45<=PPT)*Z45)*(1+Charges!$D$10),0)","v":0},{"$f":"CI45*Charges!$C$22/12","v":0},0,0,{"$f":"CJ45-CL45-(B45<=PPT)*AF45*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C45=\"\",MOD(C45-1,12)=0,B45>PPT),0%,100%/12+CO44),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B45>PPT),0%,100%-CO45)","v":0},{"$f":"IF(B45>=Charges!$B$68,IF(MOD(C45,12)=0,(Loyalty_Bonus+Charges!$C$69*(B45-11))*AH45,0),0)","v":0},264573.24774850154,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,35,0,100000,0,0,{"$f":"IF(AND(B46<>\"\", B46<=10),VLOOKUP(B46,Charges!$C$40:$F$50, 4, 0), IF(AND(B46<>\"\", B46 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B46=Charges!$B$68,B46=Charges!$B$69,B46=Charges!$B$70),IF(MOD(C46,12)=0,VLOOKUP(B46,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B46=1,0,IF(B46<>\"\",(M46+N46)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G46), 0.5*Term*aprem)*(1+Indexation*(B46-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B46, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B46<>\"\",AQ46*VLOOKUP(Age+'4%'!B46-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B46<>\"\",B46<=Term),IF(C46<61,Charges!$C$31,W45*(1+(B46<>B45)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,R46+CR45-BB45),\"\")","v":264573.24774850154},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,IF(C46=Input!$O$18,Input!$O$19,R46+CR45-Z46-BE45)),\"\")","v":263558.05774965155},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,CI46+CJ46,AB46*(1+Charges!$D$10)),0)","v":264420.87824822566},{"$f":"IF(Input!$W$55=1,CK46+CL46,( 1-(1-CW46)^(1/12))*(AC46))","v":254.74888476511484},{"$f":"AC46*Charges!$D$28/12","v":297.47348802925387},45.854799257720671,300.60368402283552,{"$f":"IF(Input!$W$55=1,CM46+CN46,MAX(AC46-AG46,0))","v":264120.27456420282},1000000,{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,261120.27456420282,{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B46<>\"\",((Flat_Extra/1000)/12)*AQ46*AO46+Input!$H$34*V46*AP46,\"\")","v":0},97.25949134999999,200.71429060772067,300000,{"$f":"IF(B46<>\"\",IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B46<>\"\",B46<=Term-3),MIN(AU46,Charges!$H$11),0)","v":300000},{"$f":"IF(C46=1,MIN(AV46,AW46),IF(AV46=0,0,MIN(AW46-AY45,IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$I$100,5)/Mode,0))))*(B46<=Term-3)","v":0},0,{"$f":"IF(B46<>\"\",IF(BH46>0,IF(AH47<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,MIN(IF(MOD(C46,12)=0,VLOOKUP(B46,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM46,AH46),AH46-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C46<60,0,IF(MOD(C46,12)=0,(BC46<60)*SUM(INDIRECT($BF$7&(C46+11)&\":\"&$BF$7&C45))+(BC46>=60)*SUMPRODUCT($BD$12:BD46,$BE$12:$BE46),0))","v":0},1000000,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,IF(MOD(C46,12)=0,VLOOKUP(B46,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},264120.27456420282,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B46<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B46<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B46<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B46<=Charges!$C$88),0)","v":0},{"$f":"IF(B46<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B46<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW46*BY46*Input!$H$35+BX46*BZ46*Input!$H$36","v":0},0,{"$f":"CB46*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM45+IF(MOD(C46-1,12)=0,CN45,0)-BE45,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C46-1,12)=0,H46*D46,CN45),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG46-(B46>PPT)*Z46)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH46-(B46<=PPT)*Z46)*(1+Charges!$D$10),0)","v":0},{"$f":"CI46*Charges!$C$22/12","v":0},0,0,{"$f":"CJ46-CL46-(B46<=PPT)*AF46*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C46=\"\",MOD(C46-1,12)=0,B46>PPT),0%,100%/12+CO45),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B46>PPT),0%,100%-CO46)","v":0},{"$f":"IF(B46>=Charges!$B$68,IF(MOD(C46,12)=0,(Loyalty_Bonus+Charges!$C$69*(B46-11))*AH46,0),0)","v":0},264120.27456420282,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,36,0,100000,0,0,{"$f":"IF(AND(B47<>\"\", B47<=10),VLOOKUP(B47,Charges!$C$40:$F$50, 4, 0), IF(AND(B47<>\"\", B47 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B47=Charges!$B$68,B47=Charges!$B$69,B47=Charges!$B$70),IF(MOD(C47,12)=0,VLOOKUP(B47,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B47=1,0,IF(B47<>\"\",(M47+N47)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G47), 0.5*Term*aprem)*(1+Indexation*(B47-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B47, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B47<>\"\",AQ47*VLOOKUP(Age+'4%'!B47-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B47<>\"\",B47<=Term),IF(C47<61,Charges!$C$31,W46*(1+(B47<>B46)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,R47+CR46-BB46),\"\")","v":264120.27456420282},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,IF(C47=Input!$O$18,Input!$O$19,R47+CR46-Z47-BE46)),\"\")","v":263105.08456535282},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,CI47+CJ47,AB47*(1+Charges!$D$10)),0)","v":263966.42214759323},{"$f":"IF(Input!$W$55=1,CK47+CL47,( 1-(1-CW47)^(1/12))*(AC47))","v":254.31105177107216},{"$f":"AC47*Charges!$D$28/12","v":296.96222491604237},45.775989318792988,300.08704108986512,{"$f":"IF(Input!$W$55=1,CM47+CN47,MAX(AC47-AG47,0))","v":263666.33510650333},1000000,{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,260666.33510650333,{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B47<>\"\",((Flat_Extra/1000)/12)*AQ47*AO47+Input!$H$34*V47*AP47,\"\")","v":0},97.25949134999999,200.63548066879298,300000,{"$f":"IF(B47<>\"\",IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B47<>\"\",B47<=Term-3),MIN(AU47,Charges!$H$11),0)","v":300000},{"$f":"IF(C47=1,MIN(AV47,AW47),IF(AV47=0,0,MIN(AW47-AY46,IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$I$100,5)/Mode,0))))*(B47<=Term-3)","v":0},0,{"$f":"IF(B47<>\"\",IF(BH47>0,IF(AH48<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,MIN(IF(MOD(C47,12)=0,VLOOKUP(B47,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM47,AH47),AH47-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C47<60,0,IF(MOD(C47,12)=0,(BC47<60)*SUM(INDIRECT($BF$7&(C47+11)&\":\"&$BF$7&C46))+(BC47>=60)*SUMPRODUCT($BD$12:BD47,$BE$12:$BE47),0))","v":0},1000000,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,IF(MOD(C47,12)=0,VLOOKUP(B47,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},263666.33510650333,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B47<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B47<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B47<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B47<=Charges!$C$88),0)","v":0},{"$f":"IF(B47<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B47<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW47*BY47*Input!$H$35+BX47*BZ47*Input!$H$36","v":0},0,{"$f":"CB47*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM46+IF(MOD(C47-1,12)=0,CN46,0)-BE46,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C47-1,12)=0,H47*D47,CN46),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG47-(B47>PPT)*Z47)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH47-(B47<=PPT)*Z47)*(1+Charges!$D$10),0)","v":0},{"$f":"CI47*Charges!$C$22/12","v":0},0,0,{"$f":"CJ47-CL47-(B47<=PPT)*AF47*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C47=\"\",MOD(C47-1,12)=0,B47>PPT),0%,100%/12+CO46),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B47>PPT),0%,100%-CO47)","v":0},{"$f":"IF(B47>=Charges!$B$68,IF(MOD(C47,12)=0,(Loyalty_Bonus+Charges!$C$69*(B47-11))*AH47,0),0)","v":0},263666.33510650333,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,4,37,100000,100000,0,100000,{"$f":"IF(AND(B48<>\"\", B48<=10),VLOOKUP(B48,Charges!$C$40:$F$50, 4, 0), IF(AND(B48<>\"\", B48 >10), 100%, 0))","v":0.97},0.97,100000,97000,540,96460,{"$f":"IF(OR(B48=Charges!$B$68,B48=Charges!$B$69,B48=Charges!$B$70),IF(MOD(C48,12)=0,VLOOKUP(B48,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3540,{"$f":"IF(B48=1,0,IF(B48<>\"\",(M48+N48)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G48), 0.5*Term*aprem)*(1+Indexation*(B48-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B48, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B48<>\"\",AQ48*VLOOKUP(Age+'4%'!B48-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B48<>\"\",B48<=Term),IF(C48<61,Charges!$C$31,W47*(1+(B48<>B47)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,R48+CR47-BB47),\"\")","v":360126.33510650333},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,IF(C48=Input!$O$18,Input!$O$19,R48+CR47-Z48-BE47)),\"\")","v":359097.93147650332},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,CI48+CJ48,AB48*(1+Charges!$D$10)),0)","v":360273.52466048329},{"$f":"IF(Input!$W$55=1,CK48+CL48,( 1-(1-CW48)^(1/12))*(AC48))","v":347.09543068492957},{"$f":"AC48*Charges!$D$28/12","v":405.30771524304373},62.477177523287317,409.57260820821688,{"$f":"IF(Input!$W$55=1,CM48+CN48,MAX(AC48-AG48,0))","v":359863.95205227507},1000000,{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,357863.95205227507,{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B48<>\"\",((Flat_Extra/1000)/12)*AQ48*AO48+Input!$H$34*V48*AP48,\"\")","v":0},99.275130000000004,759.35230752328732,400000,{"$f":"IF(B48<>\"\",IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B48<>\"\",B48<=Term-3),MIN(AU48,Charges!$H$11),0)","v":400000},{"$f":"IF(C48=1,MIN(AV48,AW48),IF(AV48=0,0,MIN(AW48-AY47,IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$I$100,5)/Mode,0))))*(B48<=Term-3)","v":0},0,{"$f":"IF(B48<>\"\",IF(BH48>0,IF(AH49<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,MIN(IF(MOD(C48,12)=0,VLOOKUP(B48,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM48,AH48),AH48-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C48<60,0,IF(MOD(C48,12)=0,(BC48<60)*SUM(INDIRECT($BF$7&(C48+11)&\":\"&$BF$7&C47))+(BC48>=60)*SUMPRODUCT($BD$12:BD48,$BE$12:$BE48),0))","v":0},1000000,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,IF(MOD(C48,12)=0,VLOOKUP(B48,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},359863.95205227507,-100000,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B48<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B48<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B48<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B48<=Charges!$C$88),0)","v":0},{"$f":"IF(B48<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B48<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW48*BY48*Input!$H$35+BX48*BZ48*Input!$H$36","v":0},0,{"$f":"CB48*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM47+IF(MOD(C48-1,12)=0,CN47,0)-BE47,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C48-1,12)=0,H48*D48,CN47),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG48-(B48>PPT)*Z48)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH48-(B48<=PPT)*Z48)*(1+Charges!$D$10),0)","v":0},{"$f":"CI48*Charges!$C$22/12","v":0},0,0,{"$f":"CJ48-CL48-(B48<=PPT)*AF48*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C48=\"\",MOD(C48-1,12)=0,B48>PPT),0%,100%/12+CO47),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B48>PPT),0%,100%-CO48)","v":0},{"$f":"IF(B48>=Charges!$B$68,IF(MOD(C48,12)=0,(Loyalty_Bonus+Charges!$C$69*(B48-11))*AH48,0),0)","v":0},359863.95205227507,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,38,0,100000,0,0,{"$f":"IF(AND(B49<>\"\", B49<=10),VLOOKUP(B49,Charges!$C$40:$F$50, 4, 0), IF(AND(B49<>\"\", B49 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B49=Charges!$B$68,B49=Charges!$B$69,B49=Charges!$B$70),IF(MOD(C49,12)=0,VLOOKUP(B49,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B49=1,0,IF(B49<>\"\",(M49+N49)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G49), 0.5*Term*aprem)*(1+Indexation*(B49-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B49, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B49<>\"\",AQ49*VLOOKUP(Age+'4%'!B49-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B49<>\"\",B49<=Term),IF(C49<61,Charges!$C$31,W48*(1+(B49<>B48)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,R49+CR48-BB48),\"\")","v":359863.95205227507},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,IF(C49=Input!$O$18,Input!$O$19,R49+CR48-Z49-BE48)),\"\")","v":358835.54842227505},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,CI49+CJ49,AB49*(1+Charges!$D$10)),0)","v":360010.28263241221},{"$f":"IF(Input!$W$55=1,CK49+CL49,( 1-(1-CW49)^(1/12))*(AC49))","v":346.84181753033039},{"$f":"AC49*Charges!$D$28/12","v":405.01156796146375},62.43152715545947,409.27334468578988,{"$f":"IF(Input!$W$55=1,CM49+CN49,MAX(AC49-AG49,0))","v":359601.00928772643},1000000,{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,357601.00928772643,{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B49<>\"\",((Flat_Extra/1000)/12)*AQ49*AO49+Input!$H$34*V49*AP49,\"\")","v":0},99.275130000000004,219.30665715545945,400000,{"$f":"IF(B49<>\"\",IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B49<>\"\",B49<=Term-3),MIN(AU49,Charges!$H$11),0)","v":400000},{"$f":"IF(C49=1,MIN(AV49,AW49),IF(AV49=0,0,MIN(AW49-AY48,IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$I$100,5)/Mode,0))))*(B49<=Term-3)","v":0},0,{"$f":"IF(B49<>\"\",IF(BH49>0,IF(AH50<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,MIN(IF(MOD(C49,12)=0,VLOOKUP(B49,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM49,AH49),AH49-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C49<60,0,IF(MOD(C49,12)=0,(BC49<60)*SUM(INDIRECT($BF$7&(C49+11)&\":\"&$BF$7&C48))+(BC49>=60)*SUMPRODUCT($BD$12:BD49,$BE$12:$BE49),0))","v":0},1000000,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,IF(MOD(C49,12)=0,VLOOKUP(B49,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},359601.00928772643,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B49<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B49<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B49<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B49<=Charges!$C$88),0)","v":0},{"$f":"IF(B49<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B49<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW49*BY49*Input!$H$35+BX49*BZ49*Input!$H$36","v":0},0,{"$f":"CB49*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM48+IF(MOD(C49-1,12)=0,CN48,0)-BE48,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C49-1,12)=0,H49*D49,CN48),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG49-(B49>PPT)*Z49)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH49-(B49<=PPT)*Z49)*(1+Charges!$D$10),0)","v":0},{"$f":"CI49*Charges!$C$22/12","v":0},0,0,{"$f":"CJ49-CL49-(B49<=PPT)*AF49*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C49=\"\",MOD(C49-1,12)=0,B49>PPT),0%,100%/12+CO48),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B49>PPT),0%,100%-CO49)","v":0},{"$f":"IF(B49>=Charges!$B$68,IF(MOD(C49,12)=0,(Loyalty_Bonus+Charges!$C$69*(B49-11))*AH49,0),0)","v":0},359601.00928772643,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,39,0,100000,0,0,{"$f":"IF(AND(B50<>\"\", B50<=10),VLOOKUP(B50,Charges!$C$40:$F$50, 4, 0), IF(AND(B50<>\"\", B50 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B50=Charges!$B$68,B50=Charges!$B$69,B50=Charges!$B$70),IF(MOD(C50,12)=0,VLOOKUP(B50,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B50=1,0,IF(B50<>\"\",(M50+N50)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G50), 0.5*Term*aprem)*(1+Indexation*(B50-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B50, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B50<>\"\",AQ50*VLOOKUP(Age+'4%'!B50-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B50<>\"\",B50<=Term),IF(C50<61,Charges!$C$31,W49*(1+(B50<>B49)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,R50+CR49-BB49),\"\")","v":359601.00928772643},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,IF(C50=Input!$O$18,Input!$O$19,R50+CR49-Z50-BE49)),\"\")","v":358572.60565772641},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,CI50+CJ50,AB50*(1+Charges!$D$10)),0)","v":359746.47906167485},{"$f":"IF(Input!$W$55=1,CK50+CL50,( 1-(1-CW50)^(1/12))*(AC50))","v":346.58766337318661},{"$f":"AC50*Charges!$D$28/12","v":404.71478894438422},62.385779407173587,408.97344278036019,{"$f":"IF(Input!$W$55=1,CM50+CN50,MAX(AC50-AG50,0))","v":359337.50561889447},1000000,{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,357337.50561889447,{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B50<>\"\",((Flat_Extra/1000)/12)*AQ50*AO50+Input!$H$34*V50*AP50,\"\")","v":0},99.275130000000004,219.26090940717359,400000,{"$f":"IF(B50<>\"\",IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B50<>\"\",B50<=Term-3),MIN(AU50,Charges!$H$11),0)","v":400000},{"$f":"IF(C50=1,MIN(AV50,AW50),IF(AV50=0,0,MIN(AW50-AY49,IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$I$100,5)/Mode,0))))*(B50<=Term-3)","v":0},0,{"$f":"IF(B50<>\"\",IF(BH50>0,IF(AH51<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,MIN(IF(MOD(C50,12)=0,VLOOKUP(B50,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM50,AH50),AH50-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C50<60,0,IF(MOD(C50,12)=0,(BC50<60)*SUM(INDIRECT($BF$7&(C50+11)&\":\"&$BF$7&C49))+(BC50>=60)*SUMPRODUCT($BD$12:BD50,$BE$12:$BE50),0))","v":0},1000000,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,IF(MOD(C50,12)=0,VLOOKUP(B50,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},359337.50561889447,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B50<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B50<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B50<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B50<=Charges!$C$88),0)","v":0},{"$f":"IF(B50<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B50<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW50*BY50*Input!$H$35+BX50*BZ50*Input!$H$36","v":0},0,{"$f":"CB50*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM49+IF(MOD(C50-1,12)=0,CN49,0)-BE49,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C50-1,12)=0,H50*D50,CN49),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG50-(B50>PPT)*Z50)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH50-(B50<=PPT)*Z50)*(1+Charges!$D$10),0)","v":0},{"$f":"CI50*Charges!$C$22/12","v":0},0,0,{"$f":"CJ50-CL50-(B50<=PPT)*AF50*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C50=\"\",MOD(C50-1,12)=0,B50>PPT),0%,100%/12+CO49),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B50>PPT),0%,100%-CO50)","v":0},{"$f":"IF(B50>=Charges!$B$68,IF(MOD(C50,12)=0,(Loyalty_Bonus+Charges!$C$69*(B50-11))*AH50,0),0)","v":0},359337.50561889447,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,40,0,100000,0,0,{"$f":"IF(AND(B51<>\"\", B51<=10),VLOOKUP(B51,Charges!$C$40:$F$50, 4, 0), IF(AND(B51<>\"\", B51 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B51=Charges!$B$68,B51=Charges!$B$69,B51=Charges!$B$70),IF(MOD(C51,12)=0,VLOOKUP(B51,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B51=1,0,IF(B51<>\"\",(M51+N51)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G51), 0.5*Term*aprem)*(1+Indexation*(B51-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B51, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B51<>\"\",AQ51*VLOOKUP(Age+'4%'!B51-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B51<>\"\",B51<=Term),IF(C51<61,Charges!$C$31,W50*(1+(B51<>B50)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,R51+CR50-BB50),\"\")","v":359337.50561889447},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,IF(C51=Input!$O$18,Input!$O$19,R51+CR50-Z51-BE50)),\"\")","v":358309.10198889446},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,CI51+CJ51,AB51*(1+Charges!$D$10)),0)","v":359482.11275039945},{"$f":"IF(Input!$W$55=1,CK51+CL51,( 1-(1-CW51)^(1/12))*(AC51))","v":346.33296705944224},{"$f":"AC51*Charges!$D$28/12","v":404.4173768441994},62.339934070699599,408.67290113014184,{"$f":"IF(Input!$W$55=1,CM51+CN51,MAX(AC51-AG51,0))","v":359073.43984926929},1000000,{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,357073.43984926929,{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B51<>\"\",((Flat_Extra/1000)/12)*AQ51*AO51+Input!$H$34*V51*AP51,\"\")","v":0},99.275130000000004,219.21506407069961,400000,{"$f":"IF(B51<>\"\",IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B51<>\"\",B51<=Term-3),MIN(AU51,Charges!$H$11),0)","v":400000},{"$f":"IF(C51=1,MIN(AV51,AW51),IF(AV51=0,0,MIN(AW51-AY50,IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$I$100,5)/Mode,0))))*(B51<=Term-3)","v":0},0,{"$f":"IF(B51<>\"\",IF(BH51>0,IF(AH52<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,MIN(IF(MOD(C51,12)=0,VLOOKUP(B51,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM51,AH51),AH51-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C51<60,0,IF(MOD(C51,12)=0,(BC51<60)*SUM(INDIRECT($BF$7&(C51+11)&\":\"&$BF$7&C50))+(BC51>=60)*SUMPRODUCT($BD$12:BD51,$BE$12:$BE51),0))","v":0},1000000,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,IF(MOD(C51,12)=0,VLOOKUP(B51,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},359073.43984926929,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B51<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B51<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B51<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B51<=Charges!$C$88),0)","v":0},{"$f":"IF(B51<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B51<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW51*BY51*Input!$H$35+BX51*BZ51*Input!$H$36","v":0},0,{"$f":"CB51*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM50+IF(MOD(C51-1,12)=0,CN50,0)-BE50,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C51-1,12)=0,H51*D51,CN50),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG51-(B51>PPT)*Z51)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH51-(B51<=PPT)*Z51)*(1+Charges!$D$10),0)","v":0},{"$f":"CI51*Charges!$C$22/12","v":0},0,0,{"$f":"CJ51-CL51-(B51<=PPT)*AF51*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C51=\"\",MOD(C51-1,12)=0,B51>PPT),0%,100%/12+CO50),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B51>PPT),0%,100%-CO51)","v":0},{"$f":"IF(B51>=Charges!$B$68,IF(MOD(C51,12)=0,(Loyalty_Bonus+Charges!$C$69*(B51-11))*AH51,0),0)","v":0},359073.43984926929,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,41,0,100000,0,0,{"$f":"IF(AND(B52<>\"\", B52<=10),VLOOKUP(B52,Charges!$C$40:$F$50, 4, 0), IF(AND(B52<>\"\", B52 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B52=Charges!$B$68,B52=Charges!$B$69,B52=Charges!$B$70),IF(MOD(C52,12)=0,VLOOKUP(B52,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B52=1,0,IF(B52<>\"\",(M52+N52)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G52), 0.5*Term*aprem)*(1+Indexation*(B52-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B52, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B52<>\"\",AQ52*VLOOKUP(Age+'4%'!B52-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B52<>\"\",B52<=Term),IF(C52<61,Charges!$C$31,W51*(1+(B52<>B51)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,R52+CR51-BB51),\"\")","v":359073.43984926929},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,IF(C52=Input!$O$18,Input!$O$19,R52+CR51-Z52-BE51)),\"\")","v":358045.03621926927},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,CI52+CJ52,AB52*(1+Charges!$D$10)),0)","v":359217.18249815912},{"$f":"IF(Input!$W$55=1,CK52+CL52,( 1-(1-CW52)^(1/12))*(AC52))","v":346.07772743257959},{"$f":"AC52*Charges!$D$28/12","v":404.11933031042901},62.293990937864322,408.37171837044389,{"$f":"IF(Input!$W$55=1,CM52+CN52,MAX(AC52-AG52,0))","v":358808.81077978865},1000000,{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,356808.81077978865,{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B52<>\"\",((Flat_Extra/1000)/12)*AQ52*AO52+Input!$H$34*V52*AP52,\"\")","v":0},99.275130000000004,219.16912093786431,400000,{"$f":"IF(B52<>\"\",IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B52<>\"\",B52<=Term-3),MIN(AU52,Charges!$H$11),0)","v":400000},{"$f":"IF(C52=1,MIN(AV52,AW52),IF(AV52=0,0,MIN(AW52-AY51,IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$I$100,5)/Mode,0))))*(B52<=Term-3)","v":0},0,{"$f":"IF(B52<>\"\",IF(BH52>0,IF(AH53<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,MIN(IF(MOD(C52,12)=0,VLOOKUP(B52,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM52,AH52),AH52-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C52<60,0,IF(MOD(C52,12)=0,(BC52<60)*SUM(INDIRECT($BF$7&(C52+11)&\":\"&$BF$7&C51))+(BC52>=60)*SUMPRODUCT($BD$12:BD52,$BE$12:$BE52),0))","v":0},1000000,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,IF(MOD(C52,12)=0,VLOOKUP(B52,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},358808.81077978865,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B52<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B52<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B52<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B52<=Charges!$C$88),0)","v":0},{"$f":"IF(B52<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B52<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW52*BY52*Input!$H$35+BX52*BZ52*Input!$H$36","v":0},0,{"$f":"CB52*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM51+IF(MOD(C52-1,12)=0,CN51,0)-BE51,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C52-1,12)=0,H52*D52,CN51),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG52-(B52>PPT)*Z52)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH52-(B52<=PPT)*Z52)*(1+Charges!$D$10),0)","v":0},{"$f":"CI52*Charges!$C$22/12","v":0},0,0,{"$f":"CJ52-CL52-(B52<=PPT)*AF52*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C52=\"\",MOD(C52-1,12)=0,B52>PPT),0%,100%/12+CO51),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B52>PPT),0%,100%-CO52)","v":0},{"$f":"IF(B52>=Charges!$B$68,IF(MOD(C52,12)=0,(Loyalty_Bonus+Charges!$C$69*(B52-11))*AH52,0),0)","v":0},358808.81077978865,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,42,0,100000,0,0,{"$f":"IF(AND(B53<>\"\", B53<=10),VLOOKUP(B53,Charges!$C$40:$F$50, 4, 0), IF(AND(B53<>\"\", B53 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B53=Charges!$B$68,B53=Charges!$B$69,B53=Charges!$B$70),IF(MOD(C53,12)=0,VLOOKUP(B53,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B53=1,0,IF(B53<>\"\",(M53+N53)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G53), 0.5*Term*aprem)*(1+Indexation*(B53-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B53, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B53<>\"\",AQ53*VLOOKUP(Age+'4%'!B53-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B53<>\"\",B53<=Term),IF(C53<61,Charges!$C$31,W52*(1+(B53<>B52)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,R53+CR52-BB52),\"\")","v":358808.81077978865},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,IF(C53=Input!$O$18,Input!$O$19,R53+CR52-Z53-BE52)),\"\")","v":357780.40714978863},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,CI53+CJ53,AB53*(1+Charges!$D$10)),0)","v":358951.68710196624},{"$f":"IF(Input!$W$55=1,CK53+CL53,( 1-(1-CW53)^(1/12))*(AC53))","v":345.82194333361406},{"$f":"AC53*Charges!$D$28/12","v":403.82064798971197},62.247949800050527,408.06989313366461,{"$f":"IF(Input!$W$55=1,CM53+CN53,MAX(AC53-AG53,0))","v":358543.61720883258},1000000,{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,356543.61720883258,{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B53<>\"\",((Flat_Extra/1000)/12)*AQ53*AO53+Input!$H$34*V53*AP53,\"\")","v":0},99.275130000000004,219.1230798000505,400000,{"$f":"IF(B53<>\"\",IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B53<>\"\",B53<=Term-3),MIN(AU53,Charges!$H$11),0)","v":400000},{"$f":"IF(C53=1,MIN(AV53,AW53),IF(AV53=0,0,MIN(AW53-AY52,IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$I$100,5)/Mode,0))))*(B53<=Term-3)","v":0},0,{"$f":"IF(B53<>\"\",IF(BH53>0,IF(AH54<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,MIN(IF(MOD(C53,12)=0,VLOOKUP(B53,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM53,AH53),AH53-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C53<60,0,IF(MOD(C53,12)=0,(BC53<60)*SUM(INDIRECT($BF$7&(C53+11)&\":\"&$BF$7&C52))+(BC53>=60)*SUMPRODUCT($BD$12:BD53,$BE$12:$BE53),0))","v":0},1000000,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,IF(MOD(C53,12)=0,VLOOKUP(B53,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},358543.61720883258,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B53<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B53<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B53<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B53<=Charges!$C$88),0)","v":0},{"$f":"IF(B53<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B53<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW53*BY53*Input!$H$35+BX53*BZ53*Input!$H$36","v":0},0,{"$f":"CB53*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM52+IF(MOD(C53-1,12)=0,CN52,0)-BE52,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C53-1,12)=0,H53*D53,CN52),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG53-(B53>PPT)*Z53)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH53-(B53<=PPT)*Z53)*(1+Charges!$D$10),0)","v":0},{"$f":"CI53*Charges!$C$22/12","v":0},0,0,{"$f":"CJ53-CL53-(B53<=PPT)*AF53*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C53=\"\",MOD(C53-1,12)=0,B53>PPT),0%,100%/12+CO52),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B53>PPT),0%,100%-CO53)","v":0},{"$f":"IF(B53>=Charges!$B$68,IF(MOD(C53,12)=0,(Loyalty_Bonus+Charges!$C$69*(B53-11))*AH53,0),0)","v":0},358543.61720883258,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,43,0,100000,0,0,{"$f":"IF(AND(B54<>\"\", B54<=10),VLOOKUP(B54,Charges!$C$40:$F$50, 4, 0), IF(AND(B54<>\"\", B54 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B54=Charges!$B$68,B54=Charges!$B$69,B54=Charges!$B$70),IF(MOD(C54,12)=0,VLOOKUP(B54,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B54=1,0,IF(B54<>\"\",(M54+N54)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G54), 0.5*Term*aprem)*(1+Indexation*(B54-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B54, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B54<>\"\",AQ54*VLOOKUP(Age+'4%'!B54-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B54<>\"\",B54<=Term),IF(C54<61,Charges!$C$31,W53*(1+(B54<>B53)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,R54+CR53-BB53),\"\")","v":358543.61720883258},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,IF(C54=Input!$O$18,Input!$O$19,R54+CR53-Z54-BE53)),\"\")","v":357515.21357883257},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,CI54+CJ54,AB54*(1+Charges!$D$10)),0)","v":358685.62535626692},{"$f":"IF(Input!$W$55=1,CK54+CL54,( 1-(1-CW54)^(1/12))*(AC54))","v":345.56561360108839},{"$f":"AC54*Charges!$D$28/12","v":403.5213285258003},62.201810448195907,407.76742404928427,{"$f":"IF(Input!$W$55=1,CM54+CN54,MAX(AC54-AG54,0))","v":358277.85793221765},1000000,{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,356277.85793221765,{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B54<>\"\",((Flat_Extra/1000)/12)*AQ54*AO54+Input!$H$34*V54*AP54,\"\")","v":0},99.275130000000004,219.0769404481959,400000,{"$f":"IF(B54<>\"\",IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B54<>\"\",B54<=Term-3),MIN(AU54,Charges!$H$11),0)","v":400000},{"$f":"IF(C54=1,MIN(AV54,AW54),IF(AV54=0,0,MIN(AW54-AY53,IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$I$100,5)/Mode,0))))*(B54<=Term-3)","v":0},0,{"$f":"IF(B54<>\"\",IF(BH54>0,IF(AH55<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,MIN(IF(MOD(C54,12)=0,VLOOKUP(B54,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM54,AH54),AH54-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C54<60,0,IF(MOD(C54,12)=0,(BC54<60)*SUM(INDIRECT($BF$7&(C54+11)&\":\"&$BF$7&C53))+(BC54>=60)*SUMPRODUCT($BD$12:BD54,$BE$12:$BE54),0))","v":0},1000000,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,IF(MOD(C54,12)=0,VLOOKUP(B54,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},358277.85793221765,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B54<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B54<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B54<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B54<=Charges!$C$88),0)","v":0},{"$f":"IF(B54<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B54<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW54*BY54*Input!$H$35+BX54*BZ54*Input!$H$36","v":0},0,{"$f":"CB54*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM53+IF(MOD(C54-1,12)=0,CN53,0)-BE53,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C54-1,12)=0,H54*D54,CN53),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG54-(B54>PPT)*Z54)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH54-(B54<=PPT)*Z54)*(1+Charges!$D$10),0)","v":0},{"$f":"CI54*Charges!$C$22/12","v":0},0,0,{"$f":"CJ54-CL54-(B54<=PPT)*AF54*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C54=\"\",MOD(C54-1,12)=0,B54>PPT),0%,100%/12+CO53),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B54>PPT),0%,100%-CO54)","v":0},{"$f":"IF(B54>=Charges!$B$68,IF(MOD(C54,12)=0,(Loyalty_Bonus+Charges!$C$69*(B54-11))*AH54,0),0)","v":0},358277.85793221765,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,44,0,100000,0,0,{"$f":"IF(AND(B55<>\"\", B55<=10),VLOOKUP(B55,Charges!$C$40:$F$50, 4, 0), IF(AND(B55<>\"\", B55 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B55=Charges!$B$68,B55=Charges!$B$69,B55=Charges!$B$70),IF(MOD(C55,12)=0,VLOOKUP(B55,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B55=1,0,IF(B55<>\"\",(M55+N55)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G55), 0.5*Term*aprem)*(1+Indexation*(B55-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B55, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B55<>\"\",AQ55*VLOOKUP(Age+'4%'!B55-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B55<>\"\",B55<=Term),IF(C55<61,Charges!$C$31,W54*(1+(B55<>B54)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,R55+CR54-BB54),\"\")","v":358277.85793221765},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,IF(C55=Input!$O$18,Input!$O$19,R55+CR54-Z55-BE54)),\"\")","v":357249.45430221764},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,CI55+CJ55,AB55*(1+Charges!$D$10)),0)","v":358418.99605293566},{"$f":"IF(Input!$W$55=1,CK55+CL55,( 1-(1-CW55)^(1/12))*(AC55))","v":345.30873707106804},{"$f":"AC55*Charges!$D$28/12","v":403.22137055955267},62.155572672792246,407.46430974386027,{"$f":"IF(Input!$W$55=1,CM55+CN55,MAX(AC55-AG55,0))","v":358011.53174319182},1000000,{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,356011.53174319182,{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B55<>\"\",((Flat_Extra/1000)/12)*AQ55*AO55+Input!$H$34*V55*AP55,\"\")","v":0},99.275130000000004,219.03070267279224,400000,{"$f":"IF(B55<>\"\",IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B55<>\"\",B55<=Term-3),MIN(AU55,Charges!$H$11),0)","v":400000},{"$f":"IF(C55=1,MIN(AV55,AW55),IF(AV55=0,0,MIN(AW55-AY54,IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$I$100,5)/Mode,0))))*(B55<=Term-3)","v":0},0,{"$f":"IF(B55<>\"\",IF(BH55>0,IF(AH56<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,MIN(IF(MOD(C55,12)=0,VLOOKUP(B55,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM55,AH55),AH55-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C55<60,0,IF(MOD(C55,12)=0,(BC55<60)*SUM(INDIRECT($BF$7&(C55+11)&\":\"&$BF$7&C54))+(BC55>=60)*SUMPRODUCT($BD$12:BD55,$BE$12:$BE55),0))","v":0},1000000,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,IF(MOD(C55,12)=0,VLOOKUP(B55,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},358011.53174319182,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B55<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B55<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B55<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B55<=Charges!$C$88),0)","v":0},{"$f":"IF(B55<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B55<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW55*BY55*Input!$H$35+BX55*BZ55*Input!$H$36","v":0},0,{"$f":"CB55*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM54+IF(MOD(C55-1,12)=0,CN54,0)-BE54,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C55-1,12)=0,H55*D55,CN54),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG55-(B55>PPT)*Z55)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH55-(B55<=PPT)*Z55)*(1+Charges!$D$10),0)","v":0},{"$f":"CI55*Charges!$C$22/12","v":0},0,0,{"$f":"CJ55-CL55-(B55<=PPT)*AF55*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C55=\"\",MOD(C55-1,12)=0,B55>PPT),0%,100%/12+CO54),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B55>PPT),0%,100%-CO55)","v":0},{"$f":"IF(B55>=Charges!$B$68,IF(MOD(C55,12)=0,(Loyalty_Bonus+Charges!$C$69*(B55-11))*AH55,0),0)","v":0},358011.53174319182,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,45,0,100000,0,0,{"$f":"IF(AND(B56<>\"\", B56<=10),VLOOKUP(B56,Charges!$C$40:$F$50, 4, 0), IF(AND(B56<>\"\", B56 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B56=Charges!$B$68,B56=Charges!$B$69,B56=Charges!$B$70),IF(MOD(C56,12)=0,VLOOKUP(B56,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B56=1,0,IF(B56<>\"\",(M56+N56)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G56), 0.5*Term*aprem)*(1+Indexation*(B56-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B56, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B56<>\"\",AQ56*VLOOKUP(Age+'4%'!B56-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B56<>\"\",B56<=Term),IF(C56<61,Charges!$C$31,W55*(1+(B56<>B55)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,R56+CR55-BB55),\"\")","v":358011.53174319182},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,IF(C56=Input!$O$18,Input!$O$19,R56+CR55-Z56-BE55)),\"\")","v":356983.12811319181},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,CI56+CJ56,AB56*(1+Charges!$D$10)),0)","v":358151.79798126977},{"$f":"IF(Input!$W$55=1,CK56+CL56,( 1-(1-CW56)^(1/12))*(AC56))","v":345.05131257713543},{"$f":"AC56*Charges!$D$28/12","v":402.92077272892851},62.109236263884377,407.16054884101982,{"$f":"IF(Input!$W$55=1,CM56+CN56,MAX(AC56-AG56,0))","v":357744.63743242878},1000000,{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,355744.63743242878,{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B56<>\"\",((Flat_Extra/1000)/12)*AQ56*AO56+Input!$H$34*V56*AP56,\"\")","v":0},99.275130000000004,218.9843662638844,400000,{"$f":"IF(B56<>\"\",IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B56<>\"\",B56<=Term-3),MIN(AU56,Charges!$H$11),0)","v":400000},{"$f":"IF(C56=1,MIN(AV56,AW56),IF(AV56=0,0,MIN(AW56-AY55,IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$I$100,5)/Mode,0))))*(B56<=Term-3)","v":0},0,{"$f":"IF(B56<>\"\",IF(BH56>0,IF(AH57<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,MIN(IF(MOD(C56,12)=0,VLOOKUP(B56,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM56,AH56),AH56-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C56<60,0,IF(MOD(C56,12)=0,(BC56<60)*SUM(INDIRECT($BF$7&(C56+11)&\":\"&$BF$7&C55))+(BC56>=60)*SUMPRODUCT($BD$12:BD56,$BE$12:$BE56),0))","v":0},1000000,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,IF(MOD(C56,12)=0,VLOOKUP(B56,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},357744.63743242878,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B56<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B56<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B56<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B56<=Charges!$C$88),0)","v":0},{"$f":"IF(B56<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B56<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW56*BY56*Input!$H$35+BX56*BZ56*Input!$H$36","v":0},0,{"$f":"CB56*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM55+IF(MOD(C56-1,12)=0,CN55,0)-BE55,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C56-1,12)=0,H56*D56,CN55),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG56-(B56>PPT)*Z56)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH56-(B56<=PPT)*Z56)*(1+Charges!$D$10),0)","v":0},{"$f":"CI56*Charges!$C$22/12","v":0},0,0,{"$f":"CJ56-CL56-(B56<=PPT)*AF56*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C56=\"\",MOD(C56-1,12)=0,B56>PPT),0%,100%/12+CO55),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B56>PPT),0%,100%-CO56)","v":0},{"$f":"IF(B56>=Charges!$B$68,IF(MOD(C56,12)=0,(Loyalty_Bonus+Charges!$C$69*(B56-11))*AH56,0),0)","v":0},357744.63743242878,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,46,0,100000,0,0,{"$f":"IF(AND(B57<>\"\", B57<=10),VLOOKUP(B57,Charges!$C$40:$F$50, 4, 0), IF(AND(B57<>\"\", B57 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B57=Charges!$B$68,B57=Charges!$B$69,B57=Charges!$B$70),IF(MOD(C57,12)=0,VLOOKUP(B57,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B57=1,0,IF(B57<>\"\",(M57+N57)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G57), 0.5*Term*aprem)*(1+Indexation*(B57-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B57, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B57<>\"\",AQ57*VLOOKUP(Age+'4%'!B57-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B57<>\"\",B57<=Term),IF(C57<61,Charges!$C$31,W56*(1+(B57<>B56)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,R57+CR56-BB56),\"\")","v":357744.63743242878},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,IF(C57=Input!$O$18,Input!$O$19,R57+CR56-Z57-BE56)),\"\")","v":356716.23380242876},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,CI57+CJ57,AB57*(1+Charges!$D$10)),0)","v":357884.02992798394},{"$f":"IF(Input!$W$55=1,CK57+CL57,( 1-(1-CW57)^(1/12))*(AC57))","v":344.79333895038474},{"$f":"AC57*Charges!$D$28/12","v":402.61953366898189},62.062801011069247,406.85613996145401,{"$f":"IF(Input!$W$55=1,CM57+CN57,MAX(AC57-AG57,0))","v":357477.17378802248},1000000,{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,355477.17378802248,{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B57<>\"\",((Flat_Extra/1000)/12)*AQ57*AO57+Input!$H$34*V57*AP57,\"\")","v":0},99.275130000000004,218.93793101106922,400000,{"$f":"IF(B57<>\"\",IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B57<>\"\",B57<=Term-3),MIN(AU57,Charges!$H$11),0)","v":400000},{"$f":"IF(C57=1,MIN(AV57,AW57),IF(AV57=0,0,MIN(AW57-AY56,IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$I$100,5)/Mode,0))))*(B57<=Term-3)","v":0},0,{"$f":"IF(B57<>\"\",IF(BH57>0,IF(AH58<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,MIN(IF(MOD(C57,12)=0,VLOOKUP(B57,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM57,AH57),AH57-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C57<60,0,IF(MOD(C57,12)=0,(BC57<60)*SUM(INDIRECT($BF$7&(C57+11)&\":\"&$BF$7&C56))+(BC57>=60)*SUMPRODUCT($BD$12:BD57,$BE$12:$BE57),0))","v":0},1000000,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,IF(MOD(C57,12)=0,VLOOKUP(B57,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},357477.17378802248,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B57<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B57<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B57<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B57<=Charges!$C$88),0)","v":0},{"$f":"IF(B57<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B57<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW57*BY57*Input!$H$35+BX57*BZ57*Input!$H$36","v":0},0,{"$f":"CB57*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM56+IF(MOD(C57-1,12)=0,CN56,0)-BE56,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C57-1,12)=0,H57*D57,CN56),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG57-(B57>PPT)*Z57)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH57-(B57<=PPT)*Z57)*(1+Charges!$D$10),0)","v":0},{"$f":"CI57*Charges!$C$22/12","v":0},0,0,{"$f":"CJ57-CL57-(B57<=PPT)*AF57*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C57=\"\",MOD(C57-1,12)=0,B57>PPT),0%,100%/12+CO56),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B57>PPT),0%,100%-CO57)","v":0},{"$f":"IF(B57>=Charges!$B$68,IF(MOD(C57,12)=0,(Loyalty_Bonus+Charges!$C$69*(B57-11))*AH57,0),0)","v":0},357477.17378802248,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,47,0,100000,0,0,{"$f":"IF(AND(B58<>\"\", B58<=10),VLOOKUP(B58,Charges!$C$40:$F$50, 4, 0), IF(AND(B58<>\"\", B58 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B58=Charges!$B$68,B58=Charges!$B$69,B58=Charges!$B$70),IF(MOD(C58,12)=0,VLOOKUP(B58,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B58=1,0,IF(B58<>\"\",(M58+N58)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G58), 0.5*Term*aprem)*(1+Indexation*(B58-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B58, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B58<>\"\",AQ58*VLOOKUP(Age+'4%'!B58-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B58<>\"\",B58<=Term),IF(C58<61,Charges!$C$31,W57*(1+(B58<>B57)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,R58+CR57-BB57),\"\")","v":357477.17378802248},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,IF(C58=Input!$O$18,Input!$O$19,R58+CR57-Z58-BE57)),\"\")","v":356448.77015802247},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,CI58+CJ58,AB58*(1+Charges!$D$10)),0)","v":357615.69067720463},{"$f":"IF(Input!$W$55=1,CK58+CL58,( 1-(1-CW58)^(1/12))*(AC58))","v":344.53481501941678},{"$f":"AC58*Charges!$D$28/12","v":402.31765201185522},62.01626670349502,406.55108172291182,{"$f":"IF(Input!$W$55=1,CM58+CN58,MAX(AC58-AG58,0))","v":357209.13959548174},1000000,{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,355209.13959548174,{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B58<>\"\",((Flat_Extra/1000)/12)*AQ58*AO58+Input!$H$34*V58*AP58,\"\")","v":0},99.275130000000004,218.89139670349502,400000,{"$f":"IF(B58<>\"\",IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B58<>\"\",B58<=Term-3),MIN(AU58,Charges!$H$11),0)","v":400000},{"$f":"IF(C58=1,MIN(AV58,AW58),IF(AV58=0,0,MIN(AW58-AY57,IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$I$100,5)/Mode,0))))*(B58<=Term-3)","v":0},0,{"$f":"IF(B58<>\"\",IF(BH58>0,IF(AH59<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,MIN(IF(MOD(C58,12)=0,VLOOKUP(B58,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM58,AH58),AH58-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C58<60,0,IF(MOD(C58,12)=0,(BC58<60)*SUM(INDIRECT($BF$7&(C58+11)&\":\"&$BF$7&C57))+(BC58>=60)*SUMPRODUCT($BD$12:BD58,$BE$12:$BE58),0))","v":0},1000000,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,IF(MOD(C58,12)=0,VLOOKUP(B58,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},357209.13959548174,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B58<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B58<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B58<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B58<=Charges!$C$88),0)","v":0},{"$f":"IF(B58<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B58<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW58*BY58*Input!$H$35+BX58*BZ58*Input!$H$36","v":0},0,{"$f":"CB58*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM57+IF(MOD(C58-1,12)=0,CN57,0)-BE57,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C58-1,12)=0,H58*D58,CN57),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG58-(B58>PPT)*Z58)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH58-(B58<=PPT)*Z58)*(1+Charges!$D$10),0)","v":0},{"$f":"CI58*Charges!$C$22/12","v":0},0,0,{"$f":"CJ58-CL58-(B58<=PPT)*AF58*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C58=\"\",MOD(C58-1,12)=0,B58>PPT),0%,100%/12+CO57),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B58>PPT),0%,100%-CO58)","v":0},{"$f":"IF(B58>=Charges!$B$68,IF(MOD(C58,12)=0,(Loyalty_Bonus+Charges!$C$69*(B58-11))*AH58,0),0)","v":0},357209.13959548174,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,48,0,100000,0,0,{"$f":"IF(AND(B59<>\"\", B59<=10),VLOOKUP(B59,Charges!$C$40:$F$50, 4, 0), IF(AND(B59<>\"\", B59 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B59=Charges!$B$68,B59=Charges!$B$69,B59=Charges!$B$70),IF(MOD(C59,12)=0,VLOOKUP(B59,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B59=1,0,IF(B59<>\"\",(M59+N59)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G59), 0.5*Term*aprem)*(1+Indexation*(B59-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B59, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B59<>\"\",AQ59*VLOOKUP(Age+'4%'!B59-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B59<>\"\",B59<=Term),IF(C59<61,Charges!$C$31,W58*(1+(B59<>B58)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,R59+CR58-BB58),\"\")","v":357209.13959548174},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,IF(C59=Input!$O$18,Input!$O$19,R59+CR58-Z59-BE58)),\"\")","v":356180.73596548173},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,CI59+CJ59,AB59*(1+Charges!$D$10)),0)","v":357346.77901046479},{"$f":"IF(Input!$W$55=1,CK59+CL59,( 1-(1-CW59)^(1/12))*(AC59))","v":344.27573961033357},{"$f":"AC59*Charges!$D$28/12","v":402.01512638677286},61.969633129860043,406.2453727401936,{"$f":"IF(Input!$W$55=1,CM59+CN59,MAX(AC59-AG59,0))","v":356940.53363772458},1000000,{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,354940.53363772458,{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B59<>\"\",((Flat_Extra/1000)/12)*AQ59*AO59+Input!$H$34*V59*AP59,\"\")","v":0},99.275130000000004,218.84476312986004,400000,{"$f":"IF(B59<>\"\",IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B59<>\"\",B59<=Term-3),MIN(AU59,Charges!$H$11),0)","v":400000},{"$f":"IF(C59=1,MIN(AV59,AW59),IF(AV59=0,0,MIN(AW59-AY58,IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$I$100,5)/Mode,0))))*(B59<=Term-3)","v":0},0,{"$f":"IF(B59<>\"\",IF(BH59>0,IF(AH60<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,MIN(IF(MOD(C59,12)=0,VLOOKUP(B59,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM59,AH59),AH59-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C59<60,0,IF(MOD(C59,12)=0,(BC59<60)*SUM(INDIRECT($BF$7&(C59+11)&\":\"&$BF$7&C58))+(BC59>=60)*SUMPRODUCT($BD$12:BD59,$BE$12:$BE59),0))","v":0},1000000,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,IF(MOD(C59,12)=0,VLOOKUP(B59,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},356940.53363772458,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B59<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B59<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B59<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B59<=Charges!$C$88),0)","v":0},{"$f":"IF(B59<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B59<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW59*BY59*Input!$H$35+BX59*BZ59*Input!$H$36","v":0},0,{"$f":"CB59*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM58+IF(MOD(C59-1,12)=0,CN58,0)-BE58,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C59-1,12)=0,H59*D59,CN58),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG59-(B59>PPT)*Z59)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH59-(B59<=PPT)*Z59)*(1+Charges!$D$10),0)","v":0},{"$f":"CI59*Charges!$C$22/12","v":0},0,0,{"$f":"CJ59-CL59-(B59<=PPT)*AF59*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C59=\"\",MOD(C59-1,12)=0,B59>PPT),0%,100%/12+CO58),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B59>PPT),0%,100%-CO59)","v":0},{"$f":"IF(B59>=Charges!$B$68,IF(MOD(C59,12)=0,(Loyalty_Bonus+Charges!$C$69*(B59-11))*AH59,0),0)","v":0},356940.53363772458,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,49,100000,100000,0,100000,{"$f":"IF(AND(B60<>\"\", B60<=10),VLOOKUP(B60,Charges!$C$40:$F$50, 4, 0), IF(AND(B60<>\"\", B60 >10), 100%, 0))","v":0.97},0.97,100000,97000,540,96460,{"$f":"IF(OR(B60=Charges!$B$68,B60=Charges!$B$69,B60=Charges!$B$70),IF(MOD(C60,12)=0,VLOOKUP(B60,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3540,{"$f":"IF(B60=1,0,IF(B60<>\"\",(M60+N60)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G60), 0.5*Term*aprem)*(1+Indexation*(B60-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B60, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B60<>\"\",AQ60*VLOOKUP(Age+'4%'!B60-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B60<>\"\",B60<=Term),IF(C60<61,Charges!$C$31,W59*(1+(B60<>B59)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,R60+CR59-BB59),\"\")","v":453400.53363772458},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,IF(C60=Input!$O$18,Input!$O$19,R60+CR59-Z60-BE59)),\"\")","v":452368.21264372458},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,CI60+CJ60,AB60*(1+Charges!$D$10)),0)","v":453849.14845765854},{"$f":"IF(Input!$W$55=1,CK60+CL60,( 1-(1-CW60)^(1/12))*(AC60))","v":437.24824297969889},{"$f":"AC60*Charges!$D$28/12","v":510.58029201486585},78.7046837363458,515.95292671604466,{"$f":"IF(Input!$W$55=1,CM60+CN60,MAX(AC60-AG60,0))","v":453333.19553094247},1000000,{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,453333.19553094247,{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B60<>\"\",((Flat_Extra/1000)/12)*AQ60*AO60+Input!$H$34*V60*AP60,\"\")","v":0},99.872693999999996,776.17737773634587,500000,{"$f":"IF(B60<>\"\",IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B60<>\"\",B60<=Term-3),MIN(AU60,Charges!$H$11),0)","v":500000},{"$f":"IF(C60=1,MIN(AV60,AW60),IF(AV60=0,0,MIN(AW60-AY59,IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$I$100,5)/Mode,0))))*(B60<=Term-3)","v":0},0,{"$f":"IF(B60<>\"\",IF(BH60>0,IF(AH61<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,MIN(IF(MOD(C60,12)=0,VLOOKUP(B60,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM60,AH60),AH60-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C60<60,0,IF(MOD(C60,12)=0,(BC60<60)*SUM(INDIRECT($BF$7&(C60+11)&\":\"&$BF$7&C59))+(BC60>=60)*SUMPRODUCT($BD$12:BD60,$BE$12:$BE60),0))","v":0},1000000,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,IF(MOD(C60,12)=0,VLOOKUP(B60,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},453333.19553094247,-100000,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B60<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B60<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B60<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B60<=Charges!$C$88),0)","v":0},{"$f":"IF(B60<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B60<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW60*BY60*Input!$H$35+BX60*BZ60*Input!$H$36","v":0},0,{"$f":"CB60*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM59+IF(MOD(C60-1,12)=0,CN59,0)-BE59,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C60-1,12)=0,H60*D60,CN59),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG60-(B60>PPT)*Z60)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH60-(B60<=PPT)*Z60)*(1+Charges!$D$10),0)","v":0},{"$f":"CI60*Charges!$C$22/12","v":0},0,0,{"$f":"CJ60-CL60-(B60<=PPT)*AF60*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C60=\"\",MOD(C60-1,12)=0,B60>PPT),0%,100%/12+CO59),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B60>PPT),0%,100%-CO60)","v":0},{"$f":"IF(B60>=Charges!$B$68,IF(MOD(C60,12)=0,(Loyalty_Bonus+Charges!$C$69*(B60-11))*AH60,0),0)","v":0},453333.19553094247,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,50,0,100000,0,0,{"$f":"IF(AND(B61<>\"\", B61<=10),VLOOKUP(B61,Charges!$C$40:$F$50, 4, 0), IF(AND(B61<>\"\", B61 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B61=Charges!$B$68,B61=Charges!$B$69,B61=Charges!$B$70),IF(MOD(C61,12)=0,VLOOKUP(B61,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B61=1,0,IF(B61<>\"\",(M61+N61)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G61), 0.5*Term*aprem)*(1+Indexation*(B61-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B61, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B61<>\"\",AQ61*VLOOKUP(Age+'4%'!B61-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B61<>\"\",B61<=Term),IF(C61<61,Charges!$C$31,W60*(1+(B61<>B60)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,R61+CR60-BB60),\"\")","v":453333.19553094247},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,IF(C61=Input!$O$18,Input!$O$19,R61+CR60-Z61-BE60)),\"\")","v":452300.87453694246},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,CI61+CJ61,AB61*(1+Charges!$D$10)),0)","v":453781.58990343742},{"$f":"IF(Input!$W$55=1,CK61+CL61,( 1-(1-CW61)^(1/12))*(AC61))","v":437.18315558395994},{"$f":"AC61*Charges!$D$28/12","v":510.50428864136711},78.692968005112789,515.87612358907268,{"$f":"IF(Input!$W$55=1,CM61+CN61,MAX(AC61-AG61,0))","v":453265.71377984836},1000000,{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,453265.71377984836,{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B61<>\"\",((Flat_Extra/1000)/12)*AQ61*AO61+Input!$H$34*V61*AP61,\"\")","v":0},99.872693999999996,236.16566200511278,500000,{"$f":"IF(B61<>\"\",IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B61<>\"\",B61<=Term-3),MIN(AU61,Charges!$H$11),0)","v":500000},{"$f":"IF(C61=1,MIN(AV61,AW61),IF(AV61=0,0,MIN(AW61-AY60,IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$I$100,5)/Mode,0))))*(B61<=Term-3)","v":0},0,{"$f":"IF(B61<>\"\",IF(BH61>0,IF(AH62<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,MIN(IF(MOD(C61,12)=0,VLOOKUP(B61,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM61,AH61),AH61-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C61<60,0,IF(MOD(C61,12)=0,(BC61<60)*SUM(INDIRECT($BF$7&(C61+11)&\":\"&$BF$7&C60))+(BC61>=60)*SUMPRODUCT($BD$12:BD61,$BE$12:$BE61),0))","v":0},1000000,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,IF(MOD(C61,12)=0,VLOOKUP(B61,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},453265.71377984836,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B61<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B61<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B61<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B61<=Charges!$C$88),0)","v":0},{"$f":"IF(B61<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B61<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW61*BY61*Input!$H$35+BX61*BZ61*Input!$H$36","v":0},0,{"$f":"CB61*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM60+IF(MOD(C61-1,12)=0,CN60,0)-BE60,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C61-1,12)=0,H61*D61,CN60),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG61-(B61>PPT)*Z61)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH61-(B61<=PPT)*Z61)*(1+Charges!$D$10),0)","v":0},{"$f":"CI61*Charges!$C$22/12","v":0},0,0,{"$f":"CJ61-CL61-(B61<=PPT)*AF61*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C61=\"\",MOD(C61-1,12)=0,B61>PPT),0%,100%/12+CO60),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B61>PPT),0%,100%-CO61)","v":0},{"$f":"IF(B61>=Charges!$B$68,IF(MOD(C61,12)=0,(Loyalty_Bonus+Charges!$C$69*(B61-11))*AH61,0),0)","v":0},453265.71377984836,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,51,0,100000,0,0,{"$f":"IF(AND(B62<>\"\", B62<=10),VLOOKUP(B62,Charges!$C$40:$F$50, 4, 0), IF(AND(B62<>\"\", B62 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B62=Charges!$B$68,B62=Charges!$B$69,B62=Charges!$B$70),IF(MOD(C62,12)=0,VLOOKUP(B62,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B62=1,0,IF(B62<>\"\",(M62+N62)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G62), 0.5*Term*aprem)*(1+Indexation*(B62-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B62, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B62<>\"\",AQ62*VLOOKUP(Age+'4%'!B62-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B62<>\"\",B62<=Term),IF(C62<61,Charges!$C$31,W61*(1+(B62<>B61)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,R62+CR61-BB61),\"\")","v":453265.71377984836},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,IF(C62=Input!$O$18,Input!$O$19,R62+CR61-Z62-BE61)),\"\")","v":452233.39278584835},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,CI62+CJ62,AB62*(1+Charges!$D$10)),0)","v":453713.88723465014},{"$f":"IF(Input!$W$55=1,CK62+CL62,( 1-(1-CW62)^(1/12))*(AC62))","v":437.11792934508111},{"$f":"AC62*Charges!$D$28/12","v":510.42812313898139},78.681227282114591,515.79915662719566,{"$f":"IF(Input!$W$55=1,CM62+CN62,MAX(AC62-AG62,0))","v":453198.08807802293},1000000,{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,453198.08807802293,{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B62<>\"\",((Flat_Extra/1000)/12)*AQ62*AO62+Input!$H$34*V62*AP62,\"\")","v":0},99.872693999999996,236.15392128211457,500000,{"$f":"IF(B62<>\"\",IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B62<>\"\",B62<=Term-3),MIN(AU62,Charges!$H$11),0)","v":500000},{"$f":"IF(C62=1,MIN(AV62,AW62),IF(AV62=0,0,MIN(AW62-AY61,IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$I$100,5)/Mode,0))))*(B62<=Term-3)","v":0},0,{"$f":"IF(B62<>\"\",IF(BH62>0,IF(AH63<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,MIN(IF(MOD(C62,12)=0,VLOOKUP(B62,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM62,AH62),AH62-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C62<60,0,IF(MOD(C62,12)=0,(BC62<60)*SUM(INDIRECT($BF$7&(C62+11)&\":\"&$BF$7&C61))+(BC62>=60)*SUMPRODUCT($BD$12:BD62,$BE$12:$BE62),0))","v":0},1000000,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,IF(MOD(C62,12)=0,VLOOKUP(B62,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},453198.08807802293,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B62<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B62<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B62<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B62<=Charges!$C$88),0)","v":0},{"$f":"IF(B62<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B62<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW62*BY62*Input!$H$35+BX62*BZ62*Input!$H$36","v":0},0,{"$f":"CB62*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM61+IF(MOD(C62-1,12)=0,CN61,0)-BE61,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C62-1,12)=0,H62*D62,CN61),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG62-(B62>PPT)*Z62)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH62-(B62<=PPT)*Z62)*(1+Charges!$D$10),0)","v":0},{"$f":"CI62*Charges!$C$22/12","v":0},0,0,{"$f":"CJ62-CL62-(B62<=PPT)*AF62*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C62=\"\",MOD(C62-1,12)=0,B62>PPT),0%,100%/12+CO61),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B62>PPT),0%,100%-CO62)","v":0},{"$f":"IF(B62>=Charges!$B$68,IF(MOD(C62,12)=0,(Loyalty_Bonus+Charges!$C$69*(B62-11))*AH62,0),0)","v":0},453198.08807802293,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,52,0,100000,0,0,{"$f":"IF(AND(B63<>\"\", B63<=10),VLOOKUP(B63,Charges!$C$40:$F$50, 4, 0), IF(AND(B63<>\"\", B63 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B63=Charges!$B$68,B63=Charges!$B$69,B63=Charges!$B$70),IF(MOD(C63,12)=0,VLOOKUP(B63,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B63=1,0,IF(B63<>\"\",(M63+N63)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G63), 0.5*Term*aprem)*(1+Indexation*(B63-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B63, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B63<>\"\",AQ63*VLOOKUP(Age+'4%'!B63-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B63<>\"\",B63<=Term),IF(C63<61,Charges!$C$31,W62*(1+(B63<>B62)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,R63+CR62-BB62),\"\")","v":453198.08807802293},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,IF(C63=Input!$O$18,Input!$O$19,R63+CR62-Z63-BE62)),\"\")","v":452165.76708402293},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,CI63+CJ63,AB63*(1+Charges!$D$10)),0)","v":453646.04014387436},{"$f":"IF(Input!$W$55=1,CK63+CL63,( 1-(1-CW63)^(1/12))*(AC63))","v":437.0525639668848},{"$f":"AC63*Charges!$D$28/12","v":510.35179516185866},78.669461514039256,515.722025480924,{"$f":"IF(Input!$W$55=1,CM63+CN63,MAX(AC63-AG63,0))","v":453130.31811839342},1000000,{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,453130.31811839342,{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B63<>\"\",((Flat_Extra/1000)/12)*AQ63*AO63+Input!$H$34*V63*AP63,\"\")","v":0},99.872693999999996,236.14215551403925,500000,{"$f":"IF(B63<>\"\",IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B63<>\"\",B63<=Term-3),MIN(AU63,Charges!$H$11),0)","v":500000},{"$f":"IF(C63=1,MIN(AV63,AW63),IF(AV63=0,0,MIN(AW63-AY62,IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$I$100,5)/Mode,0))))*(B63<=Term-3)","v":0},0,{"$f":"IF(B63<>\"\",IF(BH63>0,IF(AH64<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,MIN(IF(MOD(C63,12)=0,VLOOKUP(B63,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM63,AH63),AH63-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C63<60,0,IF(MOD(C63,12)=0,(BC63<60)*SUM(INDIRECT($BF$7&(C63+11)&\":\"&$BF$7&C62))+(BC63>=60)*SUMPRODUCT($BD$12:BD63,$BE$12:$BE63),0))","v":0},1000000,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,IF(MOD(C63,12)=0,VLOOKUP(B63,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},453130.31811839342,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B63<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B63<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B63<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B63<=Charges!$C$88),0)","v":0},{"$f":"IF(B63<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B63<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW63*BY63*Input!$H$35+BX63*BZ63*Input!$H$36","v":0},0,{"$f":"CB63*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM62+IF(MOD(C63-1,12)=0,CN62,0)-BE62,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C63-1,12)=0,H63*D63,CN62),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG63-(B63>PPT)*Z63)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH63-(B63<=PPT)*Z63)*(1+Charges!$D$10),0)","v":0},{"$f":"CI63*Charges!$C$22/12","v":0},0,0,{"$f":"CJ63-CL63-(B63<=PPT)*AF63*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C63=\"\",MOD(C63-1,12)=0,B63>PPT),0%,100%/12+CO62),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B63>PPT),0%,100%-CO63)","v":0},{"$f":"IF(B63>=Charges!$B$68,IF(MOD(C63,12)=0,(Loyalty_Bonus+Charges!$C$69*(B63-11))*AH63,0),0)","v":0},453130.31811839342,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,53,0,100000,0,0,{"$f":"IF(AND(B64<>\"\", B64<=10),VLOOKUP(B64,Charges!$C$40:$F$50, 4, 0), IF(AND(B64<>\"\", B64 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B64=Charges!$B$68,B64=Charges!$B$69,B64=Charges!$B$70),IF(MOD(C64,12)=0,VLOOKUP(B64,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B64=1,0,IF(B64<>\"\",(M64+N64)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G64), 0.5*Term*aprem)*(1+Indexation*(B64-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B64, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B64<>\"\",AQ64*VLOOKUP(Age+'4%'!B64-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B64<>\"\",B64<=Term),IF(C64<61,Charges!$C$31,W63*(1+(B64<>B63)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,R64+CR63-BB63),\"\")","v":453130.31811839342},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,IF(C64=Input!$O$18,Input!$O$19,R64+CR63-Z64-BE63)),\"\")","v":452097.99712439341},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,CI64+CJ64,AB64*(1+Charges!$D$10)),0)","v":453578.04832303198},{"$f":"IF(Input!$W$55=1,CK64+CL64,( 1-(1-CW64)^(1/12))*(AC64))","v":436.98705915256193},{"$f":"AC64*Charges!$D$28/12","v":510.27530436341095},78.657670647461146,515.64472980002301,{"$f":"IF(Input!$W$55=1,CM64+CN64,MAX(AC64-AG64,0))","v":453062.40359323198},1000000,{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,453062.40359323198,{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B64<>\"\",((Flat_Extra/1000)/12)*AQ64*AO64+Input!$H$34*V64*AP64,\"\")","v":0},99.872693999999996,236.13036464746114,500000,{"$f":"IF(B64<>\"\",IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B64<>\"\",B64<=Term-3),MIN(AU64,Charges!$H$11),0)","v":500000},{"$f":"IF(C64=1,MIN(AV64,AW64),IF(AV64=0,0,MIN(AW64-AY63,IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$I$100,5)/Mode,0))))*(B64<=Term-3)","v":0},0,{"$f":"IF(B64<>\"\",IF(BH64>0,IF(AH65<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,MIN(IF(MOD(C64,12)=0,VLOOKUP(B64,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM64,AH64),AH64-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C64<60,0,IF(MOD(C64,12)=0,(BC64<60)*SUM(INDIRECT($BF$7&(C64+11)&\":\"&$BF$7&C63))+(BC64>=60)*SUMPRODUCT($BD$12:BD64,$BE$12:$BE64),0))","v":0},1000000,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,IF(MOD(C64,12)=0,VLOOKUP(B64,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},453062.40359323198,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B64<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B64<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B64<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B64<=Charges!$C$88),0)","v":0},{"$f":"IF(B64<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B64<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW64*BY64*Input!$H$35+BX64*BZ64*Input!$H$36","v":0},0,{"$f":"CB64*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM63+IF(MOD(C64-1,12)=0,CN63,0)-BE63,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C64-1,12)=0,H64*D64,CN63),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG64-(B64>PPT)*Z64)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH64-(B64<=PPT)*Z64)*(1+Charges!$D$10),0)","v":0},{"$f":"CI64*Charges!$C$22/12","v":0},0,0,{"$f":"CJ64-CL64-(B64<=PPT)*AF64*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C64=\"\",MOD(C64-1,12)=0,B64>PPT),0%,100%/12+CO63),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B64>PPT),0%,100%-CO64)","v":0},{"$f":"IF(B64>=Charges!$B$68,IF(MOD(C64,12)=0,(Loyalty_Bonus+Charges!$C$69*(B64-11))*AH64,0),0)","v":0},453062.40359323198,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,54,0,100000,0,0,{"$f":"IF(AND(B65<>\"\", B65<=10),VLOOKUP(B65,Charges!$C$40:$F$50, 4, 0), IF(AND(B65<>\"\", B65 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B65=Charges!$B$68,B65=Charges!$B$69,B65=Charges!$B$70),IF(MOD(C65,12)=0,VLOOKUP(B65,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B65=1,0,IF(B65<>\"\",(M65+N65)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G65), 0.5*Term*aprem)*(1+Indexation*(B65-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B65, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B65<>\"\",AQ65*VLOOKUP(Age+'4%'!B65-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B65<>\"\",B65<=Term),IF(C65<61,Charges!$C$31,W64*(1+(B65<>B64)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,R65+CR64-BB64),\"\")","v":453062.40359323198},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,IF(C65=Input!$O$18,Input!$O$19,R65+CR64-Z65-BE64)),\"\")","v":452030.08259923197},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,CI65+CJ65,AB65*(1+Charges!$D$10)),0)","v":453509.91146338772},{"$f":"IF(Input!$W$55=1,CK65+CL65,( 1-(1-CW65)^(1/12))*(AC65))","v":436.92141460467008},{"$f":"AC65*Charges!$D$28/12","v":510.19865039631117},78.64585462884061,515.56726923351073,{"$f":"IF(Input!$W$55=1,CM65+CN65,MAX(AC65-AG65,0))","v":452994.3441941542},1000000,{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452994.3441941542,{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B65<>\"\",((Flat_Extra/1000)/12)*AQ65*AO65+Input!$H$34*V65*AP65,\"\")","v":0},99.872693999999996,236.11854862884061,500000,{"$f":"IF(B65<>\"\",IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B65<>\"\",B65<=Term-3),MIN(AU65,Charges!$H$11),0)","v":500000},{"$f":"IF(C65=1,MIN(AV65,AW65),IF(AV65=0,0,MIN(AW65-AY64,IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$I$100,5)/Mode,0))))*(B65<=Term-3)","v":0},0,{"$f":"IF(B65<>\"\",IF(BH65>0,IF(AH66<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,MIN(IF(MOD(C65,12)=0,VLOOKUP(B65,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM65,AH65),AH65-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C65<60,0,IF(MOD(C65,12)=0,(BC65<60)*SUM(INDIRECT($BF$7&(C65+11)&\":\"&$BF$7&C64))+(BC65>=60)*SUMPRODUCT($BD$12:BD65,$BE$12:$BE65),0))","v":0},1000000,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,IF(MOD(C65,12)=0,VLOOKUP(B65,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452994.3441941542,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B65<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B65<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B65<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B65<=Charges!$C$88),0)","v":0},{"$f":"IF(B65<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B65<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW65*BY65*Input!$H$35+BX65*BZ65*Input!$H$36","v":0},0,{"$f":"CB65*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM64+IF(MOD(C65-1,12)=0,CN64,0)-BE64,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C65-1,12)=0,H65*D65,CN64),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG65-(B65>PPT)*Z65)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH65-(B65<=PPT)*Z65)*(1+Charges!$D$10),0)","v":0},{"$f":"CI65*Charges!$C$22/12","v":0},0,0,{"$f":"CJ65-CL65-(B65<=PPT)*AF65*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C65=\"\",MOD(C65-1,12)=0,B65>PPT),0%,100%/12+CO64),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B65>PPT),0%,100%-CO65)","v":0},{"$f":"IF(B65>=Charges!$B$68,IF(MOD(C65,12)=0,(Loyalty_Bonus+Charges!$C$69*(B65-11))*AH65,0),0)","v":0},452994.3441941542,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,55,0,100000,0,0,{"$f":"IF(AND(B66<>\"\", B66<=10),VLOOKUP(B66,Charges!$C$40:$F$50, 4, 0), IF(AND(B66<>\"\", B66 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B66=Charges!$B$68,B66=Charges!$B$69,B66=Charges!$B$70),IF(MOD(C66,12)=0,VLOOKUP(B66,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B66=1,0,IF(B66<>\"\",(M66+N66)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G66), 0.5*Term*aprem)*(1+Indexation*(B66-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B66, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B66<>\"\",AQ66*VLOOKUP(Age+'4%'!B66-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B66<>\"\",B66<=Term),IF(C66<61,Charges!$C$31,W65*(1+(B66<>B65)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,R66+CR65-BB65),\"\")","v":452994.3441941542},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,IF(C66=Input!$O$18,Input!$O$19,R66+CR65-Z66-BE65)),\"\")","v":451962.02320015419},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,CI66+CJ66,AB66*(1+Charges!$D$10)),0)","v":453441.62925554765},{"$f":"IF(Input!$W$55=1,CK66+CL66,( 1-(1-CW66)^(1/12))*(AC66))","v":436.85563002513231},{"$f":"AC66*Charges!$D$28/12","v":510.12183291249107},78.634013404523813,515.4896434296561,{"$f":"IF(Input!$W$55=1,CM66+CN66,MAX(AC66-AG66,0))","v":452926.13961211802},1000000,{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452926.13961211802,{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B66<>\"\",((Flat_Extra/1000)/12)*AQ66*AO66+Input!$H$34*V66*AP66,\"\")","v":0},99.872693999999996,236.1067074045238,500000,{"$f":"IF(B66<>\"\",IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B66<>\"\",B66<=Term-3),MIN(AU66,Charges!$H$11),0)","v":500000},{"$f":"IF(C66=1,MIN(AV66,AW66),IF(AV66=0,0,MIN(AW66-AY65,IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$I$100,5)/Mode,0))))*(B66<=Term-3)","v":0},0,{"$f":"IF(B66<>\"\",IF(BH66>0,IF(AH67<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,MIN(IF(MOD(C66,12)=0,VLOOKUP(B66,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM66,AH66),AH66-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C66<60,0,IF(MOD(C66,12)=0,(BC66<60)*SUM(INDIRECT($BF$7&(C66+11)&\":\"&$BF$7&C65))+(BC66>=60)*SUMPRODUCT($BD$12:BD66,$BE$12:$BE66),0))","v":0},1000000,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,IF(MOD(C66,12)=0,VLOOKUP(B66,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452926.13961211802,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B66<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B66<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B66<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B66<=Charges!$C$88),0)","v":0},{"$f":"IF(B66<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B66<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW66*BY66*Input!$H$35+BX66*BZ66*Input!$H$36","v":0},0,{"$f":"CB66*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM65+IF(MOD(C66-1,12)=0,CN65,0)-BE65,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C66-1,12)=0,H66*D66,CN65),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG66-(B66>PPT)*Z66)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH66-(B66<=PPT)*Z66)*(1+Charges!$D$10),0)","v":0},{"$f":"CI66*Charges!$C$22/12","v":0},0,0,{"$f":"CJ66-CL66-(B66<=PPT)*AF66*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C66=\"\",MOD(C66-1,12)=0,B66>PPT),0%,100%/12+CO65),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B66>PPT),0%,100%-CO66)","v":0},{"$f":"IF(B66>=Charges!$B$68,IF(MOD(C66,12)=0,(Loyalty_Bonus+Charges!$C$69*(B66-11))*AH66,0),0)","v":0},452926.13961211802,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,56,0,100000,0,0,{"$f":"IF(AND(B67<>\"\", B67<=10),VLOOKUP(B67,Charges!$C$40:$F$50, 4, 0), IF(AND(B67<>\"\", B67 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B67=Charges!$B$68,B67=Charges!$B$69,B67=Charges!$B$70),IF(MOD(C67,12)=0,VLOOKUP(B67,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B67=1,0,IF(B67<>\"\",(M67+N67)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G67), 0.5*Term*aprem)*(1+Indexation*(B67-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B67, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B67<>\"\",AQ67*VLOOKUP(Age+'4%'!B67-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B67<>\"\",B67<=Term),IF(C67<61,Charges!$C$31,W66*(1+(B67<>B66)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,R67+CR66-BB66),\"\")","v":452926.13961211802},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,IF(C67=Input!$O$18,Input!$O$19,R67+CR66-Z67-BE66)),\"\")","v":451893.81861811801},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,CI67+CJ67,AB67*(1+Charges!$D$10)),0)","v":453373.20138945791},{"$f":"IF(Input!$W$55=1,CK67+CL67,( 1-(1-CW67)^(1/12))*(AC67))","v":436.78970511523602},{"$f":"AC67*Charges!$D$28/12","v":510.04485156314013},78.62214692074248,515.41185203597854,{"$f":"IF(Input!$W$55=1,CM67+CN67,MAX(AC67-AG67,0))","v":452857.78953742195},1000000,{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452857.78953742195,{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B67<>\"\",((Flat_Extra/1000)/12)*AQ67*AO67+Input!$H$34*V67*AP67,\"\")","v":0},99.872693999999996,236.09484092074248,500000,{"$f":"IF(B67<>\"\",IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B67<>\"\",B67<=Term-3),MIN(AU67,Charges!$H$11),0)","v":500000},{"$f":"IF(C67=1,MIN(AV67,AW67),IF(AV67=0,0,MIN(AW67-AY66,IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$I$100,5)/Mode,0))))*(B67<=Term-3)","v":0},0,{"$f":"IF(B67<>\"\",IF(BH67>0,IF(AH68<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,MIN(IF(MOD(C67,12)=0,VLOOKUP(B67,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM67,AH67),AH67-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C67<60,0,IF(MOD(C67,12)=0,(BC67<60)*SUM(INDIRECT($BF$7&(C67+11)&\":\"&$BF$7&C66))+(BC67>=60)*SUMPRODUCT($BD$12:BD67,$BE$12:$BE67),0))","v":0},1000000,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,IF(MOD(C67,12)=0,VLOOKUP(B67,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452857.78953742195,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B67<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B67<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B67<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B67<=Charges!$C$88),0)","v":0},{"$f":"IF(B67<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B67<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW67*BY67*Input!$H$35+BX67*BZ67*Input!$H$36","v":0},0,{"$f":"CB67*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM66+IF(MOD(C67-1,12)=0,CN66,0)-BE66,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C67-1,12)=0,H67*D67,CN66),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG67-(B67>PPT)*Z67)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH67-(B67<=PPT)*Z67)*(1+Charges!$D$10),0)","v":0},{"$f":"CI67*Charges!$C$22/12","v":0},0,0,{"$f":"CJ67-CL67-(B67<=PPT)*AF67*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C67=\"\",MOD(C67-1,12)=0,B67>PPT),0%,100%/12+CO66),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B67>PPT),0%,100%-CO67)","v":0},{"$f":"IF(B67>=Charges!$B$68,IF(MOD(C67,12)=0,(Loyalty_Bonus+Charges!$C$69*(B67-11))*AH67,0),0)","v":0},452857.78953742195,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,57,0,100000,0,0,{"$f":"IF(AND(B68<>\"\", B68<=10),VLOOKUP(B68,Charges!$C$40:$F$50, 4, 0), IF(AND(B68<>\"\", B68 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B68=Charges!$B$68,B68=Charges!$B$69,B68=Charges!$B$70),IF(MOD(C68,12)=0,VLOOKUP(B68,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B68=1,0,IF(B68<>\"\",(M68+N68)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G68), 0.5*Term*aprem)*(1+Indexation*(B68-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B68, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B68<>\"\",AQ68*VLOOKUP(Age+'4%'!B68-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B68<>\"\",B68<=Term),IF(C68<61,Charges!$C$31,W67*(1+(B68<>B67)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,R68+CR67-BB67),\"\")","v":452857.78953742195},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,IF(C68=Input!$O$18,Input!$O$19,R68+CR67-Z68-BE67)),\"\")","v":451825.46854342194},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,CI68+CJ68,AB68*(1+Charges!$D$10)),0)","v":453304.62755440321},{"$f":"IF(Input!$W$55=1,CK68+CL68,( 1-(1-CW68)^(1/12))*(AC68))","v":436.72363957563118},{"$f":"AC68*Charges!$D$28/12","v":509.96770599870359},78.610255123613612,515.33389469924475,{"$f":"IF(Input!$W$55=1,CM68+CN68,MAX(AC68-AG68,0))","v":452789.29365970398},1000000,{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452789.29365970398,{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B68<>\"\",((Flat_Extra/1000)/12)*AQ68*AO68+Input!$H$34*V68*AP68,\"\")","v":0},99.872693999999996,236.08294912361359,500000,{"$f":"IF(B68<>\"\",IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B68<>\"\",B68<=Term-3),MIN(AU68,Charges!$H$11),0)","v":500000},{"$f":"IF(C68=1,MIN(AV68,AW68),IF(AV68=0,0,MIN(AW68-AY67,IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$I$100,5)/Mode,0))))*(B68<=Term-3)","v":0},0,{"$f":"IF(B68<>\"\",IF(BH68>0,IF(AH69<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,MIN(IF(MOD(C68,12)=0,VLOOKUP(B68,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM68,AH68),AH68-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C68<60,0,IF(MOD(C68,12)=0,(BC68<60)*SUM(INDIRECT($BF$7&(C68+11)&\":\"&$BF$7&C67))+(BC68>=60)*SUMPRODUCT($BD$12:BD68,$BE$12:$BE68),0))","v":0},1000000,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,IF(MOD(C68,12)=0,VLOOKUP(B68,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452789.29365970398,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B68<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B68<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B68<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B68<=Charges!$C$88),0)","v":0},{"$f":"IF(B68<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B68<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW68*BY68*Input!$H$35+BX68*BZ68*Input!$H$36","v":0},0,{"$f":"CB68*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM67+IF(MOD(C68-1,12)=0,CN67,0)-BE67,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C68-1,12)=0,H68*D68,CN67),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG68-(B68>PPT)*Z68)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH68-(B68<=PPT)*Z68)*(1+Charges!$D$10),0)","v":0},{"$f":"CI68*Charges!$C$22/12","v":0},0,0,{"$f":"CJ68-CL68-(B68<=PPT)*AF68*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C68=\"\",MOD(C68-1,12)=0,B68>PPT),0%,100%/12+CO67),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B68>PPT),0%,100%-CO68)","v":0},{"$f":"IF(B68>=Charges!$B$68,IF(MOD(C68,12)=0,(Loyalty_Bonus+Charges!$C$69*(B68-11))*AH68,0),0)","v":0},452789.29365970398,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,58,0,100000,0,0,{"$f":"IF(AND(B69<>\"\", B69<=10),VLOOKUP(B69,Charges!$C$40:$F$50, 4, 0), IF(AND(B69<>\"\", B69 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B69=Charges!$B$68,B69=Charges!$B$69,B69=Charges!$B$70),IF(MOD(C69,12)=0,VLOOKUP(B69,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B69=1,0,IF(B69<>\"\",(M69+N69)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G69), 0.5*Term*aprem)*(1+Indexation*(B69-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B69, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B69<>\"\",AQ69*VLOOKUP(Age+'4%'!B69-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B69<>\"\",B69<=Term),IF(C69<61,Charges!$C$31,W68*(1+(B69<>B68)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,R69+CR68-BB68),\"\")","v":452789.29365970398},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,IF(C69=Input!$O$18,Input!$O$19,R69+CR68-Z69-BE68)),\"\")","v":451756.97266570397},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,CI69+CJ69,AB69*(1+Charges!$D$10)),0)","v":453235.90743900544},{"$f":"IF(Input!$W$55=1,CK69+CL69,( 1-(1-CW69)^(1/12))*(AC69))","v":436.65743310632934},{"$f":"AC69*Charges!$D$28/12","v":509.89039586888111},78.598337959139272,515.25577106546859,{"$f":"IF(Input!$W$55=1,CM69+CN69,MAX(AC69-AG69,0))","v":452720.65166793996},1000000,{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452720.65166793996,{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B69<>\"\",((Flat_Extra/1000)/12)*AQ69*AO69+Input!$H$34*V69*AP69,\"\")","v":0},99.872693999999996,236.07103195913928,500000,{"$f":"IF(B69<>\"\",IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B69<>\"\",B69<=Term-3),MIN(AU69,Charges!$H$11),0)","v":500000},{"$f":"IF(C69=1,MIN(AV69,AW69),IF(AV69=0,0,MIN(AW69-AY68,IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$I$100,5)/Mode,0))))*(B69<=Term-3)","v":0},0,{"$f":"IF(B69<>\"\",IF(BH69>0,IF(AH70<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,MIN(IF(MOD(C69,12)=0,VLOOKUP(B69,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM69,AH69),AH69-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C69<60,0,IF(MOD(C69,12)=0,(BC69<60)*SUM(INDIRECT($BF$7&(C69+11)&\":\"&$BF$7&C68))+(BC69>=60)*SUMPRODUCT($BD$12:BD69,$BE$12:$BE69),0))","v":0},1000000,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,IF(MOD(C69,12)=0,VLOOKUP(B69,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452720.65166793996,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B69<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B69<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B69<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B69<=Charges!$C$88),0)","v":0},{"$f":"IF(B69<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B69<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW69*BY69*Input!$H$35+BX69*BZ69*Input!$H$36","v":0},0,{"$f":"CB69*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM68+IF(MOD(C69-1,12)=0,CN68,0)-BE68,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C69-1,12)=0,H69*D69,CN68),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG69-(B69>PPT)*Z69)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH69-(B69<=PPT)*Z69)*(1+Charges!$D$10),0)","v":0},{"$f":"CI69*Charges!$C$22/12","v":0},0,0,{"$f":"CJ69-CL69-(B69<=PPT)*AF69*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C69=\"\",MOD(C69-1,12)=0,B69>PPT),0%,100%/12+CO68),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B69>PPT),0%,100%-CO69)","v":0},{"$f":"IF(B69>=Charges!$B$68,IF(MOD(C69,12)=0,(Loyalty_Bonus+Charges!$C$69*(B69-11))*AH69,0),0)","v":0},452720.65166793996,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,59,0,100000,0,0,{"$f":"IF(AND(B70<>\"\", B70<=10),VLOOKUP(B70,Charges!$C$40:$F$50, 4, 0), IF(AND(B70<>\"\", B70 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B70=Charges!$B$68,B70=Charges!$B$69,B70=Charges!$B$70),IF(MOD(C70,12)=0,VLOOKUP(B70,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B70=1,0,IF(B70<>\"\",(M70+N70)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G70), 0.5*Term*aprem)*(1+Indexation*(B70-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B70, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B70<>\"\",AQ70*VLOOKUP(Age+'4%'!B70-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B70<>\"\",B70<=Term),IF(C70<61,Charges!$C$31,W69*(1+(B70<>B69)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,R70+CR69-BB69),\"\")","v":452720.65166793996},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,IF(C70=Input!$O$18,Input!$O$19,R70+CR69-Z70-BE69)),\"\")","v":451688.33067393996},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,CI70+CJ70,AB70*(1+Charges!$D$10)),0)","v":453167.04073122225},{"$f":"IF(Input!$W$55=1,CK70+CL70,( 1-(1-CW70)^(1/12))*(AC70))","v":436.59108540670195},{"$f":"AC70*Charges!$D$28/12","v":509.81292082262502},78.586395373206344,515.17748077990825,{"$f":"IF(Input!$W$55=1,CM70+CN70,MAX(AC70-AG70,0))","v":452651.86325044237},1000000,{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452651.86325044237,{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B70<>\"\",((Flat_Extra/1000)/12)*AQ70*AO70+Input!$H$34*V70*AP70,\"\")","v":0},99.872693999999996,236.05908937320632,500000,{"$f":"IF(B70<>\"\",IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B70<>\"\",B70<=Term-3),MIN(AU70,Charges!$H$11),0)","v":500000},{"$f":"IF(C70=1,MIN(AV70,AW70),IF(AV70=0,0,MIN(AW70-AY69,IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$I$100,5)/Mode,0))))*(B70<=Term-3)","v":0},0,{"$f":"IF(B70<>\"\",IF(BH70>0,IF(AH71<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,MIN(IF(MOD(C70,12)=0,VLOOKUP(B70,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM70,AH70),AH70-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C70<60,0,IF(MOD(C70,12)=0,(BC70<60)*SUM(INDIRECT($BF$7&(C70+11)&\":\"&$BF$7&C69))+(BC70>=60)*SUMPRODUCT($BD$12:BD70,$BE$12:$BE70),0))","v":0},1000000,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,IF(MOD(C70,12)=0,VLOOKUP(B70,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452651.86325044237,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B70<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B70<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B70<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B70<=Charges!$C$88),0)","v":0},{"$f":"IF(B70<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B70<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW70*BY70*Input!$H$35+BX70*BZ70*Input!$H$36","v":0},0,{"$f":"CB70*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM69+IF(MOD(C70-1,12)=0,CN69,0)-BE69,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C70-1,12)=0,H70*D70,CN69),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG70-(B70>PPT)*Z70)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH70-(B70<=PPT)*Z70)*(1+Charges!$D$10),0)","v":0},{"$f":"CI70*Charges!$C$22/12","v":0},0,0,{"$f":"CJ70-CL70-(B70<=PPT)*AF70*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C70=\"\",MOD(C70-1,12)=0,B70>PPT),0%,100%/12+CO69),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B70>PPT),0%,100%-CO70)","v":0},{"$f":"IF(B70>=Charges!$B$68,IF(MOD(C70,12)=0,(Loyalty_Bonus+Charges!$C$69*(B70-11))*AH70,0),0)","v":0},452651.86325044237,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,60,0,100000,0,0,{"$f":"IF(AND(B71<>\"\", B71<=10),VLOOKUP(B71,Charges!$C$40:$F$50, 4, 0), IF(AND(B71<>\"\", B71 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B71=Charges!$B$68,B71=Charges!$B$69,B71=Charges!$B$70),IF(MOD(C71,12)=0,VLOOKUP(B71,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B71=1,0,IF(B71<>\"\",(M71+N71)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G71), 0.5*Term*aprem)*(1+Indexation*(B71-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B71, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B71<>\"\",AQ71*VLOOKUP(Age+'4%'!B71-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B71<>\"\",B71<=Term),IF(C71<61,Charges!$C$31,W70*(1+(B71<>B70)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,R71+CR70-BB70),\"\")","v":452651.86325044237},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,IF(C71=Input!$O$18,Input!$O$19,R71+CR70-Z71-BE70)),\"\")","v":451619.54225644236},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,CI71+CJ71,AB71*(1+Charges!$D$10)),0)","v":453098.02711834572},{"$f":"IF(Input!$W$55=1,CK71+CL71,( 1-(1-CW71)^(1/12))*(AC71))","v":436.52459617547947},{"$f":"AC71*Charges!$D$28/12","v":509.73528050813894},78.574427311586305,515.09902348706578,{"$f":"IF(Input!$W$55=1,CM71+CN71,MAX(AC71-AG71,0))","v":452582.92809485865},1000000,{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452582.92809485865,{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B71<>\"\",((Flat_Extra/1000)/12)*AQ71*AO71+Input!$H$34*V71*AP71,\"\")","v":0},99.872693999999996,236.0471213115863,500000,{"$f":"IF(B71<>\"\",IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B71<>\"\",B71<=Term-3),MIN(AU71,Charges!$H$11),0)","v":500000},{"$f":"IF(C71=1,MIN(AV71,AW71),IF(AV71=0,0,MIN(AW71-AY70,IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$I$100,5)/Mode,0))))*(B71<=Term-3)","v":0},0,{"$f":"IF(B71<>\"\",IF(BH71>0,IF(AH72<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,MIN(IF(MOD(C71,12)=0,VLOOKUP(B71,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM71,AH71),AH71-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C71<60,0,IF(MOD(C71,12)=0,(BC71<60)*SUM(INDIRECT($BF$7&(C71+11)&\":\"&$BF$7&C70))+(BC71>=60)*SUMPRODUCT($BD$12:BD71,$BE$12:$BE71),0))","v":0},1000000,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,IF(MOD(C71,12)=0,VLOOKUP(B71,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452582.92809485865,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B71<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B71<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B71<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B71<=Charges!$C$88),0)","v":0},{"$f":"IF(B71<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B71<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW71*BY71*Input!$H$35+BX71*BZ71*Input!$H$36","v":0},0,{"$f":"CB71*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM70+IF(MOD(C71-1,12)=0,CN70,0)-BE70,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C71-1,12)=0,H71*D71,CN70),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG71-(B71>PPT)*Z71)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH71-(B71<=PPT)*Z71)*(1+Charges!$D$10),0)","v":0},{"$f":"CI71*Charges!$C$22/12","v":0},0,0,{"$f":"CJ71-CL71-(B71<=PPT)*AF71*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C71=\"\",MOD(C71-1,12)=0,B71>PPT),0%,100%/12+CO70),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B71>PPT),0%,100%-CO71)","v":0},{"$f":"IF(B71>=Charges!$B$68,IF(MOD(C71,12)=0,(Loyalty_Bonus+Charges!$C$69*(B71-11))*AH71,0),0)","v":0},452582.92809485865,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[0,6,61,0,0,0,0,{"$f":"IF(AND(B72<>\"\", B72<=10),VLOOKUP(B72,Charges!$C$40:$F$50, 4, 0), IF(AND(B72<>\"\", B72 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B72=Charges!$B$68,B72=Charges!$B$69,B72=Charges!$B$70),IF(MOD(C72,12)=0,VLOOKUP(B72,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B72=1,0,IF(B72<>\"\",(M72+N72)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G72), 0.5*Term*aprem)*(1+Indexation*(B72-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B72, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B72<>\"\",AQ72*VLOOKUP(Age+'4%'!B72-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B72<>\"\",B72<=Term),IF(C72<61,Charges!$C$31,W71*(1+(B72<>B71)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,R72+CR71-BB71),\"\")","v":452582.92809485865},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,IF(C72=Input!$O$18,Input!$O$19,R72+CR71-Z72-BE71)),\"\")","v":451490.95048985863},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,CI72+CJ72,AB72*(1+Charges!$D$10)),0)","v":452969.01437578007},{"$f":"IF(Input!$W$55=1,CK72+CL72,( 1-(1-CW72)^(1/12))*(AC72))","v":436.40030246423083},{"$f":"AC72*Charges!$D$28/12","v":509.59014117275257},78.552054443561545,514.95235690779236,{"$f":"IF(Input!$W$55=1,CM72+CN72,MAX(AC72-AG72,0))","v":452454.0620188723},1000000,{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452454.0620188723,{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B72<>\"\",((Flat_Extra/1000)/12)*AQ72*AO72+Input!$H$34*V72*AP72,\"\")","v":0},106.092855,245.12490944356153,500000,{"$f":"IF(B72<>\"\",IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B72<>\"\",B72<=Term-3),MIN(AU72,Charges!$H$11),0)","v":500000},{"$f":"IF(C72=1,MIN(AV72,AW72),IF(AV72=0,0,MIN(AW72-AY71,IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$I$100,5)/Mode,0))))*(B72<=Term-3)","v":0},0,{"$f":"IF(B72<>\"\",IF(BH72>0,IF(AH73<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,MIN(IF(MOD(C72,12)=0,VLOOKUP(B72,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM72,AH72),AH72-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C72<60,0,IF(MOD(C72,12)=0,(BC72<60)*SUM(INDIRECT($BF$7&(C72+11)&\":\"&$BF$7&C71))+(BC72>=60)*SUMPRODUCT($BD$12:BD72,$BE$12:$BE72),0))","v":0},1000000,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,IF(MOD(C72,12)=0,VLOOKUP(B72,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452454.0620188723,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B72<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B72<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B72<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B72<=Charges!$C$88),0)","v":0},{"$f":"IF(B72<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B72<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW72*BY72*Input!$H$35+BX72*BZ72*Input!$H$36","v":0},0,{"$f":"CB72*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM71+IF(MOD(C72-1,12)=0,CN71,0)-BE71,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C72-1,12)=0,H72*D72,CN71),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG72-(B72>PPT)*Z72)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH72-(B72<=PPT)*Z72)*(1+Charges!$D$10),0)","v":0},{"$f":"CI72*Charges!$C$22/12","v":0},0,-78.552054443561545,{"$f":"CJ72-CL72-(B72<=PPT)*AF72*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C72=\"\",MOD(C72-1,12)=0,B72>PPT),0%,100%/12+CO71),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B72>PPT),0%,100%-CO72)","v":0},{"$f":"IF(B72>=Charges!$B$68,IF(MOD(C72,12)=0,(Loyalty_Bonus+Charges!$C$69*(B72-11))*AH72,0),0)","v":0},452454.0620188723,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,62,0,0,0,0,{"$f":"IF(AND(B73<>\"\", B73<=10),VLOOKUP(B73,Charges!$C$40:$F$50, 4, 0), IF(AND(B73<>\"\", B73 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B73=Charges!$B$68,B73=Charges!$B$69,B73=Charges!$B$70),IF(MOD(C73,12)=0,VLOOKUP(B73,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B73=1,0,IF(B73<>\"\",(M73+N73)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G73), 0.5*Term*aprem)*(1+Indexation*(B73-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B73, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B73<>\"\",AQ73*VLOOKUP(Age+'4%'!B73-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B73<>\"\",B73<=Term),IF(C73<61,Charges!$C$31,W72*(1+(B73<>B72)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,R73+CR72-BB72),\"\")","v":452454.0620188723},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,IF(C73=Input!$O$18,Input!$O$19,R73+CR72-Z73-BE72)),\"\")","v":451362.08441387228},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,CI73+CJ73,AB73*(1+Charges!$D$10)),0)","v":452839.72642579419},{"$f":"IF(Input!$W$55=1,CK73+CL73,( 1-(1-CW73)^(1/12))*(AC73))","v":436.27574361210588},{"$f":"AC73*Charges!$D$28/12","v":509.44469222901847},78.529633850179053,514.80537746228492,{"$f":"IF(Input!$W$55=1,CM73+CN73,MAX(AC73-AG73,0))","v":452324.92104833189},1000000,{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452324.92104833189,{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B73<>\"\",((Flat_Extra/1000)/12)*AQ73*AO73+Input!$H$34*V73*AP73,\"\")","v":0},106.092855,245.10248885017904,500000,{"$f":"IF(B73<>\"\",IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B73<>\"\",B73<=Term-3),MIN(AU73,Charges!$H$11),0)","v":500000},{"$f":"IF(C73=1,MIN(AV73,AW73),IF(AV73=0,0,MIN(AW73-AY72,IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$I$100,5)/Mode,0))))*(B73<=Term-3)","v":0},0,{"$f":"IF(B73<>\"\",IF(BH73>0,IF(AH74<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,MIN(IF(MOD(C73,12)=0,VLOOKUP(B73,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM73,AH73),AH73-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C73<60,0,IF(MOD(C73,12)=0,(BC73<60)*SUM(INDIRECT($BF$7&(C73+11)&\":\"&$BF$7&C72))+(BC73>=60)*SUMPRODUCT($BD$12:BD73,$BE$12:$BE73),0))","v":0},1000000,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,IF(MOD(C73,12)=0,VLOOKUP(B73,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452324.92104833189,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B73<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B73<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B73<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B73<=Charges!$C$88),0)","v":0},{"$f":"IF(B73<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B73<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW73*BY73*Input!$H$35+BX73*BZ73*Input!$H$36","v":0},0,{"$f":"CB73*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM72+IF(MOD(C73-1,12)=0,CN72,0)-BE72,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C73-1,12)=0,H73*D73,CN72),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG73-(B73>PPT)*Z73)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH73-(B73<=PPT)*Z73)*(1+Charges!$D$10),0)","v":0},{"$f":"CI73*Charges!$C$22/12","v":0},0,-78.529633850179053,{"$f":"CJ73-CL73-(B73<=PPT)*AF73*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C73=\"\",MOD(C73-1,12)=0,B73>PPT),0%,100%/12+CO72),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B73>PPT),0%,100%-CO73)","v":0},{"$f":"IF(B73>=Charges!$B$68,IF(MOD(C73,12)=0,(Loyalty_Bonus+Charges!$C$69*(B73-11))*AH73,0),0)","v":0},452324.92104833189,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,63,0,0,0,0,{"$f":"IF(AND(B74<>\"\", B74<=10),VLOOKUP(B74,Charges!$C$40:$F$50, 4, 0), IF(AND(B74<>\"\", B74 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B74=Charges!$B$68,B74=Charges!$B$69,B74=Charges!$B$70),IF(MOD(C74,12)=0,VLOOKUP(B74,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B74=1,0,IF(B74<>\"\",(M74+N74)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G74), 0.5*Term*aprem)*(1+Indexation*(B74-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B74, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B74<>\"\",AQ74*VLOOKUP(Age+'4%'!B74-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B74<>\"\",B74<=Term),IF(C74<61,Charges!$C$31,W73*(1+(B74<>B73)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,R74+CR73-BB73),\"\")","v":452324.92104833189},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,IF(C74=Input!$O$18,Input!$O$19,R74+CR73-Z74-BE73)),\"\")","v":451232.94344333187},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,CI74+CJ74,AB74*(1+Charges!$D$10)),0)","v":452710.16268132103},{"$f":"IF(Input!$W$55=1,CK74+CL74,( 1-(1-CW74)^(1/12))*(AC74))","v":436.1509190535113},{"$f":"AC74*Charges!$D$28/12","v":509.29893301648616},78.507165429632025,514.65808448314328,{"$f":"IF(Input!$W$55=1,CM74+CN74,MAX(AC74-AG74,0))","v":452195.50459683791},1000000,{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452195.50459683791,{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B74<>\"\",((Flat_Extra/1000)/12)*AQ74*AO74+Input!$H$34*V74*AP74,\"\")","v":0},106.092855,245.08002042963204,500000,{"$f":"IF(B74<>\"\",IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B74<>\"\",B74<=Term-3),MIN(AU74,Charges!$H$11),0)","v":500000},{"$f":"IF(C74=1,MIN(AV74,AW74),IF(AV74=0,0,MIN(AW74-AY73,IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$I$100,5)/Mode,0))))*(B74<=Term-3)","v":0},0,{"$f":"IF(B74<>\"\",IF(BH74>0,IF(AH75<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,MIN(IF(MOD(C74,12)=0,VLOOKUP(B74,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM74,AH74),AH74-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C74<60,0,IF(MOD(C74,12)=0,(BC74<60)*SUM(INDIRECT($BF$7&(C74+11)&\":\"&$BF$7&C73))+(BC74>=60)*SUMPRODUCT($BD$12:BD74,$BE$12:$BE74),0))","v":0},1000000,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,IF(MOD(C74,12)=0,VLOOKUP(B74,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452195.50459683791,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B74<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B74<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B74<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B74<=Charges!$C$88),0)","v":0},{"$f":"IF(B74<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B74<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW74*BY74*Input!$H$35+BX74*BZ74*Input!$H$36","v":0},0,{"$f":"CB74*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM73+IF(MOD(C74-1,12)=0,CN73,0)-BE73,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C74-1,12)=0,H74*D74,CN73),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG74-(B74>PPT)*Z74)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH74-(B74<=PPT)*Z74)*(1+Charges!$D$10),0)","v":0},{"$f":"CI74*Charges!$C$22/12","v":0},0,-78.507165429632025,{"$f":"CJ74-CL74-(B74<=PPT)*AF74*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C74=\"\",MOD(C74-1,12)=0,B74>PPT),0%,100%/12+CO73),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B74>PPT),0%,100%-CO74)","v":0},{"$f":"IF(B74>=Charges!$B$68,IF(MOD(C74,12)=0,(Loyalty_Bonus+Charges!$C$69*(B74-11))*AH74,0),0)","v":0},452195.50459683791,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,64,0,0,0,0,{"$f":"IF(AND(B75<>\"\", B75<=10),VLOOKUP(B75,Charges!$C$40:$F$50, 4, 0), IF(AND(B75<>\"\", B75 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B75=Charges!$B$68,B75=Charges!$B$69,B75=Charges!$B$70),IF(MOD(C75,12)=0,VLOOKUP(B75,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B75=1,0,IF(B75<>\"\",(M75+N75)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G75), 0.5*Term*aprem)*(1+Indexation*(B75-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B75, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B75<>\"\",AQ75*VLOOKUP(Age+'4%'!B75-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B75<>\"\",B75<=Term),IF(C75<61,Charges!$C$31,W74*(1+(B75<>B74)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,R75+CR74-BB74),\"\")","v":452195.50459683791},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,IF(C75=Input!$O$18,Input!$O$19,R75+CR74-Z75-BE74)),\"\")","v":451103.52699183789},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,CI75+CJ75,AB75*(1+Charges!$D$10)),0)","v":452580.32255404134},{"$f":"IF(Input!$W$55=1,CK75+CL75,( 1-(1-CW75)^(1/12))*(AC75))","v":436.02582822164737},{"$f":"AC75*Charges!$D$28/12","v":509.1528628732965},78.484649079896528,514.51047730154392,{"$f":"IF(Input!$W$55=1,CM75+CN75,MAX(AC75-AG75,0))","v":452065.81207673979},1000000,{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,452065.81207673979,{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B75<>\"\",((Flat_Extra/1000)/12)*AQ75*AO75+Input!$H$34*V75*AP75,\"\")","v":0},106.092855,245.05750407989655,500000,{"$f":"IF(B75<>\"\",IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B75<>\"\",B75<=Term-3),MIN(AU75,Charges!$H$11),0)","v":500000},{"$f":"IF(C75=1,MIN(AV75,AW75),IF(AV75=0,0,MIN(AW75-AY74,IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$I$100,5)/Mode,0))))*(B75<=Term-3)","v":0},0,{"$f":"IF(B75<>\"\",IF(BH75>0,IF(AH76<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,MIN(IF(MOD(C75,12)=0,VLOOKUP(B75,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM75,AH75),AH75-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C75<60,0,IF(MOD(C75,12)=0,(BC75<60)*SUM(INDIRECT($BF$7&(C75+11)&\":\"&$BF$7&C74))+(BC75>=60)*SUMPRODUCT($BD$12:BD75,$BE$12:$BE75),0))","v":0},1000000,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,IF(MOD(C75,12)=0,VLOOKUP(B75,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},452065.81207673979,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B75<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B75<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B75<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B75<=Charges!$C$88),0)","v":0},{"$f":"IF(B75<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B75<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW75*BY75*Input!$H$35+BX75*BZ75*Input!$H$36","v":0},0,{"$f":"CB75*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM74+IF(MOD(C75-1,12)=0,CN74,0)-BE74,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C75-1,12)=0,H75*D75,CN74),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG75-(B75>PPT)*Z75)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH75-(B75<=PPT)*Z75)*(1+Charges!$D$10),0)","v":0},{"$f":"CI75*Charges!$C$22/12","v":0},0,-78.484649079896528,{"$f":"CJ75-CL75-(B75<=PPT)*AF75*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C75=\"\",MOD(C75-1,12)=0,B75>PPT),0%,100%/12+CO74),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B75>PPT),0%,100%-CO75)","v":0},{"$f":"IF(B75>=Charges!$B$68,IF(MOD(C75,12)=0,(Loyalty_Bonus+Charges!$C$69*(B75-11))*AH75,0),0)","v":0},452065.81207673979,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,{"$f":"IF(C75<=Term*12,C75+1,\"\")","v":65},{"$f":"IFERROR(IF(C76<>\"\",IF(AND(MOD(C76-1,12/Mode)=0,B76<=Term),Prem/Mode,0),\"\")*A76, 0)","v":0},{"$f":"IFERROR(IF(B76<>\"\",(aprem),\"\")*A76, 0)","v":0},{"$f":"IF(B76<>\"\",AX76,\"\")","v":0},{"$f":"IF(B76<>\"\",D76+F76,\"\")","v":0},{"$f":"IF(AND(B76<>\"\", B76<=10),VLOOKUP(B76,Charges!$C$40:$F$50, 4, 0), IF(AND(B76<>\"\", B76 >10), 100%, 0))","v":0.97},0,{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12)=0,G76,G76+J75),\"\")","v":0},{"$f":"IFERROR(D76*H76, 0)","v":0},{"$f":"IF(B76<>\"\",(G76-K76)*Service_tax,0)","v":0},0,{"$f":"IF(OR(B76=Charges!$B$68,B76=Charges!$B$69,B76=Charges!$B$70),IF(MOD(C76,12)=0,VLOOKUP(B76,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B76<>\"\",G76-K76,\"\")","v":0},{"$f":"IF(B76<>\"\",G76-M76,\"\")","v":0},{"$f":"IF(B76=1,0,IF(B76<>\"\",(M76+N76)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B76<>\"\",M76-Q76,\"\")","v":0},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G76), 0.5*Term*aprem)*(1+Indexation*(B76-1)), 0)","v":1000000},{"$f":"IFERROR(VLOOKUP(B76, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E76/1000*(B76<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B76, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B76<>\"\",AQ76*VLOOKUP(Age+'4%'!B76-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B76<>\"\",B76<=Term),IF(C76<61,Charges!$C$31,W75*(1+(B76<>B75)*Charges!$C$32))),500)","v":336},{"$f":"IF(B76<>\"\",W76*Service_tax,0)","v":60.48},{"$f":"W76+X76","v":396.48},1091.977605,{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,R76+CR75-BB75),\"\")","v":452065.81207673979},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,IF(C76=Input!$O$18,Input!$O$19,R76+CR75-Z76-BE75)),\"\")","v":450973.83447173977},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,CI76+CJ76,AB76*(1+Charges!$D$10)),0)","v":452450.20545438072},{"$f":"IF(Input!$W$55=1,CK76+CL76,( 1-(1-CW76)^(1/12))*(AC76))","v":435.90047054850515},{"$f":"AC76*Charges!$D$28/12","v":509.00648113617831},{"$f":"AD76*Service_tax","v":78.462084698730919},{"$f":"AD76+AF76","v":514.36255524723606},{"$f":"IF(Input!$W$55=1,CM76+CN76,MAX(AC76-AG76,0))","v":451935.84289913351},{"$f":"IF(B76<>\"\",S76,\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,{"$f":"IF(AND(B76<>\"\",B76<=Term),CR76-AM76,0)","v":451935.84289913351},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B76<>\"\",((Flat_Extra/1000)/12)*AQ76*AO76+Input!$H$34*V76*AP76,\"\")","v":0},{"$f":"IF(B76<>\"\",Service_tax*(V76+AR76+CB76),\"\")","v":106.092855},{"$f":"IFERROR(L76+X76+AF76+AS76, 0)","v":245.03493969873091},{"$f":"IF(B76<>\"\",D76+AU75,\"\")","v":500000},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B76<>\"\",B76<=Term-3),MIN(AU76,Charges!$H$11),0)","v":500000},{"$f":"IF(C76=1,MIN(AV76,AW76),IF(AV76=0,0,MIN(AW76-AY75,IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$I$100,5)/Mode,0))))*(B76<=Term-3)","v":0},{"$f":"IF(C76=1,AX76,AX76+AY75)*(B76<=Term)","v":0},{"$f":"IF(B76<>\"\",IF(BH76>0,IF(AH77<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B76<>\"\",AZ76,0)","v":0},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,MIN(IF(MOD(C76,12)=0,VLOOKUP(B76,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM76,AH76),AH76-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B76<>\"\",Age+B76-1,\"\")","v":50},{"$f":"IF(B76<>\"\",IF(BC76+2>60,1,0),\"\")","v":0},{"$f":"IF(B76<>\"\",BB76,0)","v":0},{"$f":"IF(C76<60,0,IF(MOD(C76,12)=0,(BC76<60)*SUM(INDIRECT($BF$7&(C76+11)&\":\"&$BF$7&C75))+(BC76>=60)*SUMPRODUCT($BD$12:BD76,$BE$12:$BE76),0))","v":0},{"$f":"IF(B76<>\"\",IF(C76<=60,AI76,IF(MOD(C76,12)=0,AI76-BF76*0,BG75)),\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,IF(MOD(C76,12)=0,VLOOKUP(B76,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH76","v":451935.84289913351},{"$f":"IF(A76=1,-G76,0)+IF(C76=Term*12+1,BI75)+BB76","v":0},null,null,null,null,{"$f":"IF(B76>PPT, 0,PPT-B76)","v":0},{"$f":"IF(B76>=Term, 1,MIN(Term-B76+1,10))","v":5},{"$f":"10%*SA*(B76<=Term)","v":100000},0,null,null,{"$f":"Charges!$C$82/12*(B76<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B76<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B76<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B76<=Charges!$C$88),0)","v":0},{"$f":"IF(B76<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B76<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW76*BY76*Input!$H$35+BX76*BZ76*Input!$H$36","v":0},0,{"$f":"CB76*Charges!$C$6","v":0},{"$f":"CB76+CC76","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM75+IF(MOD(C76-1,12)=0,CN75,0)-BE75,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C76-1,12)=0,H76*D76,CN75),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG76-(B76>PPT)*Z76)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH76-(B76<=PPT)*Z76)*(1+Charges!$D$10),0)","v":0},{"$f":"CI76*Charges!$C$22/12","v":0},0,{"$f":"CI76-CK76+CQ75-(B76>PPT)*AF76","v":-78.462084698730919},{"$f":"CJ76-CL76-(B76<=PPT)*AF76*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C76=\"\",MOD(C76-1,12)=0,B76>PPT),0%,100%/12+CO75),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B76>PPT),0%,100%-CO76)","v":0},{"$f":"IF(B76>=Charges!$B$68,IF(MOD(C76,12)=0,(Loyalty_Bonus+Charges!$C$69*(B76-11))*AH76,0),0)","v":0},451935.84289913351,0,null,{"$f":"IF(Term-B76 >8, avg_fmc_dfa2, IF(Term-B76 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.005E-2},{"$f":"IF(Term-B76 >16, avg_fmc_dfa6, IF(Term-B76 > 11, avg_fmc_dfa7,IF(Term-B76 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":9.7000000000000003E-3},{"$f":"IF(Term = 10, CU76, CV76)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B77<>\"\",IF(C77<=PPT*12,1,0),\"\")","v":0},{"$f":"IF(B76<=Term,INT((C77-1)/12+1),\"\")","v":6},66,0,0,0,0,{"$f":"IF(AND(B77<>\"\", B77<=10),VLOOKUP(B77,Charges!$C$40:$F$50, 4, 0), IF(AND(B77<>\"\", B77 >10), 100%, 0))","v":0.97},{"$f":"IF(D77<>0,(D77*H77)/(D77),0)","v":0},0,0,0,{"$f":"K77-L77","v":0},{"$f":"IF(OR(B77=Charges!$B$68,B77=Charges!$B$69,B77=Charges!$B$70),IF(MOD(C77,12)=0,VLOOKUP(B77,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B77=1,0,IF(B77<>\"\",(M77+N77)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G77), 0.5*Term*aprem)*(1+Indexation*(B77-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B77, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B77<>\"\",AQ77*VLOOKUP(Age+'4%'!B77-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B77<>\"\",B77<=Term),IF(C77<61,Charges!$C$31,W76*(1+(B77<>B76)*Charges!$C$32))),500)","v":336},60.48,396.48,{"$f":"IF(B77<>\"\",V77+Y77+AS77+AR77+CB77,\"\")","v":1091.977605},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,R77+CR76-BB76),\"\")","v":451935.84289913351},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,IF(C77=Input!$O$18,Input!$O$19,R77+CR76-Z77-BE76)),\"\")","v":450843.86529413349},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,CI77+CJ77,AB77*(1+Charges!$D$10)),0)","v":452319.81079150725},{"$f":"IF(Input!$W$55=1,CK77+CL77,( 1-(1-CW77)^(1/12))*(AC77))","v":435.77484546486426},{"$f":"AC77*Charges!$D$28/12","v":508.85978714044563},78.439472183675562,514.2143176485398,{"$f":"IF(Input!$W$55=1,CM77+CN77,MAX(AC77-AG77,0))","v":451805.59647385869},1000000,{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",MIN(E77*AJ77,CR77*AK77,AL77),\"\")","v":0},451805.59647385869,{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S77+T77+U77","v":1428860},{"$f":"IF(B77<>\"\",((Flat_Extra/1000)/12)*AQ77*AO77+Input!$H$34*V77*AP77,\"\")","v":0},106.092855,245.01232718367555,500000,{"$f":"IF(B77<>\"\",IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B77<>\"\",B77<=Term-3),MIN(AU77,Charges!$H$11),0)","v":500000},{"$f":"IF(C77=1,MIN(AV77,AW77),IF(AV77=0,0,MIN(AW77-AY76,IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$I$100,5)/Mode,0))))*(B77<=Term-3)","v":0},0,{"$f":"IF(B77<>\"\",IF(BH77>0,IF(AH78<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,MIN(IF(MOD(C77,12)=0,VLOOKUP(B77,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM77,AH77),AH77-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C77<60,0,IF(MOD(C77,12)=0,(BC77<60)*SUM(INDIRECT($BF$7&(C77+11)&\":\"&$BF$7&C76))+(BC77>=60)*SUMPRODUCT($BD$12:BD77,$BE$12:$BE77),0))","v":0},1000000,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,IF(MOD(C77,12)=0,VLOOKUP(B77,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451805.59647385869,0,null,null,null,null,0,5,100000,{"$f":"E77","v":0},null,null,{"$f":"Charges!$C$82/12*(B77<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B77<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B77<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B77<=Charges!$C$88),0)","v":0},{"$f":"IF(B77<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B77<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW77*BY77*Input!$H$35+BX77*BZ77*Input!$H$36","v":0},{"$f":"BW77+CA77+BX77","v":0},{"$f":"CB77*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM76+IF(MOD(C77-1,12)=0,CN76,0)-BE76,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C77-1,12)=0,H77*D77,CN76),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG77-(B77>PPT)*Z77)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH77-(B77<=PPT)*Z77)*(1+Charges!$D$10),0)","v":0},{"$f":"CI77*Charges!$C$22/12","v":0},{"$f":"CJ77*SUMPRODUCT($CO$11:$CP$11,CO77:CP77)/12","v":0},-78.439472183675562,{"$f":"CJ77-CL77-(B77<=PPT)*AF77*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C77=\"\",MOD(C77-1,12)=0,B77>PPT),0%,100%/12+CO76),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B77>PPT),0%,100%-CO77)","v":0},{"$f":"IF(B77>=Charges!$B$68,IF(MOD(C77,12)=0,(Loyalty_Bonus+Charges!$C$69*(B77-11))*AH77,0),0)","v":0},{"$f":"AH77 +CQ77","v":451805.59647385869},0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,67,0,0,0,0,{"$f":"IF(AND(B78<>\"\", B78<=10),VLOOKUP(B78,Charges!$C$40:$F$50, 4, 0), IF(AND(B78<>\"\", B78 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B78=Charges!$B$68,B78=Charges!$B$69,B78=Charges!$B$70),IF(MOD(C78,12)=0,VLOOKUP(B78,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B78=1,0,IF(B78<>\"\",(M78+N78)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G78), 0.5*Term*aprem)*(1+Indexation*(B78-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B78, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B78<>\"\",AQ78*VLOOKUP(Age+'4%'!B78-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B78<>\"\",B78<=Term),IF(C78<61,Charges!$C$31,W77*(1+(B78<>B77)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,R78+CR77-BB77),\"\")","v":451805.59647385869},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,IF(C78=Input!$O$18,Input!$O$19,R78+CR77-Z78-BE77)),\"\")","v":450713.61886885867},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,CI78+CJ78,AB78*(1+Charges!$D$10)),0)","v":452189.13797332847},{"$f":"IF(Input!$W$55=1,CK78+CL78,( 1-(1-CW78)^(1/12))*(AC78))","v":435.64895240028972},{"$f":"AC78*Charges!$D$28/12","v":508.71278021999456},78.416811432052143,514.06576383234187,{"$f":"IF(Input!$W$55=1,CM78+CN78,MAX(AC78-AG78,0))","v":451675.07220949611},1000000,{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451675.07220949611,{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B78<>\"\",((Flat_Extra/1000)/12)*AQ78*AO78+Input!$H$34*V78*AP78,\"\")","v":0},106.092855,244.98966643205216,500000,{"$f":"IF(B78<>\"\",IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B78<>\"\",B78<=Term-3),MIN(AU78,Charges!$H$11),0)","v":500000},{"$f":"IF(C78=1,MIN(AV78,AW78),IF(AV78=0,0,MIN(AW78-AY77,IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$I$100,5)/Mode,0))))*(B78<=Term-3)","v":0},0,{"$f":"IF(B78<>\"\",IF(BH78>0,IF(AH79<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,MIN(IF(MOD(C78,12)=0,VLOOKUP(B78,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM78,AH78),AH78-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C78<60,0,IF(MOD(C78,12)=0,(BC78<60)*SUM(INDIRECT($BF$7&(C78+11)&\":\"&$BF$7&C77))+(BC78>=60)*SUMPRODUCT($BD$12:BD78,$BE$12:$BE78),0))","v":0},1000000,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,IF(MOD(C78,12)=0,VLOOKUP(B78,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451675.07220949611,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B78<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B78<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B78<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B78<=Charges!$C$88),0)","v":0},{"$f":"IF(B78<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B78<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW78*BY78*Input!$H$35+BX78*BZ78*Input!$H$36","v":0},0,{"$f":"CB78*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM77+IF(MOD(C78-1,12)=0,CN77,0)-BE77,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C78-1,12)=0,H78*D78,CN77),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG78-(B78>PPT)*Z78)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH78-(B78<=PPT)*Z78)*(1+Charges!$D$10),0)","v":0},{"$f":"CI78*Charges!$C$22/12","v":0},0,-78.416811432052143,{"$f":"CJ78-CL78-(B78<=PPT)*AF78*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C78=\"\",MOD(C78-1,12)=0,B78>PPT),0%,100%/12+CO77),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B78>PPT),0%,100%-CO78)","v":0},{"$f":"IF(B78>=Charges!$B$68,IF(MOD(C78,12)=0,(Loyalty_Bonus+Charges!$C$69*(B78-11))*AH78,0),0)","v":0},451675.07220949611,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,68,0,0,0,0,{"$f":"IF(AND(B79<>\"\", B79<=10),VLOOKUP(B79,Charges!$C$40:$F$50, 4, 0), IF(AND(B79<>\"\", B79 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B79=Charges!$B$68,B79=Charges!$B$69,B79=Charges!$B$70),IF(MOD(C79,12)=0,VLOOKUP(B79,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B79=1,0,IF(B79<>\"\",(M79+N79)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G79), 0.5*Term*aprem)*(1+Indexation*(B79-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B79, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B79<>\"\",AQ79*VLOOKUP(Age+'4%'!B79-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B79<>\"\",B79<=Term),IF(C79<61,Charges!$C$31,W78*(1+(B79<>B78)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,R79+CR78-BB78),\"\")","v":451675.07220949611},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,IF(C79=Input!$O$18,Input!$O$19,R79+CR78-Z79-BE78)),\"\")","v":450583.09460449609},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,CI79+CJ79,AB79*(1+Charges!$D$10)),0)","v":452058.18640648911},{"$f":"IF(Input!$W$55=1,CK79+CL79,( 1-(1-CW79)^(1/12))*(AC79))","v":435.52279078313006},{"$f":"AC79*Charges!$D$28/12","v":508.56545970730025},78.394102340963414,513.91689312409346,{"$f":"IF(Input!$W$55=1,CM79+CN79,MAX(AC79-AG79,0))","v":451544.269513365},1000000,{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451544.269513365,{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B79<>\"\",((Flat_Extra/1000)/12)*AQ79*AO79+Input!$H$34*V79*AP79,\"\")","v":0},106.092855,244.9669573409634,500000,{"$f":"IF(B79<>\"\",IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B79<>\"\",B79<=Term-3),MIN(AU79,Charges!$H$11),0)","v":500000},{"$f":"IF(C79=1,MIN(AV79,AW79),IF(AV79=0,0,MIN(AW79-AY78,IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$I$100,5)/Mode,0))))*(B79<=Term-3)","v":0},0,{"$f":"IF(B79<>\"\",IF(BH79>0,IF(AH80<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,MIN(IF(MOD(C79,12)=0,VLOOKUP(B79,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM79,AH79),AH79-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C79<60,0,IF(MOD(C79,12)=0,(BC79<60)*SUM(INDIRECT($BF$7&(C79+11)&\":\"&$BF$7&C78))+(BC79>=60)*SUMPRODUCT($BD$12:BD79,$BE$12:$BE79),0))","v":0},1000000,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,IF(MOD(C79,12)=0,VLOOKUP(B79,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451544.269513365,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B79<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B79<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B79<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B79<=Charges!$C$88),0)","v":0},{"$f":"IF(B79<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B79<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW79*BY79*Input!$H$35+BX79*BZ79*Input!$H$36","v":0},0,{"$f":"CB79*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM78+IF(MOD(C79-1,12)=0,CN78,0)-BE78,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C79-1,12)=0,H79*D79,CN78),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG79-(B79>PPT)*Z79)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH79-(B79<=PPT)*Z79)*(1+Charges!$D$10),0)","v":0},{"$f":"CI79*Charges!$C$22/12","v":0},0,-78.394102340963414,{"$f":"CJ79-CL79-(B79<=PPT)*AF79*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C79=\"\",MOD(C79-1,12)=0,B79>PPT),0%,100%/12+CO78),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B79>PPT),0%,100%-CO79)","v":0},{"$f":"IF(B79>=Charges!$B$68,IF(MOD(C79,12)=0,(Loyalty_Bonus+Charges!$C$69*(B79-11))*AH79,0),0)","v":0},451544.269513365,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,69,0,0,0,0,{"$f":"IF(AND(B80<>\"\", B80<=10),VLOOKUP(B80,Charges!$C$40:$F$50, 4, 0), IF(AND(B80<>\"\", B80 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B80=Charges!$B$68,B80=Charges!$B$69,B80=Charges!$B$70),IF(MOD(C80,12)=0,VLOOKUP(B80,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B80=1,0,IF(B80<>\"\",(M80+N80)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G80), 0.5*Term*aprem)*(1+Indexation*(B80-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B80, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B80<>\"\",AQ80*VLOOKUP(Age+'4%'!B80-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B80<>\"\",B80<=Term),IF(C80<61,Charges!$C$31,W79*(1+(B80<>B79)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,R80+CR79-BB79),\"\")","v":451544.269513365},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,IF(C80=Input!$O$18,Input!$O$19,R80+CR79-Z80-BE79)),\"\")","v":450452.29190836498},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,CI80+CJ80,AB80*(1+Charges!$D$10)),0)","v":451926.95549636806},{"$f":"IF(Input!$W$55=1,CK80+CL80,( 1-(1-CW80)^(1/12))*(AC80))","v":435.39636004051425},{"$f":"AC80*Charges!$D$28/12","v":508.41782493341407},78.371344807292559,513.76770484780684,{"$f":"IF(Input!$W$55=1,CM80+CN80,MAX(AC80-AG80,0))","v":451413.18779152026},1000000,{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451413.18779152026,{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B80<>\"\",((Flat_Extra/1000)/12)*AQ80*AO80+Input!$H$34*V80*AP80,\"\")","v":0},106.092855,244.94419980729253,500000,{"$f":"IF(B80<>\"\",IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B80<>\"\",B80<=Term-3),MIN(AU80,Charges!$H$11),0)","v":500000},{"$f":"IF(C80=1,MIN(AV80,AW80),IF(AV80=0,0,MIN(AW80-AY79,IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$I$100,5)/Mode,0))))*(B80<=Term-3)","v":0},0,{"$f":"IF(B80<>\"\",IF(BH80>0,IF(AH81<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,MIN(IF(MOD(C80,12)=0,VLOOKUP(B80,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM80,AH80),AH80-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C80<60,0,IF(MOD(C80,12)=0,(BC80<60)*SUM(INDIRECT($BF$7&(C80+11)&\":\"&$BF$7&C79))+(BC80>=60)*SUMPRODUCT($BD$12:BD80,$BE$12:$BE80),0))","v":0},1000000,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,IF(MOD(C80,12)=0,VLOOKUP(B80,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451413.18779152026,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B80<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B80<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B80<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B80<=Charges!$C$88),0)","v":0},{"$f":"IF(B80<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B80<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW80*BY80*Input!$H$35+BX80*BZ80*Input!$H$36","v":0},0,{"$f":"CB80*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM79+IF(MOD(C80-1,12)=0,CN79,0)-BE79,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C80-1,12)=0,H80*D80,CN79),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG80-(B80>PPT)*Z80)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH80-(B80<=PPT)*Z80)*(1+Charges!$D$10),0)","v":0},{"$f":"CI80*Charges!$C$22/12","v":0},0,-78.371344807292559,{"$f":"CJ80-CL80-(B80<=PPT)*AF80*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C80=\"\",MOD(C80-1,12)=0,B80>PPT),0%,100%/12+CO79),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B80>PPT),0%,100%-CO80)","v":0},{"$f":"IF(B80>=Charges!$B$68,IF(MOD(C80,12)=0,(Loyalty_Bonus+Charges!$C$69*(B80-11))*AH80,0),0)","v":0},451413.18779152026,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,70,0,0,0,0,{"$f":"IF(AND(B81<>\"\", B81<=10),VLOOKUP(B81,Charges!$C$40:$F$50, 4, 0), IF(AND(B81<>\"\", B81 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B81=Charges!$B$68,B81=Charges!$B$69,B81=Charges!$B$70),IF(MOD(C81,12)=0,VLOOKUP(B81,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B81=1,0,IF(B81<>\"\",(M81+N81)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G81), 0.5*Term*aprem)*(1+Indexation*(B81-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B81, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B81<>\"\",AQ81*VLOOKUP(Age+'4%'!B81-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B81<>\"\",B81<=Term),IF(C81<61,Charges!$C$31,W80*(1+(B81<>B80)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,R81+CR80-BB80),\"\")","v":451413.18779152026},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,IF(C81=Input!$O$18,Input!$O$19,R81+CR80-Z81-BE80)),\"\")","v":450321.21018652024},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,CI81+CJ81,AB81*(1+Charges!$D$10)),0)","v":451795.44464707584},{"$f":"IF(Input!$W$55=1,CK81+CL81,( 1-(1-CW81)^(1/12))*(AC81))","v":435.26965959834928},{"$f":"AC81*Charges!$D$28/12","v":508.26987522796031},78.348538727702874,513.61819832605215,{"$f":"IF(Input!$W$55=1,CM81+CN81,MAX(AC81-AG81,0))","v":451281.82644874981},1000000,{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451281.82644874981,{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B81<>\"\",((Flat_Extra/1000)/12)*AQ81*AO81+Input!$H$34*V81*AP81,\"\")","v":0},106.092855,244.92139372770288,500000,{"$f":"IF(B81<>\"\",IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B81<>\"\",B81<=Term-3),MIN(AU81,Charges!$H$11),0)","v":500000},{"$f":"IF(C81=1,MIN(AV81,AW81),IF(AV81=0,0,MIN(AW81-AY80,IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$I$100,5)/Mode,0))))*(B81<=Term-3)","v":0},0,{"$f":"IF(B81<>\"\",IF(BH81>0,IF(AH82<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,MIN(IF(MOD(C81,12)=0,VLOOKUP(B81,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM81,AH81),AH81-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C81<60,0,IF(MOD(C81,12)=0,(BC81<60)*SUM(INDIRECT($BF$7&(C81+11)&\":\"&$BF$7&C80))+(BC81>=60)*SUMPRODUCT($BD$12:BD81,$BE$12:$BE81),0))","v":0},1000000,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,IF(MOD(C81,12)=0,VLOOKUP(B81,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451281.82644874981,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B81<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B81<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B81<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B81<=Charges!$C$88),0)","v":0},{"$f":"IF(B81<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B81<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW81*BY81*Input!$H$35+BX81*BZ81*Input!$H$36","v":0},0,{"$f":"CB81*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM80+IF(MOD(C81-1,12)=0,CN80,0)-BE80,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C81-1,12)=0,H81*D81,CN80),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG81-(B81>PPT)*Z81)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH81-(B81<=PPT)*Z81)*(1+Charges!$D$10),0)","v":0},{"$f":"CI81*Charges!$C$22/12","v":0},0,-78.348538727702874,{"$f":"CJ81-CL81-(B81<=PPT)*AF81*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C81=\"\",MOD(C81-1,12)=0,B81>PPT),0%,100%/12+CO80),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B81>PPT),0%,100%-CO81)","v":0},{"$f":"IF(B81>=Charges!$B$68,IF(MOD(C81,12)=0,(Loyalty_Bonus+Charges!$C$69*(B81-11))*AH81,0),0)","v":0},451281.82644874981,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,71,0,0,0,0,{"$f":"IF(AND(B82<>\"\", B82<=10),VLOOKUP(B82,Charges!$C$40:$F$50, 4, 0), IF(AND(B82<>\"\", B82 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B82=Charges!$B$68,B82=Charges!$B$69,B82=Charges!$B$70),IF(MOD(C82,12)=0,VLOOKUP(B82,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B82=1,0,IF(B82<>\"\",(M82+N82)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G82), 0.5*Term*aprem)*(1+Indexation*(B82-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B82, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B82<>\"\",AQ82*VLOOKUP(Age+'4%'!B82-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B82<>\"\",B82<=Term),IF(C82<61,Charges!$C$31,W81*(1+(B82<>B81)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,R82+CR81-BB81),\"\")","v":451281.82644874981},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,IF(C82=Input!$O$18,Input!$O$19,R82+CR81-Z82-BE81)),\"\")","v":450189.84884374979},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,CI82+CJ82,AB82*(1+Charges!$D$10)),0)","v":451663.65326145169},{"$f":"IF(Input!$W$55=1,CK82+CL82,( 1-(1-CW82)^(1/12))*(AC82))","v":435.14268888131727},{"$f":"AC82*Charges!$D$28/12","v":508.12160991913316},78.325683998637103,513.46837287995436,{"$f":"IF(Input!$W$55=1,CM82+CN82,MAX(AC82-AG82,0))","v":451150.18488857173},1000000,{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451150.18488857173,{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B82<>\"\",((Flat_Extra/1000)/12)*AQ82*AO82+Input!$H$34*V82*AP82,\"\")","v":0},106.092855,244.89853899863709,500000,{"$f":"IF(B82<>\"\",IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B82<>\"\",B82<=Term-3),MIN(AU82,Charges!$H$11),0)","v":500000},{"$f":"IF(C82=1,MIN(AV82,AW82),IF(AV82=0,0,MIN(AW82-AY81,IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$I$100,5)/Mode,0))))*(B82<=Term-3)","v":0},0,{"$f":"IF(B82<>\"\",IF(BH82>0,IF(AH83<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,MIN(IF(MOD(C82,12)=0,VLOOKUP(B82,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM82,AH82),AH82-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C82<60,0,IF(MOD(C82,12)=0,(BC82<60)*SUM(INDIRECT($BF$7&(C82+11)&\":\"&$BF$7&C81))+(BC82>=60)*SUMPRODUCT($BD$12:BD82,$BE$12:$BE82),0))","v":0},1000000,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,IF(MOD(C82,12)=0,VLOOKUP(B82,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451150.18488857173,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B82<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B82<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B82<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B82<=Charges!$C$88),0)","v":0},{"$f":"IF(B82<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B82<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW82*BY82*Input!$H$35+BX82*BZ82*Input!$H$36","v":0},0,{"$f":"CB82*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM81+IF(MOD(C82-1,12)=0,CN81,0)-BE81,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C82-1,12)=0,H82*D82,CN81),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG82-(B82>PPT)*Z82)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH82-(B82<=PPT)*Z82)*(1+Charges!$D$10),0)","v":0},{"$f":"CI82*Charges!$C$22/12","v":0},0,-78.325683998637103,{"$f":"CJ82-CL82-(B82<=PPT)*AF82*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C82=\"\",MOD(C82-1,12)=0,B82>PPT),0%,100%/12+CO81),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B82>PPT),0%,100%-CO82)","v":0},{"$f":"IF(B82>=Charges!$B$68,IF(MOD(C82,12)=0,(Loyalty_Bonus+Charges!$C$69*(B82-11))*AH82,0),0)","v":0},451150.18488857173,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,72,0,0,0,0,{"$f":"IF(AND(B83<>\"\", B83<=10),VLOOKUP(B83,Charges!$C$40:$F$50, 4, 0), IF(AND(B83<>\"\", B83 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B83=Charges!$B$68,B83=Charges!$B$69,B83=Charges!$B$70),IF(MOD(C83,12)=0,VLOOKUP(B83,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B83=1,0,IF(B83<>\"\",(M83+N83)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G83), 0.5*Term*aprem)*(1+Indexation*(B83-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B83, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B83<>\"\",AQ83*VLOOKUP(Age+'4%'!B83-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B83<>\"\",B83<=Term),IF(C83<61,Charges!$C$31,W82*(1+(B83<>B82)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,R83+CR82-BB82),\"\")","v":451150.18488857173},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,IF(C83=Input!$O$18,Input!$O$19,R83+CR82-Z83-BE82)),\"\")","v":450058.20728357171},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,CI83+CJ83,AB83*(1+Charges!$D$10)),0)","v":451531.58074106107},{"$f":"IF(Input!$W$55=1,CK83+CL83,( 1-(1-CW83)^(1/12))*(AC83))","v":435.01544731287333},{"$f":"AC83*Charges!$D$28/12","v":507.97302833369372},78.302780516317199,513.3182278291905,{"$f":"IF(Input!$W$55=1,CM83+CN83,MAX(AC83-AG83,0))","v":451018.26251323189},1000000,{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,451018.26251323189,{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B83<>\"\",((Flat_Extra/1000)/12)*AQ83*AO83+Input!$H$34*V83*AP83,\"\")","v":0},106.092855,244.87563551631717,500000,{"$f":"IF(B83<>\"\",IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B83<>\"\",B83<=Term-3),MIN(AU83,Charges!$H$11),0)","v":500000},{"$f":"IF(C83=1,MIN(AV83,AW83),IF(AV83=0,0,MIN(AW83-AY82,IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$I$100,5)/Mode,0))))*(B83<=Term-3)","v":0},0,{"$f":"IF(B83<>\"\",IF(BH83>0,IF(AH84<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,MIN(IF(MOD(C83,12)=0,VLOOKUP(B83,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM83,AH83),AH83-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C83<60,0,IF(MOD(C83,12)=0,(BC83<60)*SUM(INDIRECT($BF$7&(C83+11)&\":\"&$BF$7&C82))+(BC83>=60)*SUMPRODUCT($BD$12:BD83,$BE$12:$BE83),0))","v":0},1000000,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,IF(MOD(C83,12)=0,VLOOKUP(B83,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},451018.26251323189,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B83<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B83<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B83<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B83<=Charges!$C$88),0)","v":0},{"$f":"IF(B83<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B83<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW83*BY83*Input!$H$35+BX83*BZ83*Input!$H$36","v":0},0,{"$f":"CB83*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM82+IF(MOD(C83-1,12)=0,CN82,0)-BE82,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C83-1,12)=0,H83*D83,CN82),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG83-(B83>PPT)*Z83)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH83-(B83<=PPT)*Z83)*(1+Charges!$D$10),0)","v":0},{"$f":"CI83*Charges!$C$22/12","v":0},0,-78.302780516317199,{"$f":"CJ83-CL83-(B83<=PPT)*AF83*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C83=\"\",MOD(C83-1,12)=0,B83>PPT),0%,100%/12+CO82),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B83>PPT),0%,100%-CO83)","v":0},{"$f":"IF(B83>=Charges!$B$68,IF(MOD(C83,12)=0,(Loyalty_Bonus+Charges!$C$69*(B83-11))*AH83,0),0)","v":0},451018.26251323189,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,73,0,0,0,0,{"$f":"IF(AND(B84<>\"\", B84<=10),VLOOKUP(B84,Charges!$C$40:$F$50, 4, 0), IF(AND(B84<>\"\", B84 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B84=Charges!$B$68,B84=Charges!$B$69,B84=Charges!$B$70),IF(MOD(C84,12)=0,VLOOKUP(B84,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B84=1,0,IF(B84<>\"\",(M84+N84)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G84), 0.5*Term*aprem)*(1+Indexation*(B84-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B84, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B84<>\"\",AQ84*VLOOKUP(Age+'4%'!B84-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B84<>\"\",B84<=Term),IF(C84<61,Charges!$C$31,W83*(1+(B84<>B83)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,R84+CR83-BB83),\"\")","v":451018.26251323189},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,IF(C84=Input!$O$18,Input!$O$19,R84+CR83-Z84-BE83)),\"\")","v":449872.58092523192},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,CI84+CJ84,AB84*(1+Charges!$D$10)),0)","v":451345.34669032734},{"$f":"IF(Input!$W$55=1,CK84+CL84,( 1-(1-CW84)^(1/12))*(AC84))","v":434.83602533589476},{"$f":"AC84*Charges!$D$28/12","v":507.76351502661828},78.270484560461057,513.10650989635587,{"$f":"IF(Input!$W$55=1,CM84+CN84,MAX(AC84-AG84,0))","v":450832.24018043099},1000000,{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,450832.24018043099,{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B84<>\"\",((Flat_Extra/1000)/12)*AQ84*AO84+Input!$H$34*V84*AP84,\"\")","v":0},111.26098800000001,253.03547256046107,500000,{"$f":"IF(B84<>\"\",IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B84<>\"\",B84<=Term-3),MIN(AU84,Charges!$H$11),0)","v":500000},{"$f":"IF(C84=1,MIN(AV84,AW84),IF(AV84=0,0,MIN(AW84-AY83,IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$I$100,5)/Mode,0))))*(B84<=Term-3)","v":0},0,{"$f":"IF(B84<>\"\",IF(BH84>0,IF(AH85<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,MIN(IF(MOD(C84,12)=0,VLOOKUP(B84,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM84,AH84),AH84-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C84<60,0,IF(MOD(C84,12)=0,(BC84<60)*SUM(INDIRECT($BF$7&(C84+11)&\":\"&$BF$7&C83))+(BC84>=60)*SUMPRODUCT($BD$12:BD84,$BE$12:$BE84),0))","v":0},1000000,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,IF(MOD(C84,12)=0,VLOOKUP(B84,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},450832.24018043099,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B84<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B84<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B84<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B84<=Charges!$C$88),0)","v":0},{"$f":"IF(B84<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B84<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW84*BY84*Input!$H$35+BX84*BZ84*Input!$H$36","v":0},0,{"$f":"CB84*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM83+IF(MOD(C84-1,12)=0,CN83,0)-BE83,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C84-1,12)=0,H84*D84,CN83),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG84-(B84>PPT)*Z84)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH84-(B84<=PPT)*Z84)*(1+Charges!$D$10),0)","v":0},{"$f":"CI84*Charges!$C$22/12","v":0},0,-78.270484560461057,{"$f":"CJ84-CL84-(B84<=PPT)*AF84*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C84=\"\",MOD(C84-1,12)=0,B84>PPT),0%,100%/12+CO83),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B84>PPT),0%,100%-CO84)","v":0},{"$f":"IF(B84>=Charges!$B$68,IF(MOD(C84,12)=0,(Loyalty_Bonus+Charges!$C$69*(B84-11))*AH84,0),0)","v":0},450832.24018043099,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,74,0,0,0,0,{"$f":"IF(AND(B85<>\"\", B85<=10),VLOOKUP(B85,Charges!$C$40:$F$50, 4, 0), IF(AND(B85<>\"\", B85 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B85=Charges!$B$68,B85=Charges!$B$69,B85=Charges!$B$70),IF(MOD(C85,12)=0,VLOOKUP(B85,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B85=1,0,IF(B85<>\"\",(M85+N85)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G85), 0.5*Term*aprem)*(1+Indexation*(B85-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B85, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B85<>\"\",AQ85*VLOOKUP(Age+'4%'!B85-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B85<>\"\",B85<=Term),IF(C85<61,Charges!$C$31,W84*(1+(B85<>B84)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,R85+CR84-BB84),\"\")","v":450832.24018043099},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,IF(C85=Input!$O$18,Input!$O$19,R85+CR84-Z85-BE84)),\"\")","v":449686.55859243101},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,CI85+CJ85,AB85*(1+Charges!$D$10)),0)","v":451158.71536881517},{"$f":"IF(Input!$W$55=1,CK85+CL85,( 1-(1-CW85)^(1/12))*(AC85))","v":434.65622061951819},{"$f":"AC85*Charges!$D$28/12","v":507.55355478991709},78.238119711513278,512.89434033103146,{"$f":"IF(Input!$W$55=1,CM85+CN85,MAX(AC85-AG85,0))","v":450645.82102848415},1000000,{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,450645.82102848415,{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B85<>\"\",((Flat_Extra/1000)/12)*AQ85*AO85+Input!$H$34*V85*AP85,\"\")","v":0},111.26098800000001,253.00310771151328,500000,{"$f":"IF(B85<>\"\",IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B85<>\"\",B85<=Term-3),MIN(AU85,Charges!$H$11),0)","v":500000},{"$f":"IF(C85=1,MIN(AV85,AW85),IF(AV85=0,0,MIN(AW85-AY84,IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$I$100,5)/Mode,0))))*(B85<=Term-3)","v":0},0,{"$f":"IF(B85<>\"\",IF(BH85>0,IF(AH86<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,MIN(IF(MOD(C85,12)=0,VLOOKUP(B85,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM85,AH85),AH85-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C85<60,0,IF(MOD(C85,12)=0,(BC85<60)*SUM(INDIRECT($BF$7&(C85+11)&\":\"&$BF$7&C84))+(BC85>=60)*SUMPRODUCT($BD$12:BD85,$BE$12:$BE85),0))","v":0},1000000,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,IF(MOD(C85,12)=0,VLOOKUP(B85,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},450645.82102848415,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B85<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B85<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B85<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B85<=Charges!$C$88),0)","v":0},{"$f":"IF(B85<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B85<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW85*BY85*Input!$H$35+BX85*BZ85*Input!$H$36","v":0},0,{"$f":"CB85*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM84+IF(MOD(C85-1,12)=0,CN84,0)-BE84,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C85-1,12)=0,H85*D85,CN84),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG85-(B85>PPT)*Z85)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH85-(B85<=PPT)*Z85)*(1+Charges!$D$10),0)","v":0},{"$f":"CI85*Charges!$C$22/12","v":0},0,-78.238119711513278,{"$f":"CJ85-CL85-(B85<=PPT)*AF85*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C85=\"\",MOD(C85-1,12)=0,B85>PPT),0%,100%/12+CO84),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B85>PPT),0%,100%-CO85)","v":0},{"$f":"IF(B85>=Charges!$B$68,IF(MOD(C85,12)=0,(Loyalty_Bonus+Charges!$C$69*(B85-11))*AH85,0),0)","v":0},450645.82102848415,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,75,0,0,0,0,{"$f":"IF(AND(B86<>\"\", B86<=10),VLOOKUP(B86,Charges!$C$40:$F$50, 4, 0), IF(AND(B86<>\"\", B86 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B86=Charges!$B$68,B86=Charges!$B$69,B86=Charges!$B$70),IF(MOD(C86,12)=0,VLOOKUP(B86,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B86=1,0,IF(B86<>\"\",(M86+N86)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G86), 0.5*Term*aprem)*(1+Indexation*(B86-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B86, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B86<>\"\",AQ86*VLOOKUP(Age+'4%'!B86-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B86<>\"\",B86<=Term),IF(C86<61,Charges!$C$31,W85*(1+(B86<>B85)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,R86+CR85-BB85),\"\")","v":450645.82102848415},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,IF(C86=Input!$O$18,Input!$O$19,R86+CR85-Z86-BE85)),\"\")","v":449500.13944048417},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,CI86+CJ86,AB86*(1+Charges!$D$10)),0)","v":450971.68592907442},{"$f":"IF(Input!$W$55=1,CK86+CL86,( 1-(1-CW86)^(1/12))*(AC86))","v":434.47603234729155},{"$f":"AC86*Charges!$D$28/12","v":507.34314667020868},78.205685822512478,512.68171816980407,{"$f":"IF(Input!$W$55=1,CM86+CN86,MAX(AC86-AG86,0))","v":450459.00421090459},1000000,{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,450459.00421090459,{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B86<>\"\",((Flat_Extra/1000)/12)*AQ86*AO86+Input!$H$34*V86*AP86,\"\")","v":0},111.26098800000001,252.97067382251248,500000,{"$f":"IF(B86<>\"\",IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B86<>\"\",B86<=Term-3),MIN(AU86,Charges!$H$11),0)","v":500000},{"$f":"IF(C86=1,MIN(AV86,AW86),IF(AV86=0,0,MIN(AW86-AY85,IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$I$100,5)/Mode,0))))*(B86<=Term-3)","v":0},0,{"$f":"IF(B86<>\"\",IF(BH86>0,IF(AH87<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,MIN(IF(MOD(C86,12)=0,VLOOKUP(B86,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM86,AH86),AH86-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C86<60,0,IF(MOD(C86,12)=0,(BC86<60)*SUM(INDIRECT($BF$7&(C86+11)&\":\"&$BF$7&C85))+(BC86>=60)*SUMPRODUCT($BD$12:BD86,$BE$12:$BE86),0))","v":0},1000000,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,IF(MOD(C86,12)=0,VLOOKUP(B86,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},450459.00421090459,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B86<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B86<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B86<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B86<=Charges!$C$88),0)","v":0},{"$f":"IF(B86<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B86<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW86*BY86*Input!$H$35+BX86*BZ86*Input!$H$36","v":0},0,{"$f":"CB86*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM85+IF(MOD(C86-1,12)=0,CN85,0)-BE85,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C86-1,12)=0,H86*D86,CN85),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG86-(B86>PPT)*Z86)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH86-(B86<=PPT)*Z86)*(1+Charges!$D$10),0)","v":0},{"$f":"CI86*Charges!$C$22/12","v":0},0,-78.205685822512478,{"$f":"CJ86-CL86-(B86<=PPT)*AF86*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C86=\"\",MOD(C86-1,12)=0,B86>PPT),0%,100%/12+CO85),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B86>PPT),0%,100%-CO86)","v":0},{"$f":"IF(B86>=Charges!$B$68,IF(MOD(C86,12)=0,(Loyalty_Bonus+Charges!$C$69*(B86-11))*AH86,0),0)","v":0},450459.00421090459,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,76,0,0,0,0,{"$f":"IF(AND(B87<>\"\", B87<=10),VLOOKUP(B87,Charges!$C$40:$F$50, 4, 0), IF(AND(B87<>\"\", B87 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B87=Charges!$B$68,B87=Charges!$B$69,B87=Charges!$B$70),IF(MOD(C87,12)=0,VLOOKUP(B87,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B87=1,0,IF(B87<>\"\",(M87+N87)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G87), 0.5*Term*aprem)*(1+Indexation*(B87-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B87, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B87<>\"\",AQ87*VLOOKUP(Age+'4%'!B87-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B87<>\"\",B87<=Term),IF(C87<61,Charges!$C$31,W86*(1+(B87<>B86)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,R87+CR86-BB86),\"\")","v":450459.00421090459},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,IF(C87=Input!$O$18,Input!$O$19,R87+CR86-Z87-BE86)),\"\")","v":449313.32262290461},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,CI87+CJ87,AB87*(1+Charges!$D$10)),0)","v":450784.2575218472},{"$f":"IF(Input!$W$55=1,CK87+CL87,( 1-(1-CW87)^(1/12))*(AC87))","v":434.29545970102112},{"$f":"AC87*Charges!$D$28/12","v":507.13228971207809},78.173182746183798,512.46864244720496,{"$f":"IF(Input!$W$55=1,CM87+CN87,MAX(AC87-AG87,0))","v":450271.7888794},1000000,{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,450271.7888794,{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B87<>\"\",((Flat_Extra/1000)/12)*AQ87*AO87+Input!$H$34*V87*AP87,\"\")","v":0},111.26098800000001,252.9381707461838,500000,{"$f":"IF(B87<>\"\",IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B87<>\"\",B87<=Term-3),MIN(AU87,Charges!$H$11),0)","v":500000},{"$f":"IF(C87=1,MIN(AV87,AW87),IF(AV87=0,0,MIN(AW87-AY86,IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$I$100,5)/Mode,0))))*(B87<=Term-3)","v":0},0,{"$f":"IF(B87<>\"\",IF(BH87>0,IF(AH88<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,MIN(IF(MOD(C87,12)=0,VLOOKUP(B87,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM87,AH87),AH87-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C87<60,0,IF(MOD(C87,12)=0,(BC87<60)*SUM(INDIRECT($BF$7&(C87+11)&\":\"&$BF$7&C86))+(BC87>=60)*SUMPRODUCT($BD$12:BD87,$BE$12:$BE87),0))","v":0},1000000,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,IF(MOD(C87,12)=0,VLOOKUP(B87,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},450271.7888794,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B87<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B87<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B87<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B87<=Charges!$C$88),0)","v":0},{"$f":"IF(B87<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B87<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW87*BY87*Input!$H$35+BX87*BZ87*Input!$H$36","v":0},0,{"$f":"CB87*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM86+IF(MOD(C87-1,12)=0,CN86,0)-BE86,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C87-1,12)=0,H87*D87,CN86),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG87-(B87>PPT)*Z87)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH87-(B87<=PPT)*Z87)*(1+Charges!$D$10),0)","v":0},{"$f":"CI87*Charges!$C$22/12","v":0},0,-78.173182746183798,{"$f":"CJ87-CL87-(B87<=PPT)*AF87*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C87=\"\",MOD(C87-1,12)=0,B87>PPT),0%,100%/12+CO86),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B87>PPT),0%,100%-CO87)","v":0},{"$f":"IF(B87>=Charges!$B$68,IF(MOD(C87,12)=0,(Loyalty_Bonus+Charges!$C$69*(B87-11))*AH87,0),0)","v":0},450271.7888794,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,77,0,0,0,0,{"$f":"IF(AND(B88<>\"\", B88<=10),VLOOKUP(B88,Charges!$C$40:$F$50, 4, 0), IF(AND(B88<>\"\", B88 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B88=Charges!$B$68,B88=Charges!$B$69,B88=Charges!$B$70),IF(MOD(C88,12)=0,VLOOKUP(B88,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B88=1,0,IF(B88<>\"\",(M88+N88)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G88), 0.5*Term*aprem)*(1+Indexation*(B88-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B88, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B88<>\"\",AQ88*VLOOKUP(Age+'4%'!B88-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B88<>\"\",B88<=Term),IF(C88<61,Charges!$C$31,W87*(1+(B88<>B87)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,R88+CR87-BB87),\"\")","v":450271.7888794},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,IF(C88=Input!$O$18,Input!$O$19,R88+CR87-Z88-BE87)),\"\")","v":449126.10729140003},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,CI88+CJ88,AB88*(1+Charges!$D$10)),0)","v":450596.42929606402},{"$f":"IF(Input!$W$55=1,CK88+CL88,( 1-(1-CW88)^(1/12))*(AC88))","v":434.11450186076786},{"$f":"AC88*Charges!$D$28/12","v":506.92098295807205},78.140610334938216,512.25511219570603,{"$f":"IF(Input!$W$55=1,CM88+CN88,MAX(AC88-AG88,0))","v":450084.17418386834},1000000,{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,450084.17418386834,{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B88<>\"\",((Flat_Extra/1000)/12)*AQ88*AO88+Input!$H$34*V88*AP88,\"\")","v":0},111.26098800000001,252.90559833493825,500000,{"$f":"IF(B88<>\"\",IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B88<>\"\",B88<=Term-3),MIN(AU88,Charges!$H$11),0)","v":500000},{"$f":"IF(C88=1,MIN(AV88,AW88),IF(AV88=0,0,MIN(AW88-AY87,IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$I$100,5)/Mode,0))))*(B88<=Term-3)","v":0},0,{"$f":"IF(B88<>\"\",IF(BH88>0,IF(AH89<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,MIN(IF(MOD(C88,12)=0,VLOOKUP(B88,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM88,AH88),AH88-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C88<60,0,IF(MOD(C88,12)=0,(BC88<60)*SUM(INDIRECT($BF$7&(C88+11)&\":\"&$BF$7&C87))+(BC88>=60)*SUMPRODUCT($BD$12:BD88,$BE$12:$BE88),0))","v":0},1000000,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,IF(MOD(C88,12)=0,VLOOKUP(B88,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},450084.17418386834,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B88<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B88<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B88<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B88<=Charges!$C$88),0)","v":0},{"$f":"IF(B88<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B88<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW88*BY88*Input!$H$35+BX88*BZ88*Input!$H$36","v":0},0,{"$f":"CB88*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM87+IF(MOD(C88-1,12)=0,CN87,0)-BE87,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C88-1,12)=0,H88*D88,CN87),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG88-(B88>PPT)*Z88)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH88-(B88<=PPT)*Z88)*(1+Charges!$D$10),0)","v":0},{"$f":"CI88*Charges!$C$22/12","v":0},0,-78.140610334938216,{"$f":"CJ88-CL88-(B88<=PPT)*AF88*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C88=\"\",MOD(C88-1,12)=0,B88>PPT),0%,100%/12+CO87),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B88>PPT),0%,100%-CO88)","v":0},{"$f":"IF(B88>=Charges!$B$68,IF(MOD(C88,12)=0,(Loyalty_Bonus+Charges!$C$69*(B88-11))*AH88,0),0)","v":0},450084.17418386834,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,78,0,0,0,0,{"$f":"IF(AND(B89<>\"\", B89<=10),VLOOKUP(B89,Charges!$C$40:$F$50, 4, 0), IF(AND(B89<>\"\", B89 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B89=Charges!$B$68,B89=Charges!$B$69,B89=Charges!$B$70),IF(MOD(C89,12)=0,VLOOKUP(B89,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B89=1,0,IF(B89<>\"\",(M89+N89)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G89), 0.5*Term*aprem)*(1+Indexation*(B89-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B89, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B89<>\"\",AQ89*VLOOKUP(Age+'4%'!B89-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B89<>\"\",B89<=Term),IF(C89<61,Charges!$C$31,W88*(1+(B89<>B88)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,R89+CR88-BB88),\"\")","v":450084.17418386834},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,IF(C89=Input!$O$18,Input!$O$19,R89+CR88-Z89-BE88)),\"\")","v":448938.49259586836},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,CI89+CJ89,AB89*(1+Charges!$D$10)),0)","v":450408.20039883989},{"$f":"IF(Input!$W$55=1,CK89+CL89,( 1-(1-CW89)^(1/12))*(AC89))","v":433.93315800484356},{"$f":"AC89*Charges!$D$28/12","v":506.70922544869489},78.107968440871844,512.04112644571546,{"$f":"IF(Input!$W$55=1,CM89+CN89,MAX(AC89-AG89,0))","v":449896.1592723942},1000000,{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,449896.1592723942,{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B89<>\"\",((Flat_Extra/1000)/12)*AQ89*AO89+Input!$H$34*V89*AP89,\"\")","v":0},111.26098800000001,252.87295644087186,500000,{"$f":"IF(B89<>\"\",IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B89<>\"\",B89<=Term-3),MIN(AU89,Charges!$H$11),0)","v":500000},{"$f":"IF(C89=1,MIN(AV89,AW89),IF(AV89=0,0,MIN(AW89-AY88,IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$I$100,5)/Mode,0))))*(B89<=Term-3)","v":0},0,{"$f":"IF(B89<>\"\",IF(BH89>0,IF(AH90<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,MIN(IF(MOD(C89,12)=0,VLOOKUP(B89,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM89,AH89),AH89-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C89<60,0,IF(MOD(C89,12)=0,(BC89<60)*SUM(INDIRECT($BF$7&(C89+11)&\":\"&$BF$7&C88))+(BC89>=60)*SUMPRODUCT($BD$12:BD89,$BE$12:$BE89),0))","v":0},1000000,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,IF(MOD(C89,12)=0,VLOOKUP(B89,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},449896.1592723942,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B89<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B89<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B89<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B89<=Charges!$C$88),0)","v":0},{"$f":"IF(B89<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B89<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW89*BY89*Input!$H$35+BX89*BZ89*Input!$H$36","v":0},0,{"$f":"CB89*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM88+IF(MOD(C89-1,12)=0,CN88,0)-BE88,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C89-1,12)=0,H89*D89,CN88),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG89-(B89>PPT)*Z89)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH89-(B89<=PPT)*Z89)*(1+Charges!$D$10),0)","v":0},{"$f":"CI89*Charges!$C$22/12","v":0},0,-78.107968440871844,{"$f":"CJ89-CL89-(B89<=PPT)*AF89*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C89=\"\",MOD(C89-1,12)=0,B89>PPT),0%,100%/12+CO88),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B89>PPT),0%,100%-CO89)","v":0},{"$f":"IF(B89>=Charges!$B$68,IF(MOD(C89,12)=0,(Loyalty_Bonus+Charges!$C$69*(B89-11))*AH89,0),0)","v":0},449896.1592723942,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,79,0,0,0,0,{"$f":"IF(AND(B90<>\"\", B90<=10),VLOOKUP(B90,Charges!$C$40:$F$50, 4, 0), IF(AND(B90<>\"\", B90 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B90=Charges!$B$68,B90=Charges!$B$69,B90=Charges!$B$70),IF(MOD(C90,12)=0,VLOOKUP(B90,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B90=1,0,IF(B90<>\"\",(M90+N90)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G90), 0.5*Term*aprem)*(1+Indexation*(B90-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B90, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B90<>\"\",AQ90*VLOOKUP(Age+'4%'!B90-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B90<>\"\",B90<=Term),IF(C90<61,Charges!$C$31,W89*(1+(B90<>B89)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,R90+CR89-BB89),\"\")","v":449896.1592723942},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,IF(C90=Input!$O$18,Input!$O$19,R90+CR89-Z90-BE89)),\"\")","v":448750.47768439422},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,CI90+CJ90,AB90*(1+Charges!$D$10)),0)","v":450219.56997547037},{"$f":"IF(Input!$W$55=1,CK90+CL90,( 1-(1-CW90)^(1/12))*(AC90))","v":433.7514273098073},{"$f":"AC90*Charges!$D$28/12","v":506.49701622240417},78.075256915765308,511.82668422557259,{"$f":"IF(Input!$W$55=1,CM90+CN90,MAX(AC90-AG90,0))","v":449707.74329124478},1000000,{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,449707.74329124478,{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B90<>\"\",((Flat_Extra/1000)/12)*AQ90*AO90+Input!$H$34*V90*AP90,\"\")","v":0},111.26098800000001,252.84024491576531,500000,{"$f":"IF(B90<>\"\",IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B90<>\"\",B90<=Term-3),MIN(AU90,Charges!$H$11),0)","v":500000},{"$f":"IF(C90=1,MIN(AV90,AW90),IF(AV90=0,0,MIN(AW90-AY89,IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$I$100,5)/Mode,0))))*(B90<=Term-3)","v":0},0,{"$f":"IF(B90<>\"\",IF(BH90>0,IF(AH91<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,MIN(IF(MOD(C90,12)=0,VLOOKUP(B90,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM90,AH90),AH90-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C90<60,0,IF(MOD(C90,12)=0,(BC90<60)*SUM(INDIRECT($BF$7&(C90+11)&\":\"&$BF$7&C89))+(BC90>=60)*SUMPRODUCT($BD$12:BD90,$BE$12:$BE90),0))","v":0},1000000,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,IF(MOD(C90,12)=0,VLOOKUP(B90,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},449707.74329124478,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B90<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B90<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B90<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B90<=Charges!$C$88),0)","v":0},{"$f":"IF(B90<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B90<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW90*BY90*Input!$H$35+BX90*BZ90*Input!$H$36","v":0},0,{"$f":"CB90*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM89+IF(MOD(C90-1,12)=0,CN89,0)-BE89,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C90-1,12)=0,H90*D90,CN89),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG90-(B90>PPT)*Z90)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH90-(B90<=PPT)*Z90)*(1+Charges!$D$10),0)","v":0},{"$f":"CI90*Charges!$C$22/12","v":0},0,-78.075256915765308,{"$f":"CJ90-CL90-(B90<=PPT)*AF90*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C90=\"\",MOD(C90-1,12)=0,B90>PPT),0%,100%/12+CO89),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B90>PPT),0%,100%-CO90)","v":0},{"$f":"IF(B90>=Charges!$B$68,IF(MOD(C90,12)=0,(Loyalty_Bonus+Charges!$C$69*(B90-11))*AH90,0),0)","v":0},449707.74329124478,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,80,0,0,0,0,{"$f":"IF(AND(B91<>\"\", B91<=10),VLOOKUP(B91,Charges!$C$40:$F$50, 4, 0), IF(AND(B91<>\"\", B91 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B91=Charges!$B$68,B91=Charges!$B$69,B91=Charges!$B$70),IF(MOD(C91,12)=0,VLOOKUP(B91,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B91=1,0,IF(B91<>\"\",(M91+N91)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G91), 0.5*Term*aprem)*(1+Indexation*(B91-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B91, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B91<>\"\",AQ91*VLOOKUP(Age+'4%'!B91-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B91<>\"\",B91<=Term),IF(C91<61,Charges!$C$31,W90*(1+(B91<>B90)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,R91+CR90-BB90),\"\")","v":449707.74329124478},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,IF(C91=Input!$O$18,Input!$O$19,R91+CR90-Z91-BE90)),\"\")","v":448562.06170324481},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,CI91+CJ91,AB91*(1+Charges!$D$10)),0)","v":450030.5371694279},{"$f":"IF(Input!$W$55=1,CK91+CL91,( 1-(1-CW91)^(1/12))*(AC91))","v":433.5693089504615},{"$f":"AC91*Charges!$D$28/12","v":506.28435431560638},78.042475611083063,511.6117845615446,{"$f":"IF(Input!$W$55=1,CM91+CN91,MAX(AC91-AG91,0))","v":449518.92538486636},1000000,{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,449518.92538486636,{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B91<>\"\",((Flat_Extra/1000)/12)*AQ91*AO91+Input!$H$34*V91*AP91,\"\")","v":0},111.26098800000001,252.80746361108305,500000,{"$f":"IF(B91<>\"\",IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B91<>\"\",B91<=Term-3),MIN(AU91,Charges!$H$11),0)","v":500000},{"$f":"IF(C91=1,MIN(AV91,AW91),IF(AV91=0,0,MIN(AW91-AY90,IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$I$100,5)/Mode,0))))*(B91<=Term-3)","v":0},0,{"$f":"IF(B91<>\"\",IF(BH91>0,IF(AH92<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,MIN(IF(MOD(C91,12)=0,VLOOKUP(B91,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM91,AH91),AH91-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C91<60,0,IF(MOD(C91,12)=0,(BC91<60)*SUM(INDIRECT($BF$7&(C91+11)&\":\"&$BF$7&C90))+(BC91>=60)*SUMPRODUCT($BD$12:BD91,$BE$12:$BE91),0))","v":0},1000000,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,IF(MOD(C91,12)=0,VLOOKUP(B91,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},449518.92538486636,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B91<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B91<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B91<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B91<=Charges!$C$88),0)","v":0},{"$f":"IF(B91<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B91<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW91*BY91*Input!$H$35+BX91*BZ91*Input!$H$36","v":0},0,{"$f":"CB91*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM90+IF(MOD(C91-1,12)=0,CN90,0)-BE90,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C91-1,12)=0,H91*D91,CN90),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG91-(B91>PPT)*Z91)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH91-(B91<=PPT)*Z91)*(1+Charges!$D$10),0)","v":0},{"$f":"CI91*Charges!$C$22/12","v":0},0,-78.042475611083063,{"$f":"CJ91-CL91-(B91<=PPT)*AF91*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C91=\"\",MOD(C91-1,12)=0,B91>PPT),0%,100%/12+CO90),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B91>PPT),0%,100%-CO91)","v":0},{"$f":"IF(B91>=Charges!$B$68,IF(MOD(C91,12)=0,(Loyalty_Bonus+Charges!$C$69*(B91-11))*AH91,0),0)","v":0},449518.92538486636,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,81,0,0,0,0,{"$f":"IF(AND(B92<>\"\", B92<=10),VLOOKUP(B92,Charges!$C$40:$F$50, 4, 0), IF(AND(B92<>\"\", B92 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B92=Charges!$B$68,B92=Charges!$B$69,B92=Charges!$B$70),IF(MOD(C92,12)=0,VLOOKUP(B92,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B92=1,0,IF(B92<>\"\",(M92+N92)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G92), 0.5*Term*aprem)*(1+Indexation*(B92-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B92, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B92<>\"\",AQ92*VLOOKUP(Age+'4%'!B92-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B92<>\"\",B92<=Term),IF(C92<61,Charges!$C$31,W91*(1+(B92<>B91)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,R92+CR91-BB91),\"\")","v":449518.92538486636},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,IF(C92=Input!$O$18,Input!$O$19,R92+CR91-Z92-BE91)),\"\")","v":448373.24379686639},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,CI92+CJ92,AB92*(1+Charges!$D$10)),0)","v":449841.10112235777},{"$f":"IF(Input!$W$55=1,CK92+CL92,( 1-(1-CW92)^(1/12))*(AC92))","v":433.38680209984841},{"$f":"AC92*Charges!$D$28/12","v":506.07123876265246},78.009624377972713,511.39642647782114,{"$f":"IF(Input!$W$55=1,CM92+CN92,MAX(AC92-AG92,0))","v":449329.70469587995},1000000,{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,449329.70469587995,{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B92<>\"\",((Flat_Extra/1000)/12)*AQ92*AO92+Input!$H$34*V92*AP92,\"\")","v":0},111.26098800000001,252.77461237797274,500000,{"$f":"IF(B92<>\"\",IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B92<>\"\",B92<=Term-3),MIN(AU92,Charges!$H$11),0)","v":500000},{"$f":"IF(C92=1,MIN(AV92,AW92),IF(AV92=0,0,MIN(AW92-AY91,IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$I$100,5)/Mode,0))))*(B92<=Term-3)","v":0},0,{"$f":"IF(B92<>\"\",IF(BH92>0,IF(AH93<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,MIN(IF(MOD(C92,12)=0,VLOOKUP(B92,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM92,AH92),AH92-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C92<60,0,IF(MOD(C92,12)=0,(BC92<60)*SUM(INDIRECT($BF$7&(C92+11)&\":\"&$BF$7&C91))+(BC92>=60)*SUMPRODUCT($BD$12:BD92,$BE$12:$BE92),0))","v":0},1000000,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,IF(MOD(C92,12)=0,VLOOKUP(B92,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},449329.70469587995,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B92<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B92<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B92<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B92<=Charges!$C$88),0)","v":0},{"$f":"IF(B92<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B92<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW92*BY92*Input!$H$35+BX92*BZ92*Input!$H$36","v":0},0,{"$f":"CB92*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM91+IF(MOD(C92-1,12)=0,CN91,0)-BE91,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C92-1,12)=0,H92*D92,CN91),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG92-(B92>PPT)*Z92)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH92-(B92<=PPT)*Z92)*(1+Charges!$D$10),0)","v":0},{"$f":"CI92*Charges!$C$22/12","v":0},0,-78.009624377972713,{"$f":"CJ92-CL92-(B92<=PPT)*AF92*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C92=\"\",MOD(C92-1,12)=0,B92>PPT),0%,100%/12+CO91),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B92>PPT),0%,100%-CO92)","v":0},{"$f":"IF(B92>=Charges!$B$68,IF(MOD(C92,12)=0,(Loyalty_Bonus+Charges!$C$69*(B92-11))*AH92,0),0)","v":0},449329.70469587995,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,82,0,0,0,0,{"$f":"IF(AND(B93<>\"\", B93<=10),VLOOKUP(B93,Charges!$C$40:$F$50, 4, 0), IF(AND(B93<>\"\", B93 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B93=Charges!$B$68,B93=Charges!$B$69,B93=Charges!$B$70),IF(MOD(C93,12)=0,VLOOKUP(B93,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B93=1,0,IF(B93<>\"\",(M93+N93)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G93), 0.5*Term*aprem)*(1+Indexation*(B93-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B93, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B93<>\"\",AQ93*VLOOKUP(Age+'4%'!B93-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B93<>\"\",B93<=Term),IF(C93<61,Charges!$C$31,W92*(1+(B93<>B92)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,R93+CR92-BB92),\"\")","v":449329.70469587995},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,IF(C93=Input!$O$18,Input!$O$19,R93+CR92-Z93-BE92)),\"\")","v":448184.02310787997},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,CI93+CJ93,AB93*(1+Charges!$D$10)),0)","v":449651.26097407419},{"$f":"IF(Input!$W$55=1,CK93+CL93,( 1-(1-CW93)^(1/12))*(AC93))","v":433.20390592924616},{"$f":"AC93*Charges!$D$28/12","v":505.85766859583345},77.97670306726431,511.1806089965105,{"$f":"IF(Input!$W$55=1,CM93+CN93,MAX(AC93-AG93,0))","v":449140.08036507765},1000000,{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,449140.08036507765,{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B93<>\"\",((Flat_Extra/1000)/12)*AQ93*AO93+Input!$H$34*V93*AP93,\"\")","v":0},111.26098800000001,252.7416910672643,500000,{"$f":"IF(B93<>\"\",IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B93<>\"\",B93<=Term-3),MIN(AU93,Charges!$H$11),0)","v":500000},{"$f":"IF(C93=1,MIN(AV93,AW93),IF(AV93=0,0,MIN(AW93-AY92,IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$I$100,5)/Mode,0))))*(B93<=Term-3)","v":0},0,{"$f":"IF(B93<>\"\",IF(BH93>0,IF(AH94<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,MIN(IF(MOD(C93,12)=0,VLOOKUP(B93,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM93,AH93),AH93-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C93<60,0,IF(MOD(C93,12)=0,(BC93<60)*SUM(INDIRECT($BF$7&(C93+11)&\":\"&$BF$7&C92))+(BC93>=60)*SUMPRODUCT($BD$12:BD93,$BE$12:$BE93),0))","v":0},1000000,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,IF(MOD(C93,12)=0,VLOOKUP(B93,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},449140.08036507765,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B93<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B93<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B93<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B93<=Charges!$C$88),0)","v":0},{"$f":"IF(B93<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B93<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW93*BY93*Input!$H$35+BX93*BZ93*Input!$H$36","v":0},0,{"$f":"CB93*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM92+IF(MOD(C93-1,12)=0,CN92,0)-BE92,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C93-1,12)=0,H93*D93,CN92),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG93-(B93>PPT)*Z93)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH93-(B93<=PPT)*Z93)*(1+Charges!$D$10),0)","v":0},{"$f":"CI93*Charges!$C$22/12","v":0},0,-77.97670306726431,{"$f":"CJ93-CL93-(B93<=PPT)*AF93*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C93=\"\",MOD(C93-1,12)=0,B93>PPT),0%,100%/12+CO92),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B93>PPT),0%,100%-CO93)","v":0},{"$f":"IF(B93>=Charges!$B$68,IF(MOD(C93,12)=0,(Loyalty_Bonus+Charges!$C$69*(B93-11))*AH93,0),0)","v":0},449140.08036507765,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,83,0,0,0,0,{"$f":"IF(AND(B94<>\"\", B94<=10),VLOOKUP(B94,Charges!$C$40:$F$50, 4, 0), IF(AND(B94<>\"\", B94 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B94=Charges!$B$68,B94=Charges!$B$69,B94=Charges!$B$70),IF(MOD(C94,12)=0,VLOOKUP(B94,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B94=1,0,IF(B94<>\"\",(M94+N94)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G94), 0.5*Term*aprem)*(1+Indexation*(B94-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B94, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B94<>\"\",AQ94*VLOOKUP(Age+'4%'!B94-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B94<>\"\",B94<=Term),IF(C94<61,Charges!$C$31,W93*(1+(B94<>B93)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,R94+CR93-BB93),\"\")","v":449140.08036507765},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,IF(C94=Input!$O$18,Input!$O$19,R94+CR93-Z94-BE93)),\"\")","v":447994.39877707767},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,CI94+CJ94,AB94*(1+Charges!$D$10)),0)","v":449461.01586255647},{"$f":"IF(Input!$W$55=1,CK94+CL94,( 1-(1-CW94)^(1/12))*(AC94))","v":433.02061960816502},{"$f":"AC94*Charges!$D$28/12","v":505.64364284537601},77.943711529469695,510.9643311376347,{"$f":"IF(Input!$W$55=1,CM94+CN94,MAX(AC94-AG94,0))","v":448950.05153141881},1000000,{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,448950.05153141881,{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B94<>\"\",((Flat_Extra/1000)/12)*AQ94*AO94+Input!$H$34*V94*AP94,\"\")","v":0},111.26098800000001,252.7086995294697,500000,{"$f":"IF(B94<>\"\",IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B94<>\"\",B94<=Term-3),MIN(AU94,Charges!$H$11),0)","v":500000},{"$f":"IF(C94=1,MIN(AV94,AW94),IF(AV94=0,0,MIN(AW94-AY93,IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$I$100,5)/Mode,0))))*(B94<=Term-3)","v":0},0,{"$f":"IF(B94<>\"\",IF(BH94>0,IF(AH95<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,MIN(IF(MOD(C94,12)=0,VLOOKUP(B94,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM94,AH94),AH94-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C94<60,0,IF(MOD(C94,12)=0,(BC94<60)*SUM(INDIRECT($BF$7&(C94+11)&\":\"&$BF$7&C93))+(BC94>=60)*SUMPRODUCT($BD$12:BD94,$BE$12:$BE94),0))","v":0},1000000,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,IF(MOD(C94,12)=0,VLOOKUP(B94,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},448950.05153141881,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B94<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B94<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B94<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B94<=Charges!$C$88),0)","v":0},{"$f":"IF(B94<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B94<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW94*BY94*Input!$H$35+BX94*BZ94*Input!$H$36","v":0},0,{"$f":"CB94*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM93+IF(MOD(C94-1,12)=0,CN93,0)-BE93,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C94-1,12)=0,H94*D94,CN93),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG94-(B94>PPT)*Z94)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH94-(B94<=PPT)*Z94)*(1+Charges!$D$10),0)","v":0},{"$f":"CI94*Charges!$C$22/12","v":0},0,-77.943711529469695,{"$f":"CJ94-CL94-(B94<=PPT)*AF94*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C94=\"\",MOD(C94-1,12)=0,B94>PPT),0%,100%/12+CO93),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B94>PPT),0%,100%-CO94)","v":0},{"$f":"IF(B94>=Charges!$B$68,IF(MOD(C94,12)=0,(Loyalty_Bonus+Charges!$C$69*(B94-11))*AH94,0),0)","v":0},448950.05153141881,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,84,0,0,0,0,{"$f":"IF(AND(B95<>\"\", B95<=10),VLOOKUP(B95,Charges!$C$40:$F$50, 4, 0), IF(AND(B95<>\"\", B95 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B95=Charges!$B$68,B95=Charges!$B$69,B95=Charges!$B$70),IF(MOD(C95,12)=0,VLOOKUP(B95,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B95=1,0,IF(B95<>\"\",(M95+N95)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G95), 0.5*Term*aprem)*(1+Indexation*(B95-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B95, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B95<>\"\",AQ95*VLOOKUP(Age+'4%'!B95-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B95<>\"\",B95<=Term),IF(C95<61,Charges!$C$31,W94*(1+(B95<>B94)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,R95+CR94-BB94),\"\")","v":448950.05153141881},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,IF(C95=Input!$O$18,Input!$O$19,R95+CR94-Z95-BE94)),\"\")","v":447804.36994341883},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,CI95+CJ95,AB95*(1+Charges!$D$10)),0)","v":449270.3649239451},{"$f":"IF(Input!$W$55=1,CK95+CL95,( 1-(1-CW95)^(1/12))*(AC95))","v":432.83694230434384},{"$f":"AC95*Charges!$D$28/12","v":505.42916053943827},77.910649614781889,510.74759191912574,{"$f":"IF(Input!$W$55=1,CM95+CN95,MAX(AC95-AG95,0))","v":448759.61733202595},1000000,{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,448759.61733202595,{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B95<>\"\",((Flat_Extra/1000)/12)*AQ95*AO95+Input!$H$34*V95*AP95,\"\")","v":0},111.26098800000001,252.67563761478192,500000,{"$f":"IF(B95<>\"\",IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B95<>\"\",B95<=Term-3),MIN(AU95,Charges!$H$11),0)","v":500000},{"$f":"IF(C95=1,MIN(AV95,AW95),IF(AV95=0,0,MIN(AW95-AY94,IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$I$100,5)/Mode,0))))*(B95<=Term-3)","v":0},0,{"$f":"IF(B95<>\"\",IF(BH95>0,IF(AH96<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,MIN(IF(MOD(C95,12)=0,VLOOKUP(B95,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM95,AH95),AH95-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C95<60,0,IF(MOD(C95,12)=0,(BC95<60)*SUM(INDIRECT($BF$7&(C95+11)&\":\"&$BF$7&C94))+(BC95>=60)*SUMPRODUCT($BD$12:BD95,$BE$12:$BE95),0))","v":0},1000000,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,IF(MOD(C95,12)=0,VLOOKUP(B95,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},448759.61733202595,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B95<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B95<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B95<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B95<=Charges!$C$88),0)","v":0},{"$f":"IF(B95<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B95<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW95*BY95*Input!$H$35+BX95*BZ95*Input!$H$36","v":0},0,{"$f":"CB95*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM94+IF(MOD(C95-1,12)=0,CN94,0)-BE94,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C95-1,12)=0,H95*D95,CN94),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG95-(B95>PPT)*Z95)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH95-(B95<=PPT)*Z95)*(1+Charges!$D$10),0)","v":0},{"$f":"CI95*Charges!$C$22/12","v":0},0,-77.910649614781889,{"$f":"CJ95-CL95-(B95<=PPT)*AF95*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C95=\"\",MOD(C95-1,12)=0,B95>PPT),0%,100%/12+CO94),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B95>PPT),0%,100%-CO95)","v":0},{"$f":"IF(B95>=Charges!$B$68,IF(MOD(C95,12)=0,(Loyalty_Bonus+Charges!$C$69*(B95-11))*AH95,0),0)","v":0},448759.61733202595,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,85,0,0,0,0,{"$f":"IF(AND(B96<>\"\", B96<=10),VLOOKUP(B96,Charges!$C$40:$F$50, 4, 0), IF(AND(B96<>\"\", B96 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B96=Charges!$B$68,B96=Charges!$B$69,B96=Charges!$B$70),IF(MOD(C96,12)=0,VLOOKUP(B96,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B96=1,0,IF(B96<>\"\",(M96+N96)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G96), 0.5*Term*aprem)*(1+Indexation*(B96-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B96, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B96<>\"\",AQ96*VLOOKUP(Age+'4%'!B96-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B96<>\"\",B96<=Term),IF(C96<61,Charges!$C$31,W95*(1+(B96<>B95)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,R96+CR95-BB95),\"\")","v":448759.61733202595},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,IF(C96=Input!$O$18,Input!$O$19,R96+CR95-Z96-BE95)),\"\")","v":447564.97884202597},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,CI96+CJ96,AB96*(1+Charges!$D$10)),0)","v":449030.19011838012},{"$f":"IF(Input!$W$55=1,CK96+CL96,( 1-(1-CW96)^(1/12))*(AC96))","v":432.60555261881029},{"$f":"AC96*Charges!$D$28/12","v":505.15896388317765},77.868999471385848,510.47455209019614,{"$f":"IF(Input!$W$55=1,CM96+CN96,MAX(AC96-AG96,0))","v":448519.7155662899},1000000,{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,448519.7155662899,{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B96<>\"\",((Flat_Extra/1000)/12)*AQ96*AO96+Input!$H$34*V96*AP96,\"\")","v":0},115.55378999999999,260.10198947138588,500000,{"$f":"IF(B96<>\"\",IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B96<>\"\",B96<=Term-3),MIN(AU96,Charges!$H$11),0)","v":0},{"$f":"IF(C96=1,MIN(AV96,AW96),IF(AV96=0,0,MIN(AW96-AY95,IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$I$100,5)/Mode,0))))*(B96<=Term-3)","v":0},0,{"$f":"IF(B96<>\"\",IF(BH96>0,IF(AH97<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,MIN(IF(MOD(C96,12)=0,VLOOKUP(B96,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM96,AH96),AH96-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C96<60,0,IF(MOD(C96,12)=0,(BC96<60)*SUM(INDIRECT($BF$7&(C96+11)&\":\"&$BF$7&C95))+(BC96>=60)*SUMPRODUCT($BD$12:BD96,$BE$12:$BE96),0))","v":0},1000000,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,IF(MOD(C96,12)=0,VLOOKUP(B96,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},448519.7155662899,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B96<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B96<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B96<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B96<=Charges!$C$88),0)","v":0},{"$f":"IF(B96<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B96<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW96*BY96*Input!$H$35+BX96*BZ96*Input!$H$36","v":0},0,{"$f":"CB96*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM95+IF(MOD(C96-1,12)=0,CN95,0)-BE95,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C96-1,12)=0,H96*D96,CN95),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG96-(B96>PPT)*Z96)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH96-(B96<=PPT)*Z96)*(1+Charges!$D$10),0)","v":0},{"$f":"CI96*Charges!$C$22/12","v":0},0,-77.868999471385848,{"$f":"CJ96-CL96-(B96<=PPT)*AF96*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C96=\"\",MOD(C96-1,12)=0,B96>PPT),0%,100%/12+CO95),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B96>PPT),0%,100%-CO96)","v":0},{"$f":"IF(B96>=Charges!$B$68,IF(MOD(C96,12)=0,(Loyalty_Bonus+Charges!$C$69*(B96-11))*AH96,0),0)","v":0},448519.7155662899,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,86,0,0,0,0,{"$f":"IF(AND(B97<>\"\", B97<=10),VLOOKUP(B97,Charges!$C$40:$F$50, 4, 0), IF(AND(B97<>\"\", B97 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B97=Charges!$B$68,B97=Charges!$B$69,B97=Charges!$B$70),IF(MOD(C97,12)=0,VLOOKUP(B97,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B97=1,0,IF(B97<>\"\",(M97+N97)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G97), 0.5*Term*aprem)*(1+Indexation*(B97-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B97, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B97<>\"\",AQ97*VLOOKUP(Age+'4%'!B97-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B97<>\"\",B97<=Term),IF(C97<61,Charges!$C$31,W96*(1+(B97<>B96)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,R97+CR96-BB96),\"\")","v":448519.7155662899},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,IF(C97=Input!$O$18,Input!$O$19,R97+CR96-Z97-BE96)),\"\")","v":447325.07707628992},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,CI97+CJ97,AB97*(1+Charges!$D$10)),0)","v":448789.50297668978},{"$f":"IF(Input!$W$55=1,CK97+CL97,( 1-(1-CW97)^(1/12))*(AC97))","v":432.37366933739497},{"$f":"AC97*Charges!$D$28/12","v":504.88819084877599},77.827260480731098,510.20092981812604,{"$f":"IF(Input!$W$55=1,CM97+CN97,MAX(AC97-AG97,0))","v":448279.30204687163},1000000,{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,448279.30204687163,{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B97<>\"\",((Flat_Extra/1000)/12)*AQ97*AO97+Input!$H$34*V97*AP97,\"\")","v":0},115.55378999999999,260.0602504807311,500000,{"$f":"IF(B97<>\"\",IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B97<>\"\",B97<=Term-3),MIN(AU97,Charges!$H$11),0)","v":0},{"$f":"IF(C97=1,MIN(AV97,AW97),IF(AV97=0,0,MIN(AW97-AY96,IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$I$100,5)/Mode,0))))*(B97<=Term-3)","v":0},0,{"$f":"IF(B97<>\"\",IF(BH97>0,IF(AH98<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,MIN(IF(MOD(C97,12)=0,VLOOKUP(B97,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM97,AH97),AH97-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C97<60,0,IF(MOD(C97,12)=0,(BC97<60)*SUM(INDIRECT($BF$7&(C97+11)&\":\"&$BF$7&C96))+(BC97>=60)*SUMPRODUCT($BD$12:BD97,$BE$12:$BE97),0))","v":0},1000000,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,IF(MOD(C97,12)=0,VLOOKUP(B97,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},448279.30204687163,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B97<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B97<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B97<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B97<=Charges!$C$88),0)","v":0},{"$f":"IF(B97<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B97<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW97*BY97*Input!$H$35+BX97*BZ97*Input!$H$36","v":0},0,{"$f":"CB97*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM96+IF(MOD(C97-1,12)=0,CN96,0)-BE96,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C97-1,12)=0,H97*D97,CN96),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG97-(B97>PPT)*Z97)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH97-(B97<=PPT)*Z97)*(1+Charges!$D$10),0)","v":0},{"$f":"CI97*Charges!$C$22/12","v":0},0,-77.827260480731098,{"$f":"CJ97-CL97-(B97<=PPT)*AF97*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C97=\"\",MOD(C97-1,12)=0,B97>PPT),0%,100%/12+CO96),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B97>PPT),0%,100%-CO97)","v":0},{"$f":"IF(B97>=Charges!$B$68,IF(MOD(C97,12)=0,(Loyalty_Bonus+Charges!$C$69*(B97-11))*AH97,0),0)","v":0},448279.30204687163,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,87,0,0,0,0,{"$f":"IF(AND(B98<>\"\", B98<=10),VLOOKUP(B98,Charges!$C$40:$F$50, 4, 0), IF(AND(B98<>\"\", B98 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B98=Charges!$B$68,B98=Charges!$B$69,B98=Charges!$B$70),IF(MOD(C98,12)=0,VLOOKUP(B98,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B98=1,0,IF(B98<>\"\",(M98+N98)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G98), 0.5*Term*aprem)*(1+Indexation*(B98-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B98, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B98<>\"\",AQ98*VLOOKUP(Age+'4%'!B98-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B98<>\"\",B98<=Term),IF(C98<61,Charges!$C$31,W97*(1+(B98<>B97)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,R98+CR97-BB97),\"\")","v":448279.30204687163},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,IF(C98=Input!$O$18,Input!$O$19,R98+CR97-Z98-BE97)),\"\")","v":447084.66355687164},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,CI98+CJ98,AB98*(1+Charges!$D$10)),0)","v":448548.30240596877},{"$f":"IF(Input!$W$55=1,CK98+CL98,( 1-(1-CW98)^(1/12))*(AC98))","v":432.14129140716892},{"$f":"AC98*Charges!$D$28/12","v":504.61684020671487},77.785432453290397,509.92672386045933,{"$f":"IF(Input!$W$55=1,CM98+CN98,MAX(AC98-AG98,0))","v":448038.37568210834},1000000,{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,448038.37568210834,{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B98<>\"\",((Flat_Extra/1000)/12)*AQ98*AO98+Input!$H$34*V98*AP98,\"\")","v":0},115.55378999999999,260.01842245329038,500000,{"$f":"IF(B98<>\"\",IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B98<>\"\",B98<=Term-3),MIN(AU98,Charges!$H$11),0)","v":0},{"$f":"IF(C98=1,MIN(AV98,AW98),IF(AV98=0,0,MIN(AW98-AY97,IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$I$100,5)/Mode,0))))*(B98<=Term-3)","v":0},0,{"$f":"IF(B98<>\"\",IF(BH98>0,IF(AH99<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,MIN(IF(MOD(C98,12)=0,VLOOKUP(B98,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM98,AH98),AH98-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C98<60,0,IF(MOD(C98,12)=0,(BC98<60)*SUM(INDIRECT($BF$7&(C98+11)&\":\"&$BF$7&C97))+(BC98>=60)*SUMPRODUCT($BD$12:BD98,$BE$12:$BE98),0))","v":0},1000000,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,IF(MOD(C98,12)=0,VLOOKUP(B98,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},448038.37568210834,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B98<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B98<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B98<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B98<=Charges!$C$88),0)","v":0},{"$f":"IF(B98<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B98<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW98*BY98*Input!$H$35+BX98*BZ98*Input!$H$36","v":0},0,{"$f":"CB98*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM97+IF(MOD(C98-1,12)=0,CN97,0)-BE97,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C98-1,12)=0,H98*D98,CN97),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG98-(B98>PPT)*Z98)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH98-(B98<=PPT)*Z98)*(1+Charges!$D$10),0)","v":0},{"$f":"CI98*Charges!$C$22/12","v":0},0,-77.785432453290397,{"$f":"CJ98-CL98-(B98<=PPT)*AF98*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C98=\"\",MOD(C98-1,12)=0,B98>PPT),0%,100%/12+CO97),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B98>PPT),0%,100%-CO98)","v":0},{"$f":"IF(B98>=Charges!$B$68,IF(MOD(C98,12)=0,(Loyalty_Bonus+Charges!$C$69*(B98-11))*AH98,0),0)","v":0},448038.37568210834,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,88,0,0,0,0,{"$f":"IF(AND(B99<>\"\", B99<=10),VLOOKUP(B99,Charges!$C$40:$F$50, 4, 0), IF(AND(B99<>\"\", B99 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B99=Charges!$B$68,B99=Charges!$B$69,B99=Charges!$B$70),IF(MOD(C99,12)=0,VLOOKUP(B99,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B99=1,0,IF(B99<>\"\",(M99+N99)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G99), 0.5*Term*aprem)*(1+Indexation*(B99-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B99, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B99<>\"\",AQ99*VLOOKUP(Age+'4%'!B99-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B99<>\"\",B99<=Term),IF(C99<61,Charges!$C$31,W98*(1+(B99<>B98)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,R99+CR98-BB98),\"\")","v":448038.37568210834},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,IF(C99=Input!$O$18,Input!$O$19,R99+CR98-Z99-BE98)),\"\")","v":446843.73719210835},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,CI99+CJ99,AB99*(1+Charges!$D$10)),0)","v":448306.5873109806},{"$f":"IF(Input!$W$55=1,CK99+CL99,( 1-(1-CW99)^(1/12))*(AC99))","v":431.90841777295714},{"$f":"AC99*Charges!$D$28/12","v":504.34491072485315},77.743515199132275,509.65193297208941,{"$f":"IF(Input!$W$55=1,CM99+CN99,MAX(AC99-AG99,0))","v":447796.93537800852},1000000,{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,447796.93537800852,{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B99<>\"\",((Flat_Extra/1000)/12)*AQ99*AO99+Input!$H$34*V99*AP99,\"\")","v":0},115.55378999999999,259.97650519913225,500000,{"$f":"IF(B99<>\"\",IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B99<>\"\",B99<=Term-3),MIN(AU99,Charges!$H$11),0)","v":0},{"$f":"IF(C99=1,MIN(AV99,AW99),IF(AV99=0,0,MIN(AW99-AY98,IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$I$100,5)/Mode,0))))*(B99<=Term-3)","v":0},0,{"$f":"IF(B99<>\"\",IF(BH99>0,IF(AH100<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,MIN(IF(MOD(C99,12)=0,VLOOKUP(B99,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM99,AH99),AH99-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C99<60,0,IF(MOD(C99,12)=0,(BC99<60)*SUM(INDIRECT($BF$7&(C99+11)&\":\"&$BF$7&C98))+(BC99>=60)*SUMPRODUCT($BD$12:BD99,$BE$12:$BE99),0))","v":0},1000000,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,IF(MOD(C99,12)=0,VLOOKUP(B99,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},447796.93537800852,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B99<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B99<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B99<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B99<=Charges!$C$88),0)","v":0},{"$f":"IF(B99<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B99<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW99*BY99*Input!$H$35+BX99*BZ99*Input!$H$36","v":0},0,{"$f":"CB99*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM98+IF(MOD(C99-1,12)=0,CN98,0)-BE98,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C99-1,12)=0,H99*D99,CN98),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG99-(B99>PPT)*Z99)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH99-(B99<=PPT)*Z99)*(1+Charges!$D$10),0)","v":0},{"$f":"CI99*Charges!$C$22/12","v":0},0,-77.743515199132275,{"$f":"CJ99-CL99-(B99<=PPT)*AF99*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C99=\"\",MOD(C99-1,12)=0,B99>PPT),0%,100%/12+CO98),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B99>PPT),0%,100%-CO99)","v":0},{"$f":"IF(B99>=Charges!$B$68,IF(MOD(C99,12)=0,(Loyalty_Bonus+Charges!$C$69*(B99-11))*AH99,0),0)","v":0},447796.93537800852,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,89,0,0,0,0,{"$f":"IF(AND(B100<>\"\", B100<=10),VLOOKUP(B100,Charges!$C$40:$F$50, 4, 0), IF(AND(B100<>\"\", B100 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B100=Charges!$B$68,B100=Charges!$B$69,B100=Charges!$B$70),IF(MOD(C100,12)=0,VLOOKUP(B100,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B100=1,0,IF(B100<>\"\",(M100+N100)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G100), 0.5*Term*aprem)*(1+Indexation*(B100-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B100, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B100<>\"\",AQ100*VLOOKUP(Age+'4%'!B100-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B100<>\"\",B100<=Term),IF(C100<61,Charges!$C$31,W99*(1+(B100<>B99)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,R100+CR99-BB99),\"\")","v":447796.93537800852},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,IF(C100=Input!$O$18,Input!$O$19,R100+CR99-Z100-BE99)),\"\")","v":446602.29688800854},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,CI100+CJ100,AB100*(1+Charges!$D$10)),0)","v":448064.35659415222},{"$f":"IF(Input!$W$55=1,CK100+CL100,( 1-(1-CW100)^(1/12))*(AC100))","v":431.67504737733373},{"$f":"AC100*Charges!$D$28/12","v":504.07240116842127},77.701508527920069,509.37655590525378,{"$f":"IF(Input!$W$55=1,CM100+CN100,MAX(AC100-AG100,0))","v":447554.98003824695},1000000,{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,447554.98003824695,{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B100<>\"\",((Flat_Extra/1000)/12)*AQ100*AO100+Input!$H$34*V100*AP100,\"\")","v":0},115.55378999999999,259.93449852792008,500000,{"$f":"IF(B100<>\"\",IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B100<>\"\",B100<=Term-3),MIN(AU100,Charges!$H$11),0)","v":0},{"$f":"IF(C100=1,MIN(AV100,AW100),IF(AV100=0,0,MIN(AW100-AY99,IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$I$100,5)/Mode,0))))*(B100<=Term-3)","v":0},0,{"$f":"IF(B100<>\"\",IF(BH100>0,IF(AH101<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,MIN(IF(MOD(C100,12)=0,VLOOKUP(B100,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM100,AH100),AH100-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C100<60,0,IF(MOD(C100,12)=0,(BC100<60)*SUM(INDIRECT($BF$7&(C100+11)&\":\"&$BF$7&C99))+(BC100>=60)*SUMPRODUCT($BD$12:BD100,$BE$12:$BE100),0))","v":0},1000000,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,IF(MOD(C100,12)=0,VLOOKUP(B100,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},447554.98003824695,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B100<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B100<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B100<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B100<=Charges!$C$88),0)","v":0},{"$f":"IF(B100<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B100<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW100*BY100*Input!$H$35+BX100*BZ100*Input!$H$36","v":0},0,{"$f":"CB100*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM99+IF(MOD(C100-1,12)=0,CN99,0)-BE99,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C100-1,12)=0,H100*D100,CN99),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG100-(B100>PPT)*Z100)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH100-(B100<=PPT)*Z100)*(1+Charges!$D$10),0)","v":0},{"$f":"CI100*Charges!$C$22/12","v":0},0,-77.701508527920069,{"$f":"CJ100-CL100-(B100<=PPT)*AF100*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C100=\"\",MOD(C100-1,12)=0,B100>PPT),0%,100%/12+CO99),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B100>PPT),0%,100%-CO100)","v":0},{"$f":"IF(B100>=Charges!$B$68,IF(MOD(C100,12)=0,(Loyalty_Bonus+Charges!$C$69*(B100-11))*AH100,0),0)","v":0},447554.98003824695,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,90,0,0,0,0,{"$f":"IF(AND(B101<>\"\", B101<=10),VLOOKUP(B101,Charges!$C$40:$F$50, 4, 0), IF(AND(B101<>\"\", B101 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B101=Charges!$B$68,B101=Charges!$B$69,B101=Charges!$B$70),IF(MOD(C101,12)=0,VLOOKUP(B101,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B101=1,0,IF(B101<>\"\",(M101+N101)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G101), 0.5*Term*aprem)*(1+Indexation*(B101-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B101, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B101<>\"\",AQ101*VLOOKUP(Age+'4%'!B101-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B101<>\"\",B101<=Term),IF(C101<61,Charges!$C$31,W100*(1+(B101<>B100)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,R101+CR100-BB100),\"\")","v":447554.98003824695},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,IF(C101=Input!$O$18,Input!$O$19,R101+CR100-Z101-BE100)),\"\")","v":446360.34154824697},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,CI101+CJ101,AB101*(1+Charges!$D$10)),0)","v":447821.60915556934},{"$f":"IF(Input!$W$55=1,CK101+CL101,( 1-(1-CW101)^(1/12))*(AC101))","v":431.44117916061703},{"$f":"AC101*Charges!$D$28/12","v":503.79931030001552},77.659412248911067,509.10059140952808,{"$f":"IF(Input!$W$55=1,CM101+CN101,MAX(AC101-AG101,0))","v":447312.5085641598},1000000,{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,447312.5085641598,{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B101<>\"\",((Flat_Extra/1000)/12)*AQ101*AO101+Input!$H$34*V101*AP101,\"\")","v":0},115.55378999999999,259.89240224891108,500000,{"$f":"IF(B101<>\"\",IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B101<>\"\",B101<=Term-3),MIN(AU101,Charges!$H$11),0)","v":0},{"$f":"IF(C101=1,MIN(AV101,AW101),IF(AV101=0,0,MIN(AW101-AY100,IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$I$100,5)/Mode,0))))*(B101<=Term-3)","v":0},0,{"$f":"IF(B101<>\"\",IF(BH101>0,IF(AH102<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,MIN(IF(MOD(C101,12)=0,VLOOKUP(B101,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM101,AH101),AH101-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C101<60,0,IF(MOD(C101,12)=0,(BC101<60)*SUM(INDIRECT($BF$7&(C101+11)&\":\"&$BF$7&C100))+(BC101>=60)*SUMPRODUCT($BD$12:BD101,$BE$12:$BE101),0))","v":0},1000000,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,IF(MOD(C101,12)=0,VLOOKUP(B101,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},447312.5085641598,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B101<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B101<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B101<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B101<=Charges!$C$88),0)","v":0},{"$f":"IF(B101<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B101<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW101*BY101*Input!$H$35+BX101*BZ101*Input!$H$36","v":0},0,{"$f":"CB101*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM100+IF(MOD(C101-1,12)=0,CN100,0)-BE100,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C101-1,12)=0,H101*D101,CN100),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG101-(B101>PPT)*Z101)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH101-(B101<=PPT)*Z101)*(1+Charges!$D$10),0)","v":0},{"$f":"CI101*Charges!$C$22/12","v":0},0,-77.659412248911067,{"$f":"CJ101-CL101-(B101<=PPT)*AF101*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C101=\"\",MOD(C101-1,12)=0,B101>PPT),0%,100%/12+CO100),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B101>PPT),0%,100%-CO101)","v":0},{"$f":"IF(B101>=Charges!$B$68,IF(MOD(C101,12)=0,(Loyalty_Bonus+Charges!$C$69*(B101-11))*AH101,0),0)","v":0},447312.5085641598,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,91,0,0,0,0,{"$f":"IF(AND(B102<>\"\", B102<=10),VLOOKUP(B102,Charges!$C$40:$F$50, 4, 0), IF(AND(B102<>\"\", B102 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B102=Charges!$B$68,B102=Charges!$B$69,B102=Charges!$B$70),IF(MOD(C102,12)=0,VLOOKUP(B102,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B102=1,0,IF(B102<>\"\",(M102+N102)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G102), 0.5*Term*aprem)*(1+Indexation*(B102-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B102, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B102<>\"\",AQ102*VLOOKUP(Age+'4%'!B102-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B102<>\"\",B102<=Term),IF(C102<61,Charges!$C$31,W101*(1+(B102<>B101)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,R102+CR101-BB101),\"\")","v":447312.5085641598},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,IF(C102=Input!$O$18,Input!$O$19,R102+CR101-Z102-BE101)),\"\")","v":446117.87007415981},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,CI102+CJ102,AB102*(1+Charges!$D$10)),0)","v":447578.34389297146},{"$f":"IF(Input!$W$55=1,CK102+CL102,( 1-(1-CW102)^(1/12))*(AC102))","v":431.20681206086505},{"$f":"AC102*Charges!$D$28/12","v":503.52563687959287},77.617226170955703,508.82403823182074,{"$f":"IF(Input!$W$55=1,CM102+CN102,MAX(AC102-AG102,0))","v":447069.51985473966},1000000,{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,447069.51985473966,{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B102<>\"\",((Flat_Extra/1000)/12)*AQ102*AO102+Input!$H$34*V102*AP102,\"\")","v":0},115.55378999999999,259.85021617095572,500000,{"$f":"IF(B102<>\"\",IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B102<>\"\",B102<=Term-3),MIN(AU102,Charges!$H$11),0)","v":0},{"$f":"IF(C102=1,MIN(AV102,AW102),IF(AV102=0,0,MIN(AW102-AY101,IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$I$100,5)/Mode,0))))*(B102<=Term-3)","v":0},0,{"$f":"IF(B102<>\"\",IF(BH102>0,IF(AH103<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,MIN(IF(MOD(C102,12)=0,VLOOKUP(B102,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM102,AH102),AH102-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C102<60,0,IF(MOD(C102,12)=0,(BC102<60)*SUM(INDIRECT($BF$7&(C102+11)&\":\"&$BF$7&C101))+(BC102>=60)*SUMPRODUCT($BD$12:BD102,$BE$12:$BE102),0))","v":0},1000000,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,IF(MOD(C102,12)=0,VLOOKUP(B102,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},447069.51985473966,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B102<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B102<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B102<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B102<=Charges!$C$88),0)","v":0},{"$f":"IF(B102<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B102<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW102*BY102*Input!$H$35+BX102*BZ102*Input!$H$36","v":0},0,{"$f":"CB102*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM101+IF(MOD(C102-1,12)=0,CN101,0)-BE101,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C102-1,12)=0,H102*D102,CN101),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG102-(B102>PPT)*Z102)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH102-(B102<=PPT)*Z102)*(1+Charges!$D$10),0)","v":0},{"$f":"CI102*Charges!$C$22/12","v":0},0,-77.617226170955703,{"$f":"CJ102-CL102-(B102<=PPT)*AF102*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C102=\"\",MOD(C102-1,12)=0,B102>PPT),0%,100%/12+CO101),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B102>PPT),0%,100%-CO102)","v":0},{"$f":"IF(B102>=Charges!$B$68,IF(MOD(C102,12)=0,(Loyalty_Bonus+Charges!$C$69*(B102-11))*AH102,0),0)","v":0},447069.51985473966,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,92,0,0,0,0,{"$f":"IF(AND(B103<>\"\", B103<=10),VLOOKUP(B103,Charges!$C$40:$F$50, 4, 0), IF(AND(B103<>\"\", B103 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B103=Charges!$B$68,B103=Charges!$B$69,B103=Charges!$B$70),IF(MOD(C103,12)=0,VLOOKUP(B103,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B103=1,0,IF(B103<>\"\",(M103+N103)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G103), 0.5*Term*aprem)*(1+Indexation*(B103-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B103, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B103<>\"\",AQ103*VLOOKUP(Age+'4%'!B103-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B103<>\"\",B103<=Term),IF(C103<61,Charges!$C$31,W102*(1+(B103<>B102)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,R103+CR102-BB102),\"\")","v":447069.51985473966},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,IF(C103=Input!$O$18,Input!$O$19,R103+CR102-Z103-BE102)),\"\")","v":445874.88136473967},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,CI103+CJ103,AB103*(1+Charges!$D$10)),0)","v":447334.55970174662},{"$f":"IF(Input!$W$55=1,CK103+CL103,( 1-(1-CW103)^(1/12))*(AC103))","v":430.97194501387042},{"$f":"AC103*Charges!$D$28/12","v":503.25137966446499},77.574950102496672,508.54689511636707,{"$f":"IF(Input!$W$55=1,CM103+CN103,MAX(AC103-AG103,0))","v":446826.01280663023},1000000,{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,446826.01280663023,{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B103<>\"\",((Flat_Extra/1000)/12)*AQ103*AO103+Input!$H$34*V103*AP103,\"\")","v":0},115.55378999999999,259.80794010249667,500000,{"$f":"IF(B103<>\"\",IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B103<>\"\",B103<=Term-3),MIN(AU103,Charges!$H$11),0)","v":0},{"$f":"IF(C103=1,MIN(AV103,AW103),IF(AV103=0,0,MIN(AW103-AY102,IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$I$100,5)/Mode,0))))*(B103<=Term-3)","v":0},0,{"$f":"IF(B103<>\"\",IF(BH103>0,IF(AH104<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,MIN(IF(MOD(C103,12)=0,VLOOKUP(B103,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM103,AH103),AH103-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C103<60,0,IF(MOD(C103,12)=0,(BC103<60)*SUM(INDIRECT($BF$7&(C103+11)&\":\"&$BF$7&C102))+(BC103>=60)*SUMPRODUCT($BD$12:BD103,$BE$12:$BE103),0))","v":0},1000000,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,IF(MOD(C103,12)=0,VLOOKUP(B103,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},446826.01280663023,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B103<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B103<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B103<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B103<=Charges!$C$88),0)","v":0},{"$f":"IF(B103<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B103<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW103*BY103*Input!$H$35+BX103*BZ103*Input!$H$36","v":0},0,{"$f":"CB103*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM102+IF(MOD(C103-1,12)=0,CN102,0)-BE102,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C103-1,12)=0,H103*D103,CN102),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG103-(B103>PPT)*Z103)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH103-(B103<=PPT)*Z103)*(1+Charges!$D$10),0)","v":0},{"$f":"CI103*Charges!$C$22/12","v":0},0,-77.574950102496672,{"$f":"CJ103-CL103-(B103<=PPT)*AF103*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C103=\"\",MOD(C103-1,12)=0,B103>PPT),0%,100%/12+CO102),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B103>PPT),0%,100%-CO103)","v":0},{"$f":"IF(B103>=Charges!$B$68,IF(MOD(C103,12)=0,(Loyalty_Bonus+Charges!$C$69*(B103-11))*AH103,0),0)","v":0},446826.01280663023,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,93,0,0,0,0,{"$f":"IF(AND(B104<>\"\", B104<=10),VLOOKUP(B104,Charges!$C$40:$F$50, 4, 0), IF(AND(B104<>\"\", B104 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B104=Charges!$B$68,B104=Charges!$B$69,B104=Charges!$B$70),IF(MOD(C104,12)=0,VLOOKUP(B104,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B104=1,0,IF(B104<>\"\",(M104+N104)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G104), 0.5*Term*aprem)*(1+Indexation*(B104-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B104, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B104<>\"\",AQ104*VLOOKUP(Age+'4%'!B104-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B104<>\"\",B104<=Term),IF(C104<61,Charges!$C$31,W103*(1+(B104<>B103)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,R104+CR103-BB103),\"\")","v":446826.01280663023},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,IF(C104=Input!$O$18,Input!$O$19,R104+CR103-Z104-BE103)),\"\")","v":445631.37431663024},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,CI104+CJ104,AB104*(1+Charges!$D$10)),0)","v":447090.25547492655},{"$f":"IF(Input!$W$55=1,CK104+CL104,( 1-(1-CW104)^(1/12))*(AC104))","v":430.73657695315552},{"$f":"AC104*Charges!$D$28/12","v":502.9765374092924},77.532583851567992,508.26916080472353,{"$f":"IF(Input!$W$55=1,CM104+CN104,MAX(AC104-AG104,0))","v":446581.98631412181},1000000,{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,446581.98631412181,{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B104<>\"\",((Flat_Extra/1000)/12)*AQ104*AO104+Input!$H$34*V104*AP104,\"\")","v":0},115.55378999999999,259.76557385156798,500000,{"$f":"IF(B104<>\"\",IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B104<>\"\",B104<=Term-3),MIN(AU104,Charges!$H$11),0)","v":0},{"$f":"IF(C104=1,MIN(AV104,AW104),IF(AV104=0,0,MIN(AW104-AY103,IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$I$100,5)/Mode,0))))*(B104<=Term-3)","v":0},0,{"$f":"IF(B104<>\"\",IF(BH104>0,IF(AH105<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,MIN(IF(MOD(C104,12)=0,VLOOKUP(B104,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM104,AH104),AH104-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C104<60,0,IF(MOD(C104,12)=0,(BC104<60)*SUM(INDIRECT($BF$7&(C104+11)&\":\"&$BF$7&C103))+(BC104>=60)*SUMPRODUCT($BD$12:BD104,$BE$12:$BE104),0))","v":0},1000000,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,IF(MOD(C104,12)=0,VLOOKUP(B104,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},446581.98631412181,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B104<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B104<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B104<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B104<=Charges!$C$88),0)","v":0},{"$f":"IF(B104<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B104<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW104*BY104*Input!$H$35+BX104*BZ104*Input!$H$36","v":0},0,{"$f":"CB104*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM103+IF(MOD(C104-1,12)=0,CN103,0)-BE103,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C104-1,12)=0,H104*D104,CN103),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG104-(B104>PPT)*Z104)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH104-(B104<=PPT)*Z104)*(1+Charges!$D$10),0)","v":0},{"$f":"CI104*Charges!$C$22/12","v":0},0,-77.532583851567992,{"$f":"CJ104-CL104-(B104<=PPT)*AF104*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C104=\"\",MOD(C104-1,12)=0,B104>PPT),0%,100%/12+CO103),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B104>PPT),0%,100%-CO104)","v":0},{"$f":"IF(B104>=Charges!$B$68,IF(MOD(C104,12)=0,(Loyalty_Bonus+Charges!$C$69*(B104-11))*AH104,0),0)","v":0},446581.98631412181,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,94,0,0,0,0,{"$f":"IF(AND(B105<>\"\", B105<=10),VLOOKUP(B105,Charges!$C$40:$F$50, 4, 0), IF(AND(B105<>\"\", B105 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B105=Charges!$B$68,B105=Charges!$B$69,B105=Charges!$B$70),IF(MOD(C105,12)=0,VLOOKUP(B105,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B105=1,0,IF(B105<>\"\",(M105+N105)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G105), 0.5*Term*aprem)*(1+Indexation*(B105-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B105, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B105<>\"\",AQ105*VLOOKUP(Age+'4%'!B105-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B105<>\"\",B105<=Term),IF(C105<61,Charges!$C$31,W104*(1+(B105<>B104)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,R105+CR104-BB104),\"\")","v":446581.98631412181},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,IF(C105=Input!$O$18,Input!$O$19,R105+CR104-Z105-BE104)),\"\")","v":445387.34782412183},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,CI105+CJ105,AB105*(1+Charges!$D$10)),0)","v":446845.43010318174},{"$f":"IF(Input!$W$55=1,CK105+CL105,( 1-(1-CW105)^(1/12))*(AC105))","v":430.50070680996794},{"$f":"AC105*Charges!$D$28/12","v":502.70110886607949},77.490127225794225,507.99083403576219,{"$f":"IF(Input!$W$55=1,CM105+CN105,MAX(AC105-AG105,0))","v":446337.43926914601},1000000,{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,446337.43926914601,{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B105<>\"\",((Flat_Extra/1000)/12)*AQ105*AO105+Input!$H$34*V105*AP105,\"\")","v":0},115.55378999999999,259.72311722579423,500000,{"$f":"IF(B105<>\"\",IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B105<>\"\",B105<=Term-3),MIN(AU105,Charges!$H$11),0)","v":0},{"$f":"IF(C105=1,MIN(AV105,AW105),IF(AV105=0,0,MIN(AW105-AY104,IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$I$100,5)/Mode,0))))*(B105<=Term-3)","v":0},0,{"$f":"IF(B105<>\"\",IF(BH105>0,IF(AH106<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,MIN(IF(MOD(C105,12)=0,VLOOKUP(B105,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM105,AH105),AH105-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C105<60,0,IF(MOD(C105,12)=0,(BC105<60)*SUM(INDIRECT($BF$7&(C105+11)&\":\"&$BF$7&C104))+(BC105>=60)*SUMPRODUCT($BD$12:BD105,$BE$12:$BE105),0))","v":0},1000000,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,IF(MOD(C105,12)=0,VLOOKUP(B105,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},446337.43926914601,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B105<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B105<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B105<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B105<=Charges!$C$88),0)","v":0},{"$f":"IF(B105<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B105<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW105*BY105*Input!$H$35+BX105*BZ105*Input!$H$36","v":0},0,{"$f":"CB105*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM104+IF(MOD(C105-1,12)=0,CN104,0)-BE104,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C105-1,12)=0,H105*D105,CN104),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG105-(B105>PPT)*Z105)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH105-(B105<=PPT)*Z105)*(1+Charges!$D$10),0)","v":0},{"$f":"CI105*Charges!$C$22/12","v":0},0,-77.490127225794225,{"$f":"CJ105-CL105-(B105<=PPT)*AF105*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C105=\"\",MOD(C105-1,12)=0,B105>PPT),0%,100%/12+CO104),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B105>PPT),0%,100%-CO105)","v":0},{"$f":"IF(B105>=Charges!$B$68,IF(MOD(C105,12)=0,(Loyalty_Bonus+Charges!$C$69*(B105-11))*AH105,0),0)","v":0},446337.43926914601,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,95,0,0,0,0,{"$f":"IF(AND(B106<>\"\", B106<=10),VLOOKUP(B106,Charges!$C$40:$F$50, 4, 0), IF(AND(B106<>\"\", B106 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B106=Charges!$B$68,B106=Charges!$B$69,B106=Charges!$B$70),IF(MOD(C106,12)=0,VLOOKUP(B106,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B106=1,0,IF(B106<>\"\",(M106+N106)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G106), 0.5*Term*aprem)*(1+Indexation*(B106-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B106, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B106<>\"\",AQ106*VLOOKUP(Age+'4%'!B106-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B106<>\"\",B106<=Term),IF(C106<61,Charges!$C$31,W105*(1+(B106<>B105)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,R106+CR105-BB105),\"\")","v":446337.43926914601},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,IF(C106=Input!$O$18,Input!$O$19,R106+CR105-Z106-BE105)),\"\")","v":445142.80077914603},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,CI106+CJ106,AB106*(1+Charges!$D$10)),0)","v":446600.08247481618},{"$f":"IF(Input!$W$55=1,CK106+CL106,( 1-(1-CW106)^(1/12))*(AC106))","v":430.26433351327529},{"$f":"AC106*Charges!$D$28/12","v":502.42509278416816},77.447580032389553,507.71191354566486,{"$f":"IF(Input!$W$55=1,CM106+CN106,MAX(AC106-AG106,0))","v":446092.37056127051},1000000,{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,446092.37056127051,{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B106<>\"\",((Flat_Extra/1000)/12)*AQ106*AO106+Input!$H$34*V106*AP106,\"\")","v":0},115.55378999999999,259.68057003238954,500000,{"$f":"IF(B106<>\"\",IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B106<>\"\",B106<=Term-3),MIN(AU106,Charges!$H$11),0)","v":0},{"$f":"IF(C106=1,MIN(AV106,AW106),IF(AV106=0,0,MIN(AW106-AY105,IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$I$100,5)/Mode,0))))*(B106<=Term-3)","v":0},0,{"$f":"IF(B106<>\"\",IF(BH106>0,IF(AH107<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,MIN(IF(MOD(C106,12)=0,VLOOKUP(B106,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM106,AH106),AH106-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C106<60,0,IF(MOD(C106,12)=0,(BC106<60)*SUM(INDIRECT($BF$7&(C106+11)&\":\"&$BF$7&C105))+(BC106>=60)*SUMPRODUCT($BD$12:BD106,$BE$12:$BE106),0))","v":0},1000000,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,IF(MOD(C106,12)=0,VLOOKUP(B106,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},446092.37056127051,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B106<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B106<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B106<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B106<=Charges!$C$88),0)","v":0},{"$f":"IF(B106<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B106<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW106*BY106*Input!$H$35+BX106*BZ106*Input!$H$36","v":0},0,{"$f":"CB106*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM105+IF(MOD(C106-1,12)=0,CN105,0)-BE105,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C106-1,12)=0,H106*D106,CN105),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG106-(B106>PPT)*Z106)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH106-(B106<=PPT)*Z106)*(1+Charges!$D$10),0)","v":0},{"$f":"CI106*Charges!$C$22/12","v":0},0,-77.447580032389553,{"$f":"CJ106-CL106-(B106<=PPT)*AF106*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C106=\"\",MOD(C106-1,12)=0,B106>PPT),0%,100%/12+CO105),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B106>PPT),0%,100%-CO106)","v":0},{"$f":"IF(B106>=Charges!$B$68,IF(MOD(C106,12)=0,(Loyalty_Bonus+Charges!$C$69*(B106-11))*AH106,0),0)","v":0},446092.37056127051,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,96,0,0,0,0,{"$f":"IF(AND(B107<>\"\", B107<=10),VLOOKUP(B107,Charges!$C$40:$F$50, 4, 0), IF(AND(B107<>\"\", B107 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B107=Charges!$B$68,B107=Charges!$B$69,B107=Charges!$B$70),IF(MOD(C107,12)=0,VLOOKUP(B107,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B107=1,0,IF(B107<>\"\",(M107+N107)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G107), 0.5*Term*aprem)*(1+Indexation*(B107-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B107, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B107<>\"\",AQ107*VLOOKUP(Age+'4%'!B107-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B107<>\"\",B107<=Term),IF(C107<61,Charges!$C$31,W106*(1+(B107<>B106)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,R107+CR106-BB106),\"\")","v":446092.37056127051},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,IF(C107=Input!$O$18,Input!$O$19,R107+CR106-Z107-BE106)),\"\")","v":444897.73207127053},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,CI107+CJ107,AB107*(1+Charges!$D$10)),0)","v":446354.21147576231},{"$f":"IF(Input!$W$55=1,CK107+CL107,( 1-(1-CW107)^(1/12))*(AC107))","v":430.02745598976043},{"$f":"AC107*Charges!$D$28/12","v":502.14848791023263},77.404942078156878,507.43239806791729,{"$f":"IF(Input!$W$55=1,CM107+CN107,MAX(AC107-AG107,0))","v":445846.7790776944},1000000,{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,445846.7790776944,{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B107<>\"\",((Flat_Extra/1000)/12)*AQ107*AO107+Input!$H$34*V107*AP107,\"\")","v":0},115.55378999999999,259.63793207815689,500000,{"$f":"IF(B107<>\"\",IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B107<>\"\",B107<=Term-3),MIN(AU107,Charges!$H$11),0)","v":0},{"$f":"IF(C107=1,MIN(AV107,AW107),IF(AV107=0,0,MIN(AW107-AY106,IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$I$100,5)/Mode,0))))*(B107<=Term-3)","v":0},0,{"$f":"IF(B107<>\"\",IF(BH107>0,IF(AH108<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,MIN(IF(MOD(C107,12)=0,VLOOKUP(B107,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM107,AH107),AH107-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C107<60,0,IF(MOD(C107,12)=0,(BC107<60)*SUM(INDIRECT($BF$7&(C107+11)&\":\"&$BF$7&C106))+(BC107>=60)*SUMPRODUCT($BD$12:BD107,$BE$12:$BE107),0))","v":0},1000000,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,IF(MOD(C107,12)=0,VLOOKUP(B107,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},445846.7790776944,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B107<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B107<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B107<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B107<=Charges!$C$88),0)","v":0},{"$f":"IF(B107<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B107<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW107*BY107*Input!$H$35+BX107*BZ107*Input!$H$36","v":0},0,{"$f":"CB107*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM106+IF(MOD(C107-1,12)=0,CN106,0)-BE106,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C107-1,12)=0,H107*D107,CN106),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG107-(B107>PPT)*Z107)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH107-(B107<=PPT)*Z107)*(1+Charges!$D$10),0)","v":0},{"$f":"CI107*Charges!$C$22/12","v":0},0,-77.404942078156878,{"$f":"CJ107-CL107-(B107<=PPT)*AF107*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C107=\"\",MOD(C107-1,12)=0,B107>PPT),0%,100%/12+CO106),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B107>PPT),0%,100%-CO107)","v":0},{"$f":"IF(B107>=Charges!$B$68,IF(MOD(C107,12)=0,(Loyalty_Bonus+Charges!$C$69*(B107-11))*AH107,0),0)","v":0},445846.7790776944,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,97,0,0,0,0,{"$f":"IF(AND(B108<>\"\", B108<=10),VLOOKUP(B108,Charges!$C$40:$F$50, 4, 0), IF(AND(B108<>\"\", B108 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B108=Charges!$B$68,B108=Charges!$B$69,B108=Charges!$B$70),IF(MOD(C108,12)=0,VLOOKUP(B108,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B108=1,0,IF(B108<>\"\",(M108+N108)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G108), 0.5*Term*aprem)*(1+Indexation*(B108-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B108, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B108<>\"\",AQ108*VLOOKUP(Age+'4%'!B108-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B108<>\"\",B108<=Term),IF(C108<61,Charges!$C$31,W107*(1+(B108<>B107)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,R108+CR107-BB107),\"\")","v":445846.7790776944},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,IF(C108=Input!$O$18,Input!$O$19,R108+CR107-Z108-BE107)),\"\")","v":444552.7805363611},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,CI108+CJ108,AB108*(1+Charges!$D$10)),0)","v":446008.13065929012},{"$f":"IF(Input!$W$55=1,CK108+CL108,( 1-(1-CW108)^(1/12))*(AC108))","v":429.69403412602952},{"$f":"AC108*Charges!$D$28/12","v":501.75914699170136},77.34492614268531,507.03896026871485,{"$f":"IF(Input!$W$55=1,CM108+CN108,MAX(AC108-AG108,0))","v":445501.0916990214},1000000,{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,445501.0916990214,{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B108<>\"\",((Flat_Extra/1000)/12)*AQ108*AO108+Input!$H$34*V108*AP108,\"\")","v":0},127.376448,274.73453414268528,500000,{"$f":"IF(B108<>\"\",IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B108<>\"\",B108<=Term-3),MIN(AU108,Charges!$H$11),0)","v":0},{"$f":"IF(C108=1,MIN(AV108,AW108),IF(AV108=0,0,MIN(AW108-AY107,IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$I$100,5)/Mode,0))))*(B108<=Term-3)","v":0},0,{"$f":"IF(B108<>\"\",IF(BH108>0,IF(AH109<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,MIN(IF(MOD(C108,12)=0,VLOOKUP(B108,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM108,AH108),AH108-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C108<60,0,IF(MOD(C108,12)=0,(BC108<60)*SUM(INDIRECT($BF$7&(C108+11)&\":\"&$BF$7&C107))+(BC108>=60)*SUMPRODUCT($BD$12:BD108,$BE$12:$BE108),0))","v":0},1000000,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,IF(MOD(C108,12)=0,VLOOKUP(B108,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},445501.0916990214,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B108<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B108<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B108<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B108<=Charges!$C$88),0)","v":0},{"$f":"IF(B108<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B108<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW108*BY108*Input!$H$35+BX108*BZ108*Input!$H$36","v":0},0,{"$f":"CB108*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM107+IF(MOD(C108-1,12)=0,CN107,0)-BE107,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C108-1,12)=0,H108*D108,CN107),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG108-(B108>PPT)*Z108)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH108-(B108<=PPT)*Z108)*(1+Charges!$D$10),0)","v":0},{"$f":"CI108*Charges!$C$22/12","v":0},0,-77.34492614268531,{"$f":"CJ108-CL108-(B108<=PPT)*AF108*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C108=\"\",MOD(C108-1,12)=0,B108>PPT),0%,100%/12+CO107),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B108>PPT),0%,100%-CO108)","v":0},{"$f":"IF(B108>=Charges!$B$68,IF(MOD(C108,12)=0,(Loyalty_Bonus+Charges!$C$69*(B108-11))*AH108,0),0)","v":0},445501.0916990214,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,98,0,0,0,0,{"$f":"IF(AND(B109<>\"\", B109<=10),VLOOKUP(B109,Charges!$C$40:$F$50, 4, 0), IF(AND(B109<>\"\", B109 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B109=Charges!$B$68,B109=Charges!$B$69,B109=Charges!$B$70),IF(MOD(C109,12)=0,VLOOKUP(B109,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B109=1,0,IF(B109<>\"\",(M109+N109)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G109), 0.5*Term*aprem)*(1+Indexation*(B109-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B109, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B109<>\"\",AQ109*VLOOKUP(Age+'4%'!B109-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B109<>\"\",B109<=Term),IF(C109<61,Charges!$C$31,W108*(1+(B109<>B108)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,R109+CR108-BB108),\"\")","v":445501.0916990214},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,IF(C109=Input!$O$18,Input!$O$19,R109+CR108-Z109-BE108)),\"\")","v":444207.0931576881},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,CI109+CJ109,AB109*(1+Charges!$D$10)),0)","v":445661.31159009336},{"$f":"IF(Input!$W$55=1,CK109+CL109,( 1-(1-CW109)^(1/12))*(AC109))","v":429.35990101340064},{"$f":"AC109*Charges!$D$28/12","v":501.36897553885501},77.284782182412116,506.64468319581277,{"$f":"IF(Input!$W$55=1,CM109+CN109,MAX(AC109-AG109,0))","v":445154.66690689756},1000000,{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,445154.66690689756,{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B109<>\"\",((Flat_Extra/1000)/12)*AQ109*AO109+Input!$H$34*V109*AP109,\"\")","v":0},127.376448,274.67439018241208,500000,{"$f":"IF(B109<>\"\",IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B109<>\"\",B109<=Term-3),MIN(AU109,Charges!$H$11),0)","v":0},{"$f":"IF(C109=1,MIN(AV109,AW109),IF(AV109=0,0,MIN(AW109-AY108,IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$I$100,5)/Mode,0))))*(B109<=Term-3)","v":0},0,{"$f":"IF(B109<>\"\",IF(BH109>0,IF(AH110<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,MIN(IF(MOD(C109,12)=0,VLOOKUP(B109,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM109,AH109),AH109-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C109<60,0,IF(MOD(C109,12)=0,(BC109<60)*SUM(INDIRECT($BF$7&(C109+11)&\":\"&$BF$7&C108))+(BC109>=60)*SUMPRODUCT($BD$12:BD109,$BE$12:$BE109),0))","v":0},1000000,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,IF(MOD(C109,12)=0,VLOOKUP(B109,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},445154.66690689756,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B109<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B109<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B109<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B109<=Charges!$C$88),0)","v":0},{"$f":"IF(B109<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B109<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW109*BY109*Input!$H$35+BX109*BZ109*Input!$H$36","v":0},0,{"$f":"CB109*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM108+IF(MOD(C109-1,12)=0,CN108,0)-BE108,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C109-1,12)=0,H109*D109,CN108),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG109-(B109>PPT)*Z109)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH109-(B109<=PPT)*Z109)*(1+Charges!$D$10),0)","v":0},{"$f":"CI109*Charges!$C$22/12","v":0},0,-77.284782182412116,{"$f":"CJ109-CL109-(B109<=PPT)*AF109*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C109=\"\",MOD(C109-1,12)=0,B109>PPT),0%,100%/12+CO108),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B109>PPT),0%,100%-CO109)","v":0},{"$f":"IF(B109>=Charges!$B$68,IF(MOD(C109,12)=0,(Loyalty_Bonus+Charges!$C$69*(B109-11))*AH109,0),0)","v":0},445154.66690689756,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,99,0,0,0,0,{"$f":"IF(AND(B110<>\"\", B110<=10),VLOOKUP(B110,Charges!$C$40:$F$50, 4, 0), IF(AND(B110<>\"\", B110 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B110=Charges!$B$68,B110=Charges!$B$69,B110=Charges!$B$70),IF(MOD(C110,12)=0,VLOOKUP(B110,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B110=1,0,IF(B110<>\"\",(M110+N110)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G110), 0.5*Term*aprem)*(1+Indexation*(B110-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B110, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B110<>\"\",AQ110*VLOOKUP(Age+'4%'!B110-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B110<>\"\",B110<=Term),IF(C110<61,Charges!$C$31,W109*(1+(B110<>B109)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,R110+CR109-BB109),\"\")","v":445154.66690689756},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,IF(C110=Input!$O$18,Input!$O$19,R110+CR109-Z110-BE109)),\"\")","v":443860.66836556426},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,CI110+CJ110,AB110*(1+Charges!$D$10)),0)","v":445313.752693346},{"$f":"IF(Input!$W$55=1,CK110+CL110,( 1-(1-CW110)^(1/12))*(AC110))","v":429.02505513465172},{"$f":"AC110*Charges!$D$28/12","v":500.97797178001423},77.22450992423731,506.24956505888906,{"$f":"IF(Input!$W$55=1,CM110+CN110,MAX(AC110-AG110,0))","v":444807.50312828709},1000000,{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,444807.50312828709,{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B110<>\"\",((Flat_Extra/1000)/12)*AQ110*AO110+Input!$H$34*V110*AP110,\"\")","v":0},127.376448,274.61411792423729,500000,{"$f":"IF(B110<>\"\",IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B110<>\"\",B110<=Term-3),MIN(AU110,Charges!$H$11),0)","v":0},{"$f":"IF(C110=1,MIN(AV110,AW110),IF(AV110=0,0,MIN(AW110-AY109,IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$I$100,5)/Mode,0))))*(B110<=Term-3)","v":0},0,{"$f":"IF(B110<>\"\",IF(BH110>0,IF(AH111<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,MIN(IF(MOD(C110,12)=0,VLOOKUP(B110,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM110,AH110),AH110-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C110<60,0,IF(MOD(C110,12)=0,(BC110<60)*SUM(INDIRECT($BF$7&(C110+11)&\":\"&$BF$7&C109))+(BC110>=60)*SUMPRODUCT($BD$12:BD110,$BE$12:$BE110),0))","v":0},1000000,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,IF(MOD(C110,12)=0,VLOOKUP(B110,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},444807.50312828709,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B110<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B110<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B110<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B110<=Charges!$C$88),0)","v":0},{"$f":"IF(B110<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B110<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW110*BY110*Input!$H$35+BX110*BZ110*Input!$H$36","v":0},0,{"$f":"CB110*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM109+IF(MOD(C110-1,12)=0,CN109,0)-BE109,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C110-1,12)=0,H110*D110,CN109),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG110-(B110>PPT)*Z110)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH110-(B110<=PPT)*Z110)*(1+Charges!$D$10),0)","v":0},{"$f":"CI110*Charges!$C$22/12","v":0},0,-77.22450992423731,{"$f":"CJ110-CL110-(B110<=PPT)*AF110*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C110=\"\",MOD(C110-1,12)=0,B110>PPT),0%,100%/12+CO109),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B110>PPT),0%,100%-CO110)","v":0},{"$f":"IF(B110>=Charges!$B$68,IF(MOD(C110,12)=0,(Loyalty_Bonus+Charges!$C$69*(B110-11))*AH110,0),0)","v":0},444807.50312828709,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,100,0,0,0,0,{"$f":"IF(AND(B111<>\"\", B111<=10),VLOOKUP(B111,Charges!$C$40:$F$50, 4, 0), IF(AND(B111<>\"\", B111 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B111=Charges!$B$68,B111=Charges!$B$69,B111=Charges!$B$70),IF(MOD(C111,12)=0,VLOOKUP(B111,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B111=1,0,IF(B111<>\"\",(M111+N111)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G111), 0.5*Term*aprem)*(1+Indexation*(B111-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B111, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B111<>\"\",AQ111*VLOOKUP(Age+'4%'!B111-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B111<>\"\",B111<=Term),IF(C111<61,Charges!$C$31,W110*(1+(B111<>B110)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,R111+CR110-BB110),\"\")","v":444807.50312828709},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,IF(C111=Input!$O$18,Input!$O$19,R111+CR110-Z111-BE110)),\"\")","v":443513.50458695379},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,CI111+CJ111,AB111*(1+Charges!$D$10)),0)","v":444965.45239086257},{"$f":"IF(Input!$W$55=1,CK111+CL111,( 1-(1-CW111)^(1/12))*(AC111))","v":428.68949496932424},{"$f":"AC111*Charges!$D$28/12","v":500.58613393972041},77.164109094478363,505.85360406380261,{"$f":"IF(Input!$W$55=1,CM111+CN111,MAX(AC111-AG111,0))","v":444459.59878679877},1000000,{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,444459.59878679877,{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B111<>\"\",((Flat_Extra/1000)/12)*AQ111*AO111+Input!$H$34*V111*AP111,\"\")","v":0},127.376448,274.55371709447837,500000,{"$f":"IF(B111<>\"\",IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B111<>\"\",B111<=Term-3),MIN(AU111,Charges!$H$11),0)","v":0},{"$f":"IF(C111=1,MIN(AV111,AW111),IF(AV111=0,0,MIN(AW111-AY110,IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$I$100,5)/Mode,0))))*(B111<=Term-3)","v":0},0,{"$f":"IF(B111<>\"\",IF(BH111>0,IF(AH112<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,MIN(IF(MOD(C111,12)=0,VLOOKUP(B111,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM111,AH111),AH111-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C111<60,0,IF(MOD(C111,12)=0,(BC111<60)*SUM(INDIRECT($BF$7&(C111+11)&\":\"&$BF$7&C110))+(BC111>=60)*SUMPRODUCT($BD$12:BD111,$BE$12:$BE111),0))","v":0},1000000,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,IF(MOD(C111,12)=0,VLOOKUP(B111,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},444459.59878679877,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B111<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B111<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B111<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B111<=Charges!$C$88),0)","v":0},{"$f":"IF(B111<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B111<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW111*BY111*Input!$H$35+BX111*BZ111*Input!$H$36","v":0},0,{"$f":"CB111*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM110+IF(MOD(C111-1,12)=0,CN110,0)-BE110,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C111-1,12)=0,H111*D111,CN110),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG111-(B111>PPT)*Z111)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH111-(B111<=PPT)*Z111)*(1+Charges!$D$10),0)","v":0},{"$f":"CI111*Charges!$C$22/12","v":0},0,-77.164109094478363,{"$f":"CJ111-CL111-(B111<=PPT)*AF111*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C111=\"\",MOD(C111-1,12)=0,B111>PPT),0%,100%/12+CO110),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B111>PPT),0%,100%-CO111)","v":0},{"$f":"IF(B111>=Charges!$B$68,IF(MOD(C111,12)=0,(Loyalty_Bonus+Charges!$C$69*(B111-11))*AH111,0),0)","v":0},444459.59878679877,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,101,0,0,0,0,{"$f":"IF(AND(B112<>\"\", B112<=10),VLOOKUP(B112,Charges!$C$40:$F$50, 4, 0), IF(AND(B112<>\"\", B112 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B112=Charges!$B$68,B112=Charges!$B$69,B112=Charges!$B$70),IF(MOD(C112,12)=0,VLOOKUP(B112,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B112=1,0,IF(B112<>\"\",(M112+N112)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G112), 0.5*Term*aprem)*(1+Indexation*(B112-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B112, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B112<>\"\",AQ112*VLOOKUP(Age+'4%'!B112-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B112<>\"\",B112<=Term),IF(C112<61,Charges!$C$31,W111*(1+(B112<>B111)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,R112+CR111-BB111),\"\")","v":444459.59878679877},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,IF(C112=Input!$O$18,Input!$O$19,R112+CR111-Z112-BE111)),\"\")","v":443165.60024546547},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,CI112+CJ112,AB112*(1+Charges!$D$10)),0)","v":444616.40910109109},{"$f":"IF(Input!$W$55=1,CK112+CL112,( 1-(1-CW112)^(1/12))*(AC112))","v":428.35321899371633},{"$f":"AC112*Charges!$D$28/12","v":500.19346023872748},77.103579418868932,505.45679841258527,{"$f":"IF(Input!$W$55=1,CM112+CN112,MAX(AC112-AG112,0))","v":444110.95230267849},1000000,{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,444110.95230267849,{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B112<>\"\",((Flat_Extra/1000)/12)*AQ112*AO112+Input!$H$34*V112*AP112,\"\")","v":0},127.376448,274.4931874188689,500000,{"$f":"IF(B112<>\"\",IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B112<>\"\",B112<=Term-3),MIN(AU112,Charges!$H$11),0)","v":0},{"$f":"IF(C112=1,MIN(AV112,AW112),IF(AV112=0,0,MIN(AW112-AY111,IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$I$100,5)/Mode,0))))*(B112<=Term-3)","v":0},0,{"$f":"IF(B112<>\"\",IF(BH112>0,IF(AH113<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,MIN(IF(MOD(C112,12)=0,VLOOKUP(B112,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM112,AH112),AH112-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C112<60,0,IF(MOD(C112,12)=0,(BC112<60)*SUM(INDIRECT($BF$7&(C112+11)&\":\"&$BF$7&C111))+(BC112>=60)*SUMPRODUCT($BD$12:BD112,$BE$12:$BE112),0))","v":0},1000000,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,IF(MOD(C112,12)=0,VLOOKUP(B112,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},444110.95230267849,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B112<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B112<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B112<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B112<=Charges!$C$88),0)","v":0},{"$f":"IF(B112<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B112<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW112*BY112*Input!$H$35+BX112*BZ112*Input!$H$36","v":0},0,{"$f":"CB112*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM111+IF(MOD(C112-1,12)=0,CN111,0)-BE111,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C112-1,12)=0,H112*D112,CN111),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG112-(B112>PPT)*Z112)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH112-(B112<=PPT)*Z112)*(1+Charges!$D$10),0)","v":0},{"$f":"CI112*Charges!$C$22/12","v":0},0,-77.103579418868932,{"$f":"CJ112-CL112-(B112<=PPT)*AF112*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C112=\"\",MOD(C112-1,12)=0,B112>PPT),0%,100%/12+CO111),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B112>PPT),0%,100%-CO112)","v":0},{"$f":"IF(B112>=Charges!$B$68,IF(MOD(C112,12)=0,(Loyalty_Bonus+Charges!$C$69*(B112-11))*AH112,0),0)","v":0},444110.95230267849,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,102,0,0,0,0,{"$f":"IF(AND(B113<>\"\", B113<=10),VLOOKUP(B113,Charges!$C$40:$F$50, 4, 0), IF(AND(B113<>\"\", B113 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B113=Charges!$B$68,B113=Charges!$B$69,B113=Charges!$B$70),IF(MOD(C113,12)=0,VLOOKUP(B113,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B113=1,0,IF(B113<>\"\",(M113+N113)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G113), 0.5*Term*aprem)*(1+Indexation*(B113-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B113, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B113<>\"\",AQ113*VLOOKUP(Age+'4%'!B113-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B113<>\"\",B113<=Term),IF(C113<61,Charges!$C$31,W112*(1+(B113<>B112)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,R113+CR112-BB112),\"\")","v":444110.95230267849},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,IF(C113=Input!$O$18,Input!$O$19,R113+CR112-Z113-BE112)),\"\")","v":442816.95376134518},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,CI113+CJ113,AB113*(1+Charges!$D$10)),0)","v":444266.62123910582},{"$f":"IF(Input!$W$55=1,CK113+CL113,( 1-(1-CW113)^(1/12))*(AC113))","v":428.01622568087561},{"$f":"AC113*Charges!$D$28/12","v":499.79994889399404},77.042920622557602,505.05914630343318,{"$f":"IF(Input!$W$55=1,CM113+CN113,MAX(AC113-AG113,0))","v":443761.56209280237},1000000,{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,443761.56209280237,{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B113<>\"\",((Flat_Extra/1000)/12)*AQ113*AO113+Input!$H$34*V113*AP113,\"\")","v":0},127.376448,274.43252862255758,500000,{"$f":"IF(B113<>\"\",IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B113<>\"\",B113<=Term-3),MIN(AU113,Charges!$H$11),0)","v":0},{"$f":"IF(C113=1,MIN(AV113,AW113),IF(AV113=0,0,MIN(AW113-AY112,IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$I$100,5)/Mode,0))))*(B113<=Term-3)","v":0},0,{"$f":"IF(B113<>\"\",IF(BH113>0,IF(AH114<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,MIN(IF(MOD(C113,12)=0,VLOOKUP(B113,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM113,AH113),AH113-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C113<60,0,IF(MOD(C113,12)=0,(BC113<60)*SUM(INDIRECT($BF$7&(C113+11)&\":\"&$BF$7&C112))+(BC113>=60)*SUMPRODUCT($BD$12:BD113,$BE$12:$BE113),0))","v":0},1000000,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,IF(MOD(C113,12)=0,VLOOKUP(B113,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},443761.56209280237,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B113<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B113<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B113<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B113<=Charges!$C$88),0)","v":0},{"$f":"IF(B113<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B113<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW113*BY113*Input!$H$35+BX113*BZ113*Input!$H$36","v":0},0,{"$f":"CB113*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM112+IF(MOD(C113-1,12)=0,CN112,0)-BE112,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C113-1,12)=0,H113*D113,CN112),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG113-(B113>PPT)*Z113)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH113-(B113<=PPT)*Z113)*(1+Charges!$D$10),0)","v":0},{"$f":"CI113*Charges!$C$22/12","v":0},0,-77.042920622557602,{"$f":"CJ113-CL113-(B113<=PPT)*AF113*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C113=\"\",MOD(C113-1,12)=0,B113>PPT),0%,100%/12+CO112),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B113>PPT),0%,100%-CO113)","v":0},{"$f":"IF(B113>=Charges!$B$68,IF(MOD(C113,12)=0,(Loyalty_Bonus+Charges!$C$69*(B113-11))*AH113,0),0)","v":0},443761.56209280237,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,103,0,0,0,0,{"$f":"IF(AND(B114<>\"\", B114<=10),VLOOKUP(B114,Charges!$C$40:$F$50, 4, 0), IF(AND(B114<>\"\", B114 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B114=Charges!$B$68,B114=Charges!$B$69,B114=Charges!$B$70),IF(MOD(C114,12)=0,VLOOKUP(B114,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B114=1,0,IF(B114<>\"\",(M114+N114)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G114), 0.5*Term*aprem)*(1+Indexation*(B114-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B114, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B114<>\"\",AQ114*VLOOKUP(Age+'4%'!B114-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B114<>\"\",B114<=Term),IF(C114<61,Charges!$C$31,W113*(1+(B114<>B113)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,R114+CR113-BB113),\"\")","v":443761.56209280237},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,IF(C114=Input!$O$18,Input!$O$19,R114+CR113-Z114-BE113)),\"\")","v":442467.56355146907},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,CI114+CJ114,AB114*(1+Charges!$D$10)),0)","v":443916.08721660014},{"$f":"IF(Input!$W$55=1,CK114+CL114,( 1-(1-CW114)^(1/12))*(AC114))","v":427.6785135005926},{"$f":"AC114*Charges!$D$28/12","v":499.40559811867519},76.98213243010666,504.66064593069927,{"$f":"IF(Input!$W$55=1,CM114+CN114,MAX(AC114-AG114,0))","v":443411.42657066946},1000000,{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,443411.42657066946,{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B114<>\"\",((Flat_Extra/1000)/12)*AQ114*AO114+Input!$H$34*V114*AP114,\"\")","v":0},127.376448,274.37174043010663,500000,{"$f":"IF(B114<>\"\",IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B114<>\"\",B114<=Term-3),MIN(AU114,Charges!$H$11),0)","v":0},{"$f":"IF(C114=1,MIN(AV114,AW114),IF(AV114=0,0,MIN(AW114-AY113,IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$I$100,5)/Mode,0))))*(B114<=Term-3)","v":0},0,{"$f":"IF(B114<>\"\",IF(BH114>0,IF(AH115<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,MIN(IF(MOD(C114,12)=0,VLOOKUP(B114,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM114,AH114),AH114-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C114<60,0,IF(MOD(C114,12)=0,(BC114<60)*SUM(INDIRECT($BF$7&(C114+11)&\":\"&$BF$7&C113))+(BC114>=60)*SUMPRODUCT($BD$12:BD114,$BE$12:$BE114),0))","v":0},1000000,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,IF(MOD(C114,12)=0,VLOOKUP(B114,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},443411.42657066946,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B114<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B114<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B114<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B114<=Charges!$C$88),0)","v":0},{"$f":"IF(B114<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B114<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW114*BY114*Input!$H$35+BX114*BZ114*Input!$H$36","v":0},0,{"$f":"CB114*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM113+IF(MOD(C114-1,12)=0,CN113,0)-BE113,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C114-1,12)=0,H114*D114,CN113),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG114-(B114>PPT)*Z114)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH114-(B114<=PPT)*Z114)*(1+Charges!$D$10),0)","v":0},{"$f":"CI114*Charges!$C$22/12","v":0},0,-76.98213243010666,{"$f":"CJ114-CL114-(B114<=PPT)*AF114*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C114=\"\",MOD(C114-1,12)=0,B114>PPT),0%,100%/12+CO113),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B114>PPT),0%,100%-CO114)","v":0},{"$f":"IF(B114>=Charges!$B$68,IF(MOD(C114,12)=0,(Loyalty_Bonus+Charges!$C$69*(B114-11))*AH114,0),0)","v":0},443411.42657066946,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,104,0,0,0,0,{"$f":"IF(AND(B115<>\"\", B115<=10),VLOOKUP(B115,Charges!$C$40:$F$50, 4, 0), IF(AND(B115<>\"\", B115 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B115=Charges!$B$68,B115=Charges!$B$69,B115=Charges!$B$70),IF(MOD(C115,12)=0,VLOOKUP(B115,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B115=1,0,IF(B115<>\"\",(M115+N115)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G115), 0.5*Term*aprem)*(1+Indexation*(B115-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B115, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B115<>\"\",AQ115*VLOOKUP(Age+'4%'!B115-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B115<>\"\",B115<=Term),IF(C115<61,Charges!$C$31,W114*(1+(B115<>B114)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,R115+CR114-BB114),\"\")","v":443411.42657066946},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,IF(C115=Input!$O$18,Input!$O$19,R115+CR114-Z115-BE114)),\"\")","v":442117.42802933615},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,CI115+CJ115,AB115*(1+Charges!$D$10)),0)","v":443564.80544187926},{"$f":"IF(Input!$W$55=1,CK115+CL115,( 1-(1-CW115)^(1/12))*(AC115))","v":427.34008091939359},{"$f":"AC115*Charges!$D$28/12","v":499.01040612211415},76.921214565490843,504.26129548488444,{"$f":"IF(Input!$W$55=1,CM115+CN115,MAX(AC115-AG115,0))","v":443060.54414639436},1000000,{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,443060.54414639436,{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B115<>\"\",((Flat_Extra/1000)/12)*AQ115*AO115+Input!$H$34*V115*AP115,\"\")","v":0},127.376448,274.31082256549081,500000,{"$f":"IF(B115<>\"\",IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B115<>\"\",B115<=Term-3),MIN(AU115,Charges!$H$11),0)","v":0},{"$f":"IF(C115=1,MIN(AV115,AW115),IF(AV115=0,0,MIN(AW115-AY114,IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$I$100,5)/Mode,0))))*(B115<=Term-3)","v":0},0,{"$f":"IF(B115<>\"\",IF(BH115>0,IF(AH116<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,MIN(IF(MOD(C115,12)=0,VLOOKUP(B115,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM115,AH115),AH115-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C115<60,0,IF(MOD(C115,12)=0,(BC115<60)*SUM(INDIRECT($BF$7&(C115+11)&\":\"&$BF$7&C114))+(BC115>=60)*SUMPRODUCT($BD$12:BD115,$BE$12:$BE115),0))","v":0},1000000,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,IF(MOD(C115,12)=0,VLOOKUP(B115,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},443060.54414639436,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B115<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B115<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B115<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B115<=Charges!$C$88),0)","v":0},{"$f":"IF(B115<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B115<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW115*BY115*Input!$H$35+BX115*BZ115*Input!$H$36","v":0},0,{"$f":"CB115*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM114+IF(MOD(C115-1,12)=0,CN114,0)-BE114,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C115-1,12)=0,H115*D115,CN114),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG115-(B115>PPT)*Z115)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH115-(B115<=PPT)*Z115)*(1+Charges!$D$10),0)","v":0},{"$f":"CI115*Charges!$C$22/12","v":0},0,-76.921214565490843,{"$f":"CJ115-CL115-(B115<=PPT)*AF115*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C115=\"\",MOD(C115-1,12)=0,B115>PPT),0%,100%/12+CO114),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B115>PPT),0%,100%-CO115)","v":0},{"$f":"IF(B115>=Charges!$B$68,IF(MOD(C115,12)=0,(Loyalty_Bonus+Charges!$C$69*(B115-11))*AH115,0),0)","v":0},443060.54414639436,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,105,0,0,0,0,{"$f":"IF(AND(B116<>\"\", B116<=10),VLOOKUP(B116,Charges!$C$40:$F$50, 4, 0), IF(AND(B116<>\"\", B116 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B116=Charges!$B$68,B116=Charges!$B$69,B116=Charges!$B$70),IF(MOD(C116,12)=0,VLOOKUP(B116,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B116=1,0,IF(B116<>\"\",(M116+N116)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G116), 0.5*Term*aprem)*(1+Indexation*(B116-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B116, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B116<>\"\",AQ116*VLOOKUP(Age+'4%'!B116-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B116<>\"\",B116<=Term),IF(C116<61,Charges!$C$31,W115*(1+(B116<>B115)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,R116+CR115-BB115),\"\")","v":443060.54414639436},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,IF(C116=Input!$O$18,Input!$O$19,R116+CR115-Z116-BE115)),\"\")","v":441766.54560506105},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,CI116+CJ116,AB116*(1+Charges!$D$10)),0)","v":443212.77431985294},{"$f":"IF(Input!$W$55=1,CK116+CL116,( 1-(1-CW116)^(1/12))*(AC116))","v":427.00092640053361},{"$f":"AC116*Charges!$D$28/12","v":498.61437110983456},76.860166752096049,503.86109315262968,{"$f":"IF(Input!$W$55=1,CM116+CN116,MAX(AC116-AG116,0))","v":442708.91322670033},1000000,{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,442708.91322670033,{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B116<>\"\",((Flat_Extra/1000)/12)*AQ116*AO116+Input!$H$34*V116*AP116,\"\")","v":0},127.376448,274.24977475209602,500000,{"$f":"IF(B116<>\"\",IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B116<>\"\",B116<=Term-3),MIN(AU116,Charges!$H$11),0)","v":0},{"$f":"IF(C116=1,MIN(AV116,AW116),IF(AV116=0,0,MIN(AW116-AY115,IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$I$100,5)/Mode,0))))*(B116<=Term-3)","v":0},0,{"$f":"IF(B116<>\"\",IF(BH116>0,IF(AH117<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,MIN(IF(MOD(C116,12)=0,VLOOKUP(B116,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM116,AH116),AH116-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C116<60,0,IF(MOD(C116,12)=0,(BC116<60)*SUM(INDIRECT($BF$7&(C116+11)&\":\"&$BF$7&C115))+(BC116>=60)*SUMPRODUCT($BD$12:BD116,$BE$12:$BE116),0))","v":0},1000000,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,IF(MOD(C116,12)=0,VLOOKUP(B116,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},442708.91322670033,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B116<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B116<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B116<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B116<=Charges!$C$88),0)","v":0},{"$f":"IF(B116<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B116<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW116*BY116*Input!$H$35+BX116*BZ116*Input!$H$36","v":0},0,{"$f":"CB116*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM115+IF(MOD(C116-1,12)=0,CN115,0)-BE115,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C116-1,12)=0,H116*D116,CN115),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG116-(B116>PPT)*Z116)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH116-(B116<=PPT)*Z116)*(1+Charges!$D$10),0)","v":0},{"$f":"CI116*Charges!$C$22/12","v":0},0,-76.860166752096049,{"$f":"CJ116-CL116-(B116<=PPT)*AF116*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C116=\"\",MOD(C116-1,12)=0,B116>PPT),0%,100%/12+CO115),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B116>PPT),0%,100%-CO116)","v":0},{"$f":"IF(B116>=Charges!$B$68,IF(MOD(C116,12)=0,(Loyalty_Bonus+Charges!$C$69*(B116-11))*AH116,0),0)","v":0},442708.91322670033,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,106,0,0,0,0,{"$f":"IF(AND(B117<>\"\", B117<=10),VLOOKUP(B117,Charges!$C$40:$F$50, 4, 0), IF(AND(B117<>\"\", B117 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B117=Charges!$B$68,B117=Charges!$B$69,B117=Charges!$B$70),IF(MOD(C117,12)=0,VLOOKUP(B117,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B117=1,0,IF(B117<>\"\",(M117+N117)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G117), 0.5*Term*aprem)*(1+Indexation*(B117-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B117, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B117<>\"\",AQ117*VLOOKUP(Age+'4%'!B117-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B117<>\"\",B117<=Term),IF(C117<61,Charges!$C$31,W116*(1+(B117<>B116)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,R117+CR116-BB116),\"\")","v":442708.91322670033},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,IF(C117=Input!$O$18,Input!$O$19,R117+CR116-Z117-BE116)),\"\")","v":441414.91468536702},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,CI117+CJ117,AB117*(1+Charges!$D$10)),0)","v":442859.99225202843},{"$f":"IF(Input!$W$55=1,CK117+CL117,( 1-(1-CW117)^(1/12))*(AC117))","v":426.66104840398953},{"$f":"AC117*Charges!$D$28/12","v":498.21749128353196},76.798988712718113,503.46003711670767,{"$f":"IF(Input!$W$55=1,CM117+CN117,MAX(AC117-AG117,0))","v":442356.53221491171},1000000,{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,442356.53221491171,{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B117<>\"\",((Flat_Extra/1000)/12)*AQ117*AO117+Input!$H$34*V117*AP117,\"\")","v":0},127.376448,274.18859671271809,500000,{"$f":"IF(B117<>\"\",IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B117<>\"\",B117<=Term-3),MIN(AU117,Charges!$H$11),0)","v":0},{"$f":"IF(C117=1,MIN(AV117,AW117),IF(AV117=0,0,MIN(AW117-AY116,IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$I$100,5)/Mode,0))))*(B117<=Term-3)","v":0},0,{"$f":"IF(B117<>\"\",IF(BH117>0,IF(AH118<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,MIN(IF(MOD(C117,12)=0,VLOOKUP(B117,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM117,AH117),AH117-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C117<60,0,IF(MOD(C117,12)=0,(BC117<60)*SUM(INDIRECT($BF$7&(C117+11)&\":\"&$BF$7&C116))+(BC117>=60)*SUMPRODUCT($BD$12:BD117,$BE$12:$BE117),0))","v":0},1000000,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,IF(MOD(C117,12)=0,VLOOKUP(B117,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},442356.53221491171,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B117<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B117<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B117<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B117<=Charges!$C$88),0)","v":0},{"$f":"IF(B117<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B117<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW117*BY117*Input!$H$35+BX117*BZ117*Input!$H$36","v":0},0,{"$f":"CB117*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM116+IF(MOD(C117-1,12)=0,CN116,0)-BE116,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C117-1,12)=0,H117*D117,CN116),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG117-(B117>PPT)*Z117)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH117-(B117<=PPT)*Z117)*(1+Charges!$D$10),0)","v":0},{"$f":"CI117*Charges!$C$22/12","v":0},0,-76.798988712718113,{"$f":"CJ117-CL117-(B117<=PPT)*AF117*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C117=\"\",MOD(C117-1,12)=0,B117>PPT),0%,100%/12+CO116),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B117>PPT),0%,100%-CO117)","v":0},{"$f":"IF(B117>=Charges!$B$68,IF(MOD(C117,12)=0,(Loyalty_Bonus+Charges!$C$69*(B117-11))*AH117,0),0)","v":0},442356.53221491171,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,107,0,0,0,0,{"$f":"IF(AND(B118<>\"\", B118<=10),VLOOKUP(B118,Charges!$C$40:$F$50, 4, 0), IF(AND(B118<>\"\", B118 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B118=Charges!$B$68,B118=Charges!$B$69,B118=Charges!$B$70),IF(MOD(C118,12)=0,VLOOKUP(B118,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B118=1,0,IF(B118<>\"\",(M118+N118)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G118), 0.5*Term*aprem)*(1+Indexation*(B118-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B118, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B118<>\"\",AQ118*VLOOKUP(Age+'4%'!B118-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B118<>\"\",B118<=Term),IF(C118<61,Charges!$C$31,W117*(1+(B118<>B117)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,R118+CR117-BB117),\"\")","v":442356.53221491171},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,IF(C118=Input!$O$18,Input!$O$19,R118+CR117-Z118-BE117)),\"\")","v":441062.53367357841},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,CI118+CJ118,AB118*(1+Charges!$D$10)),0)","v":442506.45763650304},{"$f":"IF(Input!$W$55=1,CK118+CL118,( 1-(1-CW118)^(1/12))*(AC118))","v":426.32044538645317},{"$f":"AC118*Charges!$D$28/12","v":497.81976484106593},76.737680169561571,503.05812555601472,{"$f":"IF(Input!$W$55=1,CM118+CN118,MAX(AC118-AG118,0))","v":442003.399510947},1000000,{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,442003.399510947,{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B118<>\"\",((Flat_Extra/1000)/12)*AQ118*AO118+Input!$H$34*V118*AP118,\"\")","v":0},127.376448,274.12728816956155,500000,{"$f":"IF(B118<>\"\",IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B118<>\"\",B118<=Term-3),MIN(AU118,Charges!$H$11),0)","v":0},{"$f":"IF(C118=1,MIN(AV118,AW118),IF(AV118=0,0,MIN(AW118-AY117,IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$I$100,5)/Mode,0))))*(B118<=Term-3)","v":0},0,{"$f":"IF(B118<>\"\",IF(BH118>0,IF(AH119<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,MIN(IF(MOD(C118,12)=0,VLOOKUP(B118,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM118,AH118),AH118-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C118<60,0,IF(MOD(C118,12)=0,(BC118<60)*SUM(INDIRECT($BF$7&(C118+11)&\":\"&$BF$7&C117))+(BC118>=60)*SUMPRODUCT($BD$12:BD118,$BE$12:$BE118),0))","v":0},1000000,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,IF(MOD(C118,12)=0,VLOOKUP(B118,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},442003.399510947,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B118<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B118<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B118<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B118<=Charges!$C$88),0)","v":0},{"$f":"IF(B118<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B118<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW118*BY118*Input!$H$35+BX118*BZ118*Input!$H$36","v":0},0,{"$f":"CB118*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM117+IF(MOD(C118-1,12)=0,CN117,0)-BE117,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C118-1,12)=0,H118*D118,CN117),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG118-(B118>PPT)*Z118)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH118-(B118<=PPT)*Z118)*(1+Charges!$D$10),0)","v":0},{"$f":"CI118*Charges!$C$22/12","v":0},0,-76.737680169561571,{"$f":"CJ118-CL118-(B118<=PPT)*AF118*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C118=\"\",MOD(C118-1,12)=0,B118>PPT),0%,100%/12+CO117),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B118>PPT),0%,100%-CO118)","v":0},{"$f":"IF(B118>=Charges!$B$68,IF(MOD(C118,12)=0,(Loyalty_Bonus+Charges!$C$69*(B118-11))*AH118,0),0)","v":0},442003.399510947,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,108,0,0,0,0,{"$f":"IF(AND(B119<>\"\", B119<=10),VLOOKUP(B119,Charges!$C$40:$F$50, 4, 0), IF(AND(B119<>\"\", B119 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B119=Charges!$B$68,B119=Charges!$B$69,B119=Charges!$B$70),IF(MOD(C119,12)=0,VLOOKUP(B119,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B119=1,0,IF(B119<>\"\",(M119+N119)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G119), 0.5*Term*aprem)*(1+Indexation*(B119-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B119, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B119<>\"\",AQ119*VLOOKUP(Age+'4%'!B119-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B119<>\"\",B119<=Term),IF(C119<61,Charges!$C$31,W118*(1+(B119<>B118)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,R119+CR118-BB118),\"\")","v":442003.399510947},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,IF(C119=Input!$O$18,Input!$O$19,R119+CR118-Z119-BE118)),\"\")","v":440709.40096961369},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,CI119+CJ119,AB119*(1+Charges!$D$10)),0)","v":442152.16886795696},{"$f":"IF(Input!$W$55=1,CK119+CL119,( 1-(1-CW119)^(1/12))*(AC119))","v":425.97911580132416},{"$f":"AC119*Charges!$D$28/12","v":497.42118997645161},76.67624084423835,502.65535664556251,{"$f":"IF(Input!$W$55=1,CM119+CN119,MAX(AC119-AG119,0))","v":441649.51351131138},1000000,{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,441649.51351131138,{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B119<>\"\",((Flat_Extra/1000)/12)*AQ119*AO119+Input!$H$34*V119*AP119,\"\")","v":0},127.376448,274.06584884423836,500000,{"$f":"IF(B119<>\"\",IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B119<>\"\",B119<=Term-3),MIN(AU119,Charges!$H$11),0)","v":0},{"$f":"IF(C119=1,MIN(AV119,AW119),IF(AV119=0,0,MIN(AW119-AY118,IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$I$100,5)/Mode,0))))*(B119<=Term-3)","v":0},0,{"$f":"IF(B119<>\"\",IF(BH119>0,IF(AH120<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,MIN(IF(MOD(C119,12)=0,VLOOKUP(B119,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM119,AH119),AH119-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C119<60,0,IF(MOD(C119,12)=0,(BC119<60)*SUM(INDIRECT($BF$7&(C119+11)&\":\"&$BF$7&C118))+(BC119>=60)*SUMPRODUCT($BD$12:BD119,$BE$12:$BE119),0))","v":0},1000000,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,IF(MOD(C119,12)=0,VLOOKUP(B119,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},441649.51351131138,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B119<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B119<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B119<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B119<=Charges!$C$88),0)","v":0},{"$f":"IF(B119<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B119<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW119*BY119*Input!$H$35+BX119*BZ119*Input!$H$36","v":0},0,{"$f":"CB119*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM118+IF(MOD(C119-1,12)=0,CN118,0)-BE118,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C119-1,12)=0,H119*D119,CN118),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG119-(B119>PPT)*Z119)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH119-(B119<=PPT)*Z119)*(1+Charges!$D$10),0)","v":0},{"$f":"CI119*Charges!$C$22/12","v":0},0,-76.67624084423835,{"$f":"CJ119-CL119-(B119<=PPT)*AF119*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C119=\"\",MOD(C119-1,12)=0,B119>PPT),0%,100%/12+CO118),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B119>PPT),0%,100%-CO119)","v":0},{"$f":"IF(B119>=Charges!$B$68,IF(MOD(C119,12)=0,(Loyalty_Bonus+Charges!$C$69*(B119-11))*AH119,0),0)","v":0},441649.51351131138,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,109,0,0,0,0,{"$f":"IF(AND(B120<>\"\", B120<=10),VLOOKUP(B120,Charges!$C$40:$F$50, 4, 0), IF(AND(B120<>\"\", B120 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B120=Charges!$B$68,B120=Charges!$B$69,B120=Charges!$B$70),IF(MOD(C120,12)=0,VLOOKUP(B120,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B120=1,0,IF(B120<>\"\",(M120+N120)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G120), 0.5*Term*aprem)*(1+Indexation*(B120-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B120, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B120<>\"\",AQ120*VLOOKUP(Age+'4%'!B120-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B120<>\"\",B120<=Term),IF(C120<61,Charges!$C$31,W119*(1+(B120<>B119)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,R120+CR119-BB119),\"\")","v":441649.51351131138},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,IF(C120=Input!$O$18,Input!$O$19,R120+CR119-Z120-BE119)),\"\")","v":440246.1588633114},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,CI120+CJ120,AB120*(1+Charges!$D$10)),0)","v":441687.41022754251},{"$f":"IF(Input!$W$55=1,CK120+CL120,( 1-(1-CW120)^(1/12))*(AC120))","v":425.53135711405673},{"$f":"AC120*Charges!$D$28/12","v":496.8983365059853},76.595644280530209,502.12700139458696,{"$f":"IF(Input!$W$55=1,CM120+CN120,MAX(AC120-AG120,0))","v":441185.28322614793},1000000,{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,441185.28322614793,{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B120<>\"\",((Flat_Extra/1000)/12)*AQ120*AO120+Input!$H$34*V120*AP120,\"\")","v":0},140.55723,290.66669228053024,500000,{"$f":"IF(B120<>\"\",IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B120<>\"\",B120<=Term-3),MIN(AU120,Charges!$H$11),0)","v":0},{"$f":"IF(C120=1,MIN(AV120,AW120),IF(AV120=0,0,MIN(AW120-AY119,IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$I$100,5)/Mode,0))))*(B120<=Term-3)","v":0},0,{"$f":"IF(B120<>\"\",IF(BH120>0,IF(AH121<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,MIN(IF(MOD(C120,12)=0,VLOOKUP(B120,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM120,AH120),AH120-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C120<60,0,IF(MOD(C120,12)=0,(BC120<60)*SUM(INDIRECT($BF$7&(C120+11)&\":\"&$BF$7&C119))+(BC120>=60)*SUMPRODUCT($BD$12:BD120,$BE$12:$BE120),0))","v":0},1000000,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,IF(MOD(C120,12)=0,VLOOKUP(B120,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},441185.28322614793,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B120<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B120<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B120<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B120<=Charges!$C$88),0)","v":0},{"$f":"IF(B120<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B120<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW120*BY120*Input!$H$35+BX120*BZ120*Input!$H$36","v":0},0,{"$f":"CB120*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM119+IF(MOD(C120-1,12)=0,CN119,0)-BE119,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C120-1,12)=0,H120*D120,CN119),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG120-(B120>PPT)*Z120)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH120-(B120<=PPT)*Z120)*(1+Charges!$D$10),0)","v":0},{"$f":"CI120*Charges!$C$22/12","v":0},0,-76.595644280530209,{"$f":"CJ120-CL120-(B120<=PPT)*AF120*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C120=\"\",MOD(C120-1,12)=0,B120>PPT),0%,100%/12+CO119),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B120>PPT),0%,100%-CO120)","v":0},{"$f":"IF(B120>=Charges!$B$68,IF(MOD(C120,12)=0,(Loyalty_Bonus+Charges!$C$69*(B120-11))*AH120,0),0)","v":0},441185.28322614793,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,110,0,0,0,0,{"$f":"IF(AND(B121<>\"\", B121<=10),VLOOKUP(B121,Charges!$C$40:$F$50, 4, 0), IF(AND(B121<>\"\", B121 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B121=Charges!$B$68,B121=Charges!$B$69,B121=Charges!$B$70),IF(MOD(C121,12)=0,VLOOKUP(B121,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B121=1,0,IF(B121<>\"\",(M121+N121)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G121), 0.5*Term*aprem)*(1+Indexation*(B121-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B121, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B121<>\"\",AQ121*VLOOKUP(Age+'4%'!B121-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B121<>\"\",B121<=Term),IF(C121<61,Charges!$C$31,W120*(1+(B121<>B120)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,R121+CR120-BB120),\"\")","v":441185.28322614793},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,IF(C121=Input!$O$18,Input!$O$19,R121+CR120-Z121-BE120)),\"\")","v":439781.92857814796},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,CI121+CJ121,AB121*(1+Charges!$D$10)),0)","v":441221.66017322638},{"$f":"IF(Input!$W$55=1,CK121+CL121,( 1-(1-CW121)^(1/12))*(AC121))","v":425.08264327685004},{"$f":"AC121*Charges!$D$28/12","v":496.37436769487971},76.514875789832999,501.59751906668305,{"$f":"IF(Input!$W$55=1,CM121+CN121,MAX(AC121-AG121,0))","v":440720.06265415967},1000000,{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,440720.06265415967,{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B121<>\"\",((Flat_Extra/1000)/12)*AQ121*AO121+Input!$H$34*V121*AP121,\"\")","v":0},140.55723,290.58592378983303,500000,{"$f":"IF(B121<>\"\",IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B121<>\"\",B121<=Term-3),MIN(AU121,Charges!$H$11),0)","v":0},{"$f":"IF(C121=1,MIN(AV121,AW121),IF(AV121=0,0,MIN(AW121-AY120,IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$I$100,5)/Mode,0))))*(B121<=Term-3)","v":0},0,{"$f":"IF(B121<>\"\",IF(BH121>0,IF(AH122<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,MIN(IF(MOD(C121,12)=0,VLOOKUP(B121,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM121,AH121),AH121-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C121<60,0,IF(MOD(C121,12)=0,(BC121<60)*SUM(INDIRECT($BF$7&(C121+11)&\":\"&$BF$7&C120))+(BC121>=60)*SUMPRODUCT($BD$12:BD121,$BE$12:$BE121),0))","v":0},1000000,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,IF(MOD(C121,12)=0,VLOOKUP(B121,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},440720.06265415967,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B121<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B121<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B121<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B121<=Charges!$C$88),0)","v":0},{"$f":"IF(B121<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B121<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW121*BY121*Input!$H$35+BX121*BZ121*Input!$H$36","v":0},0,{"$f":"CB121*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM120+IF(MOD(C121-1,12)=0,CN120,0)-BE120,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C121-1,12)=0,H121*D121,CN120),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG121-(B121>PPT)*Z121)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH121-(B121<=PPT)*Z121)*(1+Charges!$D$10),0)","v":0},{"$f":"CI121*Charges!$C$22/12","v":0},0,-76.514875789832999,{"$f":"CJ121-CL121-(B121<=PPT)*AF121*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C121=\"\",MOD(C121-1,12)=0,B121>PPT),0%,100%/12+CO120),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B121>PPT),0%,100%-CO121)","v":0},{"$f":"IF(B121>=Charges!$B$68,IF(MOD(C121,12)=0,(Loyalty_Bonus+Charges!$C$69*(B121-11))*AH121,0),0)","v":0},440720.06265415967,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,111,0,0,0,0,{"$f":"IF(AND(B122<>\"\", B122<=10),VLOOKUP(B122,Charges!$C$40:$F$50, 4, 0), IF(AND(B122<>\"\", B122 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B122=Charges!$B$68,B122=Charges!$B$69,B122=Charges!$B$70),IF(MOD(C122,12)=0,VLOOKUP(B122,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B122=1,0,IF(B122<>\"\",(M122+N122)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G122), 0.5*Term*aprem)*(1+Indexation*(B122-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B122, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B122<>\"\",AQ122*VLOOKUP(Age+'4%'!B122-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B122<>\"\",B122<=Term),IF(C122<61,Charges!$C$31,W121*(1+(B122<>B121)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,R122+CR121-BB121),\"\")","v":440720.06265415967},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,IF(C122=Input!$O$18,Input!$O$19,R122+CR121-Z122-BE121)),\"\")","v":439316.70800615969},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,CI122+CJ122,AB122*(1+Charges!$D$10)),0)","v":440754.9165901441},{"$f":"IF(Input!$W$55=1,CK122+CL122,( 1-(1-CW122)^(1/12))*(AC122))","v":424.63297225219719},{"$f":"AC122*Charges!$D$28/12","v":495.84928116391211},76.433935005395497,501.06690725759267,{"$f":"IF(Input!$W$55=1,CM122+CN122,MAX(AC122-AG122,0))","v":440253.8496828865},1000000,{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,440253.8496828865,{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B122<>\"\",((Flat_Extra/1000)/12)*AQ122*AO122+Input!$H$34*V122*AP122,\"\")","v":0},140.55723,290.5049830053955,500000,{"$f":"IF(B122<>\"\",IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B122<>\"\",B122<=Term-3),MIN(AU122,Charges!$H$11),0)","v":0},{"$f":"IF(C122=1,MIN(AV122,AW122),IF(AV122=0,0,MIN(AW122-AY121,IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$I$100,5)/Mode,0))))*(B122<=Term-3)","v":0},0,{"$f":"IF(B122<>\"\",IF(BH122>0,IF(AH123<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,MIN(IF(MOD(C122,12)=0,VLOOKUP(B122,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM122,AH122),AH122-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C122<60,0,IF(MOD(C122,12)=0,(BC122<60)*SUM(INDIRECT($BF$7&(C122+11)&\":\"&$BF$7&C121))+(BC122>=60)*SUMPRODUCT($BD$12:BD122,$BE$12:$BE122),0))","v":0},1000000,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,IF(MOD(C122,12)=0,VLOOKUP(B122,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},440253.8496828865,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B122<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B122<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B122<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B122<=Charges!$C$88),0)","v":0},{"$f":"IF(B122<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B122<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW122*BY122*Input!$H$35+BX122*BZ122*Input!$H$36","v":0},0,{"$f":"CB122*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM121+IF(MOD(C122-1,12)=0,CN121,0)-BE121,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C122-1,12)=0,H122*D122,CN121),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG122-(B122>PPT)*Z122)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH122-(B122<=PPT)*Z122)*(1+Charges!$D$10),0)","v":0},{"$f":"CI122*Charges!$C$22/12","v":0},0,-76.433935005395497,{"$f":"CJ122-CL122-(B122<=PPT)*AF122*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C122=\"\",MOD(C122-1,12)=0,B122>PPT),0%,100%/12+CO121),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B122>PPT),0%,100%-CO122)","v":0},{"$f":"IF(B122>=Charges!$B$68,IF(MOD(C122,12)=0,(Loyalty_Bonus+Charges!$C$69*(B122-11))*AH122,0),0)","v":0},440253.8496828865,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,112,0,0,0,0,{"$f":"IF(AND(B123<>\"\", B123<=10),VLOOKUP(B123,Charges!$C$40:$F$50, 4, 0), IF(AND(B123<>\"\", B123 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B123=Charges!$B$68,B123=Charges!$B$69,B123=Charges!$B$70),IF(MOD(C123,12)=0,VLOOKUP(B123,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B123=1,0,IF(B123<>\"\",(M123+N123)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G123), 0.5*Term*aprem)*(1+Indexation*(B123-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B123, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B123<>\"\",AQ123*VLOOKUP(Age+'4%'!B123-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B123<>\"\",B123<=Term),IF(C123<61,Charges!$C$31,W122*(1+(B123<>B122)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,R123+CR122-BB122),\"\")","v":440253.8496828865},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,IF(C123=Input!$O$18,Input!$O$19,R123+CR122-Z123-BE122)),\"\")","v":438850.49503488652},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,CI123+CJ123,AB123*(1+Charges!$D$10)),0)","v":440287.17735891993},{"$f":"IF(Input!$W$55=1,CK123+CL123,( 1-(1-CW123)^(1/12))*(AC123))","v":424.18234199824502},{"$f":"AC123*Charges!$D$28/12","v":495.3230745287849},76.352821559684102,500.53516355792914,{"$f":"IF(Input!$W$55=1,CM123+CN123,MAX(AC123-AG123,0))","v":439786.64219536202},1000000,{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,439786.64219536202,{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B123<>\"\",((Flat_Extra/1000)/12)*AQ123*AO123+Input!$H$34*V123*AP123,\"\")","v":0},140.55723,290.42386955968414,500000,{"$f":"IF(B123<>\"\",IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B123<>\"\",B123<=Term-3),MIN(AU123,Charges!$H$11),0)","v":0},{"$f":"IF(C123=1,MIN(AV123,AW123),IF(AV123=0,0,MIN(AW123-AY122,IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$I$100,5)/Mode,0))))*(B123<=Term-3)","v":0},0,{"$f":"IF(B123<>\"\",IF(BH123>0,IF(AH124<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,MIN(IF(MOD(C123,12)=0,VLOOKUP(B123,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM123,AH123),AH123-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C123<60,0,IF(MOD(C123,12)=0,(BC123<60)*SUM(INDIRECT($BF$7&(C123+11)&\":\"&$BF$7&C122))+(BC123>=60)*SUMPRODUCT($BD$12:BD123,$BE$12:$BE123),0))","v":0},1000000,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,IF(MOD(C123,12)=0,VLOOKUP(B123,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},439786.64219536202,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B123<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B123<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B123<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B123<=Charges!$C$88),0)","v":0},{"$f":"IF(B123<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B123<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW123*BY123*Input!$H$35+BX123*BZ123*Input!$H$36","v":0},0,{"$f":"CB123*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM122+IF(MOD(C123-1,12)=0,CN122,0)-BE122,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C123-1,12)=0,H123*D123,CN122),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG123-(B123>PPT)*Z123)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH123-(B123<=PPT)*Z123)*(1+Charges!$D$10),0)","v":0},{"$f":"CI123*Charges!$C$22/12","v":0},0,-76.352821559684102,{"$f":"CJ123-CL123-(B123<=PPT)*AF123*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C123=\"\",MOD(C123-1,12)=0,B123>PPT),0%,100%/12+CO122),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B123>PPT),0%,100%-CO123)","v":0},{"$f":"IF(B123>=Charges!$B$68,IF(MOD(C123,12)=0,(Loyalty_Bonus+Charges!$C$69*(B123-11))*AH123,0),0)","v":0},439786.64219536202,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,113,0,0,0,0,{"$f":"IF(AND(B124<>\"\", B124<=10),VLOOKUP(B124,Charges!$C$40:$F$50, 4, 0), IF(AND(B124<>\"\", B124 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B124=Charges!$B$68,B124=Charges!$B$69,B124=Charges!$B$70),IF(MOD(C124,12)=0,VLOOKUP(B124,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B124=1,0,IF(B124<>\"\",(M124+N124)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G124), 0.5*Term*aprem)*(1+Indexation*(B124-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B124, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B124<>\"\",AQ124*VLOOKUP(Age+'4%'!B124-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B124<>\"\",B124<=Term),IF(C124<61,Charges!$C$31,W123*(1+(B124<>B123)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,R124+CR123-BB123),\"\")","v":439786.64219536202},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,IF(C124=Input!$O$18,Input!$O$19,R124+CR123-Z124-BE123)),\"\")","v":438383.28754736204},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,CI124+CJ124,AB124*(1+Charges!$D$10)),0)","v":439818.44035565696},{"$f":"IF(Input!$W$55=1,CK124+CL124,( 1-(1-CW124)^(1/12))*(AC124))","v":423.73075046878461},{"$f":"AC124*Charges!$D$28/12","v":494.79574540011407},76.271535084381227,500.00228555316585,{"$f":"IF(Input!$W$55=1,CM124+CN124,MAX(AC124-AG124,0))","v":439318.43807010382},1000000,{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,439318.43807010382,{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B124<>\"\",((Flat_Extra/1000)/12)*AQ124*AO124+Input!$H$34*V124*AP124,\"\")","v":0},140.55723,290.3425830843812,500000,{"$f":"IF(B124<>\"\",IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B124<>\"\",B124<=Term-3),MIN(AU124,Charges!$H$11),0)","v":0},{"$f":"IF(C124=1,MIN(AV124,AW124),IF(AV124=0,0,MIN(AW124-AY123,IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$I$100,5)/Mode,0))))*(B124<=Term-3)","v":0},0,{"$f":"IF(B124<>\"\",IF(BH124>0,IF(AH125<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,MIN(IF(MOD(C124,12)=0,VLOOKUP(B124,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM124,AH124),AH124-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C124<60,0,IF(MOD(C124,12)=0,(BC124<60)*SUM(INDIRECT($BF$7&(C124+11)&\":\"&$BF$7&C123))+(BC124>=60)*SUMPRODUCT($BD$12:BD124,$BE$12:$BE124),0))","v":0},1000000,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,IF(MOD(C124,12)=0,VLOOKUP(B124,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},439318.43807010382,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B124<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B124<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B124<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B124<=Charges!$C$88),0)","v":0},{"$f":"IF(B124<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B124<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW124*BY124*Input!$H$35+BX124*BZ124*Input!$H$36","v":0},0,{"$f":"CB124*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM123+IF(MOD(C124-1,12)=0,CN123,0)-BE123,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C124-1,12)=0,H124*D124,CN123),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG124-(B124>PPT)*Z124)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH124-(B124<=PPT)*Z124)*(1+Charges!$D$10),0)","v":0},{"$f":"CI124*Charges!$C$22/12","v":0},0,-76.271535084381227,{"$f":"CJ124-CL124-(B124<=PPT)*AF124*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C124=\"\",MOD(C124-1,12)=0,B124>PPT),0%,100%/12+CO123),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B124>PPT),0%,100%-CO124)","v":0},{"$f":"IF(B124>=Charges!$B$68,IF(MOD(C124,12)=0,(Loyalty_Bonus+Charges!$C$69*(B124-11))*AH124,0),0)","v":0},439318.43807010382,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,114,0,0,0,0,{"$f":"IF(AND(B125<>\"\", B125<=10),VLOOKUP(B125,Charges!$C$40:$F$50, 4, 0), IF(AND(B125<>\"\", B125 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B125=Charges!$B$68,B125=Charges!$B$69,B125=Charges!$B$70),IF(MOD(C125,12)=0,VLOOKUP(B125,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B125=1,0,IF(B125<>\"\",(M125+N125)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G125), 0.5*Term*aprem)*(1+Indexation*(B125-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B125, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B125<>\"\",AQ125*VLOOKUP(Age+'4%'!B125-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B125<>\"\",B125<=Term),IF(C125<61,Charges!$C$31,W124*(1+(B125<>B124)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,R125+CR124-BB124),\"\")","v":439318.43807010382},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,IF(C125=Input!$O$18,Input!$O$19,R125+CR124-Z125-BE124)),\"\")","v":437915.08342210384},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,CI125+CJ125,AB125*(1+Charges!$D$10)),0)","v":439348.70345192775},{"$f":"IF(Input!$W$55=1,CK125+CL125,( 1-(1-CW125)^(1/12))*(AC125))","v":423.27819561324213},{"$f":"AC125*Charges!$D$28/12","v":494.26729138341875},76.190075210383583,499.46827082362574,{"$f":"IF(Input!$W$55=1,CM125+CN125,MAX(AC125-AG125,0))","v":438849.2351811041},1000000,{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,438849.2351811041,{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B125<>\"\",((Flat_Extra/1000)/12)*AQ125*AO125+Input!$H$34*V125*AP125,\"\")","v":0},140.55723,290.26112321038357,500000,{"$f":"IF(B125<>\"\",IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B125<>\"\",B125<=Term-3),MIN(AU125,Charges!$H$11),0)","v":0},{"$f":"IF(C125=1,MIN(AV125,AW125),IF(AV125=0,0,MIN(AW125-AY124,IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$I$100,5)/Mode,0))))*(B125<=Term-3)","v":0},0,{"$f":"IF(B125<>\"\",IF(BH125>0,IF(AH126<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,MIN(IF(MOD(C125,12)=0,VLOOKUP(B125,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM125,AH125),AH125-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C125<60,0,IF(MOD(C125,12)=0,(BC125<60)*SUM(INDIRECT($BF$7&(C125+11)&\":\"&$BF$7&C124))+(BC125>=60)*SUMPRODUCT($BD$12:BD125,$BE$12:$BE125),0))","v":0},1000000,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,IF(MOD(C125,12)=0,VLOOKUP(B125,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},438849.2351811041,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B125<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B125<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B125<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B125<=Charges!$C$88),0)","v":0},{"$f":"IF(B125<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B125<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW125*BY125*Input!$H$35+BX125*BZ125*Input!$H$36","v":0},0,{"$f":"CB125*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM124+IF(MOD(C125-1,12)=0,CN124,0)-BE124,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C125-1,12)=0,H125*D125,CN124),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG125-(B125>PPT)*Z125)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH125-(B125<=PPT)*Z125)*(1+Charges!$D$10),0)","v":0},{"$f":"CI125*Charges!$C$22/12","v":0},0,-76.190075210383583,{"$f":"CJ125-CL125-(B125<=PPT)*AF125*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C125=\"\",MOD(C125-1,12)=0,B125>PPT),0%,100%/12+CO124),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B125>PPT),0%,100%-CO125)","v":0},{"$f":"IF(B125>=Charges!$B$68,IF(MOD(C125,12)=0,(Loyalty_Bonus+Charges!$C$69*(B125-11))*AH125,0),0)","v":0},438849.2351811041,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,115,0,0,0,0,{"$f":"IF(AND(B126<>\"\", B126<=10),VLOOKUP(B126,Charges!$C$40:$F$50, 4, 0), IF(AND(B126<>\"\", B126 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B126=Charges!$B$68,B126=Charges!$B$69,B126=Charges!$B$70),IF(MOD(C126,12)=0,VLOOKUP(B126,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B126=1,0,IF(B126<>\"\",(M126+N126)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G126), 0.5*Term*aprem)*(1+Indexation*(B126-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B126, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B126<>\"\",AQ126*VLOOKUP(Age+'4%'!B126-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B126<>\"\",B126<=Term),IF(C126<61,Charges!$C$31,W125*(1+(B126<>B125)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,R126+CR125-BB125),\"\")","v":438849.2351811041},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,IF(C126=Input!$O$18,Input!$O$19,R126+CR125-Z126-BE125)),\"\")","v":437445.88053310412},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,CI126+CJ126,AB126*(1+Charges!$D$10)),0)","v":438877.96451476438},{"$f":"IF(Input!$W$55=1,CK126+CL126,( 1-(1-CW126)^(1/12))*(AC126))","v":422.82467537666952},{"$f":"AC126*Charges!$D$28/12","v":493.73771007910995},76.108441567800512,498.93311694447004,{"$f":"IF(Input!$W$55=1,CM126+CN126,MAX(AC126-AG126,0))","v":438379.03139781993},1000000,{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,438379.03139781993,{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B126<>\"\",((Flat_Extra/1000)/12)*AQ126*AO126+Input!$H$34*V126*AP126,\"\")","v":0},140.55723,290.17948956780049,500000,{"$f":"IF(B126<>\"\",IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B126<>\"\",B126<=Term-3),MIN(AU126,Charges!$H$11),0)","v":0},{"$f":"IF(C126=1,MIN(AV126,AW126),IF(AV126=0,0,MIN(AW126-AY125,IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$I$100,5)/Mode,0))))*(B126<=Term-3)","v":0},0,{"$f":"IF(B126<>\"\",IF(BH126>0,IF(AH127<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,MIN(IF(MOD(C126,12)=0,VLOOKUP(B126,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM126,AH126),AH126-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C126<60,0,IF(MOD(C126,12)=0,(BC126<60)*SUM(INDIRECT($BF$7&(C126+11)&\":\"&$BF$7&C125))+(BC126>=60)*SUMPRODUCT($BD$12:BD126,$BE$12:$BE126),0))","v":0},1000000,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,IF(MOD(C126,12)=0,VLOOKUP(B126,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},438379.03139781993,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B126<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B126<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B126<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B126<=Charges!$C$88),0)","v":0},{"$f":"IF(B126<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B126<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW126*BY126*Input!$H$35+BX126*BZ126*Input!$H$36","v":0},0,{"$f":"CB126*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM125+IF(MOD(C126-1,12)=0,CN125,0)-BE125,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C126-1,12)=0,H126*D126,CN125),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG126-(B126>PPT)*Z126)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH126-(B126<=PPT)*Z126)*(1+Charges!$D$10),0)","v":0},{"$f":"CI126*Charges!$C$22/12","v":0},0,-76.108441567800512,{"$f":"CJ126-CL126-(B126<=PPT)*AF126*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C126=\"\",MOD(C126-1,12)=0,B126>PPT),0%,100%/12+CO125),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B126>PPT),0%,100%-CO126)","v":0},{"$f":"IF(B126>=Charges!$B$68,IF(MOD(C126,12)=0,(Loyalty_Bonus+Charges!$C$69*(B126-11))*AH126,0),0)","v":0},438379.03139781993,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,116,0,0,0,0,{"$f":"IF(AND(B127<>\"\", B127<=10),VLOOKUP(B127,Charges!$C$40:$F$50, 4, 0), IF(AND(B127<>\"\", B127 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B127=Charges!$B$68,B127=Charges!$B$69,B127=Charges!$B$70),IF(MOD(C127,12)=0,VLOOKUP(B127,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B127=1,0,IF(B127<>\"\",(M127+N127)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G127), 0.5*Term*aprem)*(1+Indexation*(B127-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B127, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B127<>\"\",AQ127*VLOOKUP(Age+'4%'!B127-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B127<>\"\",B127<=Term),IF(C127<61,Charges!$C$31,W126*(1+(B127<>B126)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,R127+CR126-BB126),\"\")","v":438379.03139781993},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,IF(C127=Input!$O$18,Input!$O$19,R127+CR126-Z127-BE126)),\"\")","v":436975.67674981995},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,CI127+CJ127,AB127*(1+Charges!$D$10)),0)","v":438406.2214066491},{"$f":"IF(Input!$W$55=1,CK127+CL127,( 1-(1-CW127)^(1/12))*(AC127))","v":422.37018769973508},{"$f":"AC127*Charges!$D$28/12","v":493.20699908248025},76.026633785952313,498.39682148568738,{"$f":"IF(Input!$W$55=1,CM127+CN127,MAX(AC127-AG127,0))","v":437907.82458516338},1000000,{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,437907.82458516338,{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B127<>\"\",((Flat_Extra/1000)/12)*AQ127*AO127+Input!$H$34*V127*AP127,\"\")","v":0},140.55723,290.09768178595232,500000,{"$f":"IF(B127<>\"\",IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B127<>\"\",B127<=Term-3),MIN(AU127,Charges!$H$11),0)","v":0},{"$f":"IF(C127=1,MIN(AV127,AW127),IF(AV127=0,0,MIN(AW127-AY126,IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$I$100,5)/Mode,0))))*(B127<=Term-3)","v":0},0,{"$f":"IF(B127<>\"\",IF(BH127>0,IF(AH128<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,MIN(IF(MOD(C127,12)=0,VLOOKUP(B127,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM127,AH127),AH127-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C127<60,0,IF(MOD(C127,12)=0,(BC127<60)*SUM(INDIRECT($BF$7&(C127+11)&\":\"&$BF$7&C126))+(BC127>=60)*SUMPRODUCT($BD$12:BD127,$BE$12:$BE127),0))","v":0},1000000,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,IF(MOD(C127,12)=0,VLOOKUP(B127,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},437907.82458516338,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B127<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B127<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B127<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B127<=Charges!$C$88),0)","v":0},{"$f":"IF(B127<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B127<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW127*BY127*Input!$H$35+BX127*BZ127*Input!$H$36","v":0},0,{"$f":"CB127*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM126+IF(MOD(C127-1,12)=0,CN126,0)-BE126,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C127-1,12)=0,H127*D127,CN126),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG127-(B127>PPT)*Z127)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH127-(B127<=PPT)*Z127)*(1+Charges!$D$10),0)","v":0},{"$f":"CI127*Charges!$C$22/12","v":0},0,-76.026633785952313,{"$f":"CJ127-CL127-(B127<=PPT)*AF127*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C127=\"\",MOD(C127-1,12)=0,B127>PPT),0%,100%/12+CO126),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B127>PPT),0%,100%-CO127)","v":0},{"$f":"IF(B127>=Charges!$B$68,IF(MOD(C127,12)=0,(Loyalty_Bonus+Charges!$C$69*(B127-11))*AH127,0),0)","v":0},437907.82458516338,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,117,0,0,0,0,{"$f":"IF(AND(B128<>\"\", B128<=10),VLOOKUP(B128,Charges!$C$40:$F$50, 4, 0), IF(AND(B128<>\"\", B128 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B128=Charges!$B$68,B128=Charges!$B$69,B128=Charges!$B$70),IF(MOD(C128,12)=0,VLOOKUP(B128,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B128=1,0,IF(B128<>\"\",(M128+N128)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G128), 0.5*Term*aprem)*(1+Indexation*(B128-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B128, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B128<>\"\",AQ128*VLOOKUP(Age+'4%'!B128-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B128<>\"\",B128<=Term),IF(C128<61,Charges!$C$31,W127*(1+(B128<>B127)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,R128+CR127-BB127),\"\")","v":437907.82458516338},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,IF(C128=Input!$O$18,Input!$O$19,R128+CR127-Z128-BE127)),\"\")","v":436504.46993716341},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,CI128+CJ128,AB128*(1+Charges!$D$10)),0)","v":437933.47198550432},{"$f":"IF(Input!$W$55=1,CK128+CL128,( 1-(1-CW128)^(1/12))*(AC128))","v":421.91473051871424},{"$f":"AC128*Charges!$D$28/12","v":492.67515598369232},75.944651493368553,497.85938201208279,{"$f":"IF(Input!$W$55=1,CM128+CN128,MAX(AC128-AG128,0))","v":437435.61260349222},1000000,{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,437435.61260349222,{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B128<>\"\",((Flat_Extra/1000)/12)*AQ128*AO128+Input!$H$34*V128*AP128,\"\")","v":0},140.55723,290.01569949336857,500000,{"$f":"IF(B128<>\"\",IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B128<>\"\",B128<=Term-3),MIN(AU128,Charges!$H$11),0)","v":0},{"$f":"IF(C128=1,MIN(AV128,AW128),IF(AV128=0,0,MIN(AW128-AY127,IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$I$100,5)/Mode,0))))*(B128<=Term-3)","v":0},0,{"$f":"IF(B128<>\"\",IF(BH128>0,IF(AH129<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,MIN(IF(MOD(C128,12)=0,VLOOKUP(B128,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM128,AH128),AH128-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C128<60,0,IF(MOD(C128,12)=0,(BC128<60)*SUM(INDIRECT($BF$7&(C128+11)&\":\"&$BF$7&C127))+(BC128>=60)*SUMPRODUCT($BD$12:BD128,$BE$12:$BE128),0))","v":0},1000000,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,IF(MOD(C128,12)=0,VLOOKUP(B128,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},437435.61260349222,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B128<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B128<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B128<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B128<=Charges!$C$88),0)","v":0},{"$f":"IF(B128<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B128<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW128*BY128*Input!$H$35+BX128*BZ128*Input!$H$36","v":0},0,{"$f":"CB128*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM127+IF(MOD(C128-1,12)=0,CN127,0)-BE127,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C128-1,12)=0,H128*D128,CN127),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG128-(B128>PPT)*Z128)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH128-(B128<=PPT)*Z128)*(1+Charges!$D$10),0)","v":0},{"$f":"CI128*Charges!$C$22/12","v":0},0,-75.944651493368553,{"$f":"CJ128-CL128-(B128<=PPT)*AF128*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C128=\"\",MOD(C128-1,12)=0,B128>PPT),0%,100%/12+CO127),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B128>PPT),0%,100%-CO128)","v":0},{"$f":"IF(B128>=Charges!$B$68,IF(MOD(C128,12)=0,(Loyalty_Bonus+Charges!$C$69*(B128-11))*AH128,0),0)","v":0},437435.61260349222,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,118,0,0,0,0,{"$f":"IF(AND(B129<>\"\", B129<=10),VLOOKUP(B129,Charges!$C$40:$F$50, 4, 0), IF(AND(B129<>\"\", B129 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B129=Charges!$B$68,B129=Charges!$B$69,B129=Charges!$B$70),IF(MOD(C129,12)=0,VLOOKUP(B129,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B129=1,0,IF(B129<>\"\",(M129+N129)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G129), 0.5*Term*aprem)*(1+Indexation*(B129-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B129, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B129<>\"\",AQ129*VLOOKUP(Age+'4%'!B129-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B129<>\"\",B129<=Term),IF(C129<61,Charges!$C$31,W128*(1+(B129<>B128)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,R129+CR128-BB128),\"\")","v":437435.61260349222},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,IF(C129=Input!$O$18,Input!$O$19,R129+CR128-Z129-BE128)),\"\")","v":436032.25795549224},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,CI129+CJ129,AB129*(1+Charges!$D$10)),0)","v":437459.71410468314},{"$f":"IF(Input!$W$55=1,CK129+CL129,( 1-(1-CW129)^(1/12))*(AC129))","v":421.45830176548026},{"$f":"AC129*Charges!$D$28/12","v":492.14217836776851},75.862494317786442,497.32079608326671,{"$f":"IF(Input!$W$55=1,CM129+CN129,MAX(AC129-AG129,0))","v":436962.39330859989},1000000,{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,436962.39330859989,{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B129<>\"\",((Flat_Extra/1000)/12)*AQ129*AO129+Input!$H$34*V129*AP129,\"\")","v":0},140.55723,289.93354231778642,500000,{"$f":"IF(B129<>\"\",IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B129<>\"\",B129<=Term-3),MIN(AU129,Charges!$H$11),0)","v":0},{"$f":"IF(C129=1,MIN(AV129,AW129),IF(AV129=0,0,MIN(AW129-AY128,IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$I$100,5)/Mode,0))))*(B129<=Term-3)","v":0},0,{"$f":"IF(B129<>\"\",IF(BH129>0,IF(AH130<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,MIN(IF(MOD(C129,12)=0,VLOOKUP(B129,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM129,AH129),AH129-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C129<60,0,IF(MOD(C129,12)=0,(BC129<60)*SUM(INDIRECT($BF$7&(C129+11)&\":\"&$BF$7&C128))+(BC129>=60)*SUMPRODUCT($BD$12:BD129,$BE$12:$BE129),0))","v":0},1000000,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,IF(MOD(C129,12)=0,VLOOKUP(B129,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},436962.39330859989,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B129<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B129<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B129<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B129<=Charges!$C$88),0)","v":0},{"$f":"IF(B129<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B129<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW129*BY129*Input!$H$35+BX129*BZ129*Input!$H$36","v":0},0,{"$f":"CB129*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM128+IF(MOD(C129-1,12)=0,CN128,0)-BE128,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C129-1,12)=0,H129*D129,CN128),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG129-(B129>PPT)*Z129)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH129-(B129<=PPT)*Z129)*(1+Charges!$D$10),0)","v":0},{"$f":"CI129*Charges!$C$22/12","v":0},0,-75.862494317786442,{"$f":"CJ129-CL129-(B129<=PPT)*AF129*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C129=\"\",MOD(C129-1,12)=0,B129>PPT),0%,100%/12+CO128),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B129>PPT),0%,100%-CO129)","v":0},{"$f":"IF(B129>=Charges!$B$68,IF(MOD(C129,12)=0,(Loyalty_Bonus+Charges!$C$69*(B129-11))*AH129,0),0)","v":0},436962.39330859989,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,119,0,0,0,0,{"$f":"IF(AND(B130<>\"\", B130<=10),VLOOKUP(B130,Charges!$C$40:$F$50, 4, 0), IF(AND(B130<>\"\", B130 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B130=Charges!$B$68,B130=Charges!$B$69,B130=Charges!$B$70),IF(MOD(C130,12)=0,VLOOKUP(B130,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B130=1,0,IF(B130<>\"\",(M130+N130)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G130), 0.5*Term*aprem)*(1+Indexation*(B130-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B130, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B130<>\"\",AQ130*VLOOKUP(Age+'4%'!B130-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B130<>\"\",B130<=Term),IF(C130<61,Charges!$C$31,W129*(1+(B130<>B129)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,R130+CR129-BB129),\"\")","v":436962.39330859989},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,IF(C130=Input!$O$18,Input!$O$19,R130+CR129-Z130-BE129)),\"\")","v":435559.03866059991},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,CI130+CJ130,AB130*(1+Charges!$D$10)),0)","v":436984.94561295945},{"$f":"IF(Input!$W$55=1,CK130+CL130,( 1-(1-CW130)^(1/12))*(AC130))","v":421.00089936749453},{"$f":"AC130*Charges!$D$28/12","v":491.60806381457934},75.780161886149017,496.78106125364354,{"$f":"IF(Input!$W$55=1,CM130+CN130,MAX(AC130-AG130,0))","v":436488.16455170582},1000000,{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,436488.16455170582,{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B130<>\"\",((Flat_Extra/1000)/12)*AQ130*AO130+Input!$H$34*V130*AP130,\"\")","v":0},140.55723,289.85120988614904,500000,{"$f":"IF(B130<>\"\",IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B130<>\"\",B130<=Term-3),MIN(AU130,Charges!$H$11),0)","v":0},{"$f":"IF(C130=1,MIN(AV130,AW130),IF(AV130=0,0,MIN(AW130-AY129,IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$I$100,5)/Mode,0))))*(B130<=Term-3)","v":0},0,{"$f":"IF(B130<>\"\",IF(BH130>0,IF(AH131<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,MIN(IF(MOD(C130,12)=0,VLOOKUP(B130,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM130,AH130),AH130-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C130<60,0,IF(MOD(C130,12)=0,(BC130<60)*SUM(INDIRECT($BF$7&(C130+11)&\":\"&$BF$7&C129))+(BC130>=60)*SUMPRODUCT($BD$12:BD130,$BE$12:$BE130),0))","v":0},1000000,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,IF(MOD(C130,12)=0,VLOOKUP(B130,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},436488.16455170582,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B130<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B130<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B130<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B130<=Charges!$C$88),0)","v":0},{"$f":"IF(B130<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B130<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW130*BY130*Input!$H$35+BX130*BZ130*Input!$H$36","v":0},0,{"$f":"CB130*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM129+IF(MOD(C130-1,12)=0,CN129,0)-BE129,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C130-1,12)=0,H130*D130,CN129),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG130-(B130>PPT)*Z130)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH130-(B130<=PPT)*Z130)*(1+Charges!$D$10),0)","v":0},{"$f":"CI130*Charges!$C$22/12","v":0},0,-75.780161886149017,{"$f":"CJ130-CL130-(B130<=PPT)*AF130*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C130=\"\",MOD(C130-1,12)=0,B130>PPT),0%,100%/12+CO129),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B130>PPT),0%,100%-CO130)","v":0},{"$f":"IF(B130>=Charges!$B$68,IF(MOD(C130,12)=0,(Loyalty_Bonus+Charges!$C$69*(B130-11))*AH130,0),0)","v":0},436488.16455170582,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,120,0,0,0,0,{"$f":"IF(AND(B131<>\"\", B131<=10),VLOOKUP(B131,Charges!$C$40:$F$50, 4, 0), IF(AND(B131<>\"\", B131 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B131=Charges!$B$68,B131=Charges!$B$69,B131=Charges!$B$70),IF(MOD(C131,12)=0,VLOOKUP(B131,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B131=1,0,IF(B131<>\"\",(M131+N131)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G131), 0.5*Term*aprem)*(1+Indexation*(B131-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B131, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B131<>\"\",AQ131*VLOOKUP(Age+'4%'!B131-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B131<>\"\",B131<=Term),IF(C131<61,Charges!$C$31,W130*(1+(B131<>B130)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,R131+CR130-BB130),\"\")","v":436488.16455170582},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,IF(C131=Input!$O$18,Input!$O$19,R131+CR130-Z131-BE130)),\"\")","v":435084.80990370584},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,CI131+CJ131,AB131*(1+Charges!$D$10)),0)","v":436509.16435451806},{"$f":"IF(Input!$W$55=1,CK131+CL131,( 1-(1-CW131)^(1/12))*(AC131))","v":420.54252124779742},{"$f":"AC131*Charges!$D$28/12","v":491.07280989883276},75.697653824603535,496.24017507240097,{"$f":"IF(Input!$W$55=1,CM131+CN131,MAX(AC131-AG131,0))","v":436012.92417944566},1000000,{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,436012.92417944566,{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B131<>\"\",((Flat_Extra/1000)/12)*AQ131*AO131+Input!$H$34*V131*AP131,\"\")","v":0},140.55723,289.76870182460357,500000,{"$f":"IF(B131<>\"\",IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B131<>\"\",B131<=Term-3),MIN(AU131,Charges!$H$11),0)","v":0},{"$f":"IF(C131=1,MIN(AV131,AW131),IF(AV131=0,0,MIN(AW131-AY130,IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$I$100,5)/Mode,0))))*(B131<=Term-3)","v":0},0,{"$f":"IF(B131<>\"\",IF(BH131>0,IF(AH132<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,MIN(IF(MOD(C131,12)=0,VLOOKUP(B131,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM131,AH131),AH131-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C131<60,0,IF(MOD(C131,12)=0,(BC131<60)*SUM(INDIRECT($BF$7&(C131+11)&\":\"&$BF$7&C130))+(BC131>=60)*SUMPRODUCT($BD$12:BD131,$BE$12:$BE131),0))","v":0},1000000,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,IF(MOD(C131,12)=0,VLOOKUP(B131,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},436012.92417944566,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B131<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B131<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B131<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B131<=Charges!$C$88),0)","v":0},{"$f":"IF(B131<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B131<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW131*BY131*Input!$H$35+BX131*BZ131*Input!$H$36","v":0},0,{"$f":"CB131*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM130+IF(MOD(C131-1,12)=0,CN130,0)-BE130,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C131-1,12)=0,H131*D131,CN130),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG131-(B131>PPT)*Z131)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH131-(B131<=PPT)*Z131)*(1+Charges!$D$10),0)","v":0},{"$f":"CI131*Charges!$C$22/12","v":0},0,-75.697653824603535,{"$f":"CJ131-CL131-(B131<=PPT)*AF131*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C131=\"\",MOD(C131-1,12)=0,B131>PPT),0%,100%/12+CO130),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B131>PPT),0%,100%-CO131)","v":0},{"$f":"IF(B131>=Charges!$B$68,IF(MOD(C131,12)=0,(Loyalty_Bonus+Charges!$C$69*(B131-11))*AH131,0),0)","v":0},436012.92417944566,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,11,121,0,0,0,0,{"$f":"IF(AND(B132<>\"\", B132<=10),VLOOKUP(B132,Charges!$C$40:$F$50, 4, 0), IF(AND(B132<>\"\", B132 >10), 100%, 0))","v":1},0,0,0,0,0,{"$f":"IF(OR(B132=Charges!$B$68,B132=Charges!$B$69,B132=Charges!$B$70),IF(MOD(C132,12)=0,VLOOKUP(B132,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B132=1,0,IF(B132<>\"\",(M132+N132)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G132), 0.5*Term*aprem)*(1+Indexation*(B132-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B132, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B132<>\"\",AQ132*VLOOKUP(Age+'4%'!B132-1, Mortality,2,0)/12000,\"\")","v":657.5},{"$f":"MIN(IF(AND(B132<>\"\",B132<=Term),IF(C132<61,Charges!$C$31,W131*(1+(B132<>B131)*Charges!$C$32))),500)","v":0},0,0,775.85,{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,R132+CR131-BB131),\"\")","v":436012.92417944566},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,IF(C132=Input!$O$18,Input!$O$19,R132+CR131-Z132-BE131)),\"\")","v":435237.07417944568},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,CI132+CJ132,AB132*(1+Charges!$D$10)),0)","v":436661.9271038748},{"$f":"IF(Input!$W$55=1,CK132+CL132,( 1-(1-CW132)^(1/12))*(AC132))","v":420.68969623749604},{"$f":"AC132*Charges!$D$28/12","v":491.24466799185916},75.72414532274928,496.41384156024532,{"$f":"IF(Input!$W$55=1,CM132+CN132,MAX(AC132-AG132,0))","v":436165.51326231455},1000000,{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,0,{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1000000,{"$f":"IF(B132<>\"\",((Flat_Extra/1000)/12)*AQ132*AO132+Input!$H$34*V132*AP132,\"\")","v":0},118.35,194.07414532274927,500000,{"$f":"IF(B132<>\"\",IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B132<>\"\",B132<=Term-3),MIN(AU132,Charges!$H$11),0)","v":0},{"$f":"IF(C132=1,MIN(AV132,AW132),IF(AV132=0,0,MIN(AW132-AY131,IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$I$100,5)/Mode,0))))*(B132<=Term-3)","v":0},0,{"$f":"IF(B132<>\"\",IF(BH132>0,IF(AH133<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,MIN(IF(MOD(C132,12)=0,VLOOKUP(B132,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM132,AH132),AH132-Charges!$D$73*aprem)))),0),0)","v":0},55,0,0,{"$f":"IF(C132<60,0,IF(MOD(C132,12)=0,(BC132<60)*SUM(INDIRECT($BF$7&(C132+11)&\":\"&$BF$7&C131))+(BC132>=60)*SUMPRODUCT($BD$12:BD132,$BE$12:$BE132),0))","v":0},1000000,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,IF(MOD(C132,12)=0,VLOOKUP(B132,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},436165.51326231455,436012.92417944566,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B132<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B132<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B132<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B132<=Charges!$C$88),0)","v":0},{"$f":"IF(B132<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B132<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW132*BY132*Input!$H$35+BX132*BZ132*Input!$H$36","v":0},0,{"$f":"CB132*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM131+IF(MOD(C132-1,12)=0,CN131,0)-BE131,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C132-1,12)=0,H132*D132,CN131),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG132-(B132>PPT)*Z132)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH132-(B132<=PPT)*Z132)*(1+Charges!$D$10),0)","v":0},{"$f":"CI132*Charges!$C$22/12","v":0},0,-75.72414532274928,{"$f":"CJ132-CL132-(B132<=PPT)*AF132*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C132=\"\",MOD(C132-1,12)=0,B132>PPT),0%,100%/12+CO131),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B132>PPT),0%,100%-CO132)","v":0},{"$f":"IF(B132>=Charges!$B$68,IF(MOD(C132,12)=0,(Loyalty_Bonus+Charges!$C$69*(B132-11))*AH132,0),0)","v":0},436165.51326231455,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
["","","",0,0,"","",{"$f":"IF(AND(B133<>\"\", B133<=10),VLOOKUP(B133,Charges!$C$40:$F$50, 4, 0), IF(AND(B133<>\"\", B133 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B133=Charges!$B$68,B133=Charges!$B$69,B133=Charges!$B$70),IF(MOD(C133,12)=0,VLOOKUP(B133,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B133=1,0,IF(B133<>\"\",(M133+N133)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G133), 0.5*Term*aprem)*(1+Indexation*(B133-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B133, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B133<>\"\",AQ133*VLOOKUP(Age+'4%'!B133-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B133<>\"\",B133<=Term),IF(C133<61,Charges!$C$31,W132*(1+(B133<>B132)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,R133+CR132-BB132),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,IF(C133=Input!$O$18,Input!$O$19,R133+CR132-Z133-BE132)),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,CI133+CJ133,AB133*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK133+CL133,( 1-(1-CW133)^(1/12))*(AC133))","v":{"$error":"#VALUE!"}},{"$f":"AC133*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM133+CN133,MAX(AC133-AG133,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B133<>\"\",((Flat_Extra/1000)/12)*AQ133*AO133+Input!$H$34*V133*AP133,\"\")","v":""},"",0,"",{"$f":"IF(B133<>\"\",IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B133<>\"\",B133<=Term-3),MIN(AU133,Charges!$H$11),0)","v":0},{"$f":"IF(C133=1,MIN(AV133,AW133),IF(AV133=0,0,MIN(AW133-AY132,IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$I$100,5)/Mode,0))))*(B133<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",IF(BH133>0,IF(AH134<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,MIN(IF(MOD(C133,12)=0,VLOOKUP(B133,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM133,AH133),AH133-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C133<60,0,IF(MOD(C133,12)=0,(BC133<60)*SUM(INDIRECT($BF$7&(C133+11)&\":\"&$BF$7&C132))+(BC133>=60)*SUMPRODUCT($BD$12:BD133,$BE$12:$BE133),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,IF(MOD(C133,12)=0,VLOOKUP(B133,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B133<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B133<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B133<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B133<=Charges!$C$88),0)","v":0},{"$f":"IF(B133<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B133<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW133*BY133*Input!$H$35+BX133*BZ133*Input!$H$36","v":0},0,{"$f":"CB133*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM132+IF(MOD(C133-1,12)=0,CN132,0)-BE132,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C133-1,12)=0,H133*D133,CN132),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG133-(B133>PPT)*Z133)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH133-(B133<=PPT)*Z133)*(1+Charges!$D$10),0)","v":0},{"$f":"CI133*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ133-CL133-(B133<=PPT)*AF133*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C133=\"\",MOD(C133-1,12)=0,B133>PPT),0%,100%/12+CO132),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B133>PPT),0%,100%-CO133)","v":0},{"$f":"IF(B133>=Charges!$B$68,IF(MOD(C133,12)=0,(Loyalty_Bonus+Charges!$C$69*(B133-11))*AH133,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B134<>\"\", B134<=10),VLOOKUP(B134,Charges!$C$40:$F$50, 4, 0), IF(AND(B134<>\"\", B134 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B134=Charges!$B$68,B134=Charges!$B$69,B134=Charges!$B$70),IF(MOD(C134,12)=0,VLOOKUP(B134,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B134=1,0,IF(B134<>\"\",(M134+N134)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G134), 0.5*Term*aprem)*(1+Indexation*(B134-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B134, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B134<>\"\",AQ134*VLOOKUP(Age+'4%'!B134-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B134<>\"\",B134<=Term),IF(C134<61,Charges!$C$31,W133*(1+(B134<>B133)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,R134+CR133-BB133),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,IF(C134=Input!$O$18,Input!$O$19,R134+CR133-Z134-BE133)),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,CI134+CJ134,AB134*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK134+CL134,( 1-(1-CW134)^(1/12))*(AC134))","v":{"$error":"#VALUE!"}},{"$f":"AC134*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM134+CN134,MAX(AC134-AG134,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B134<>\"\",((Flat_Extra/1000)/12)*AQ134*AO134+Input!$H$34*V134*AP134,\"\")","v":""},"",0,"",{"$f":"IF(B134<>\"\",IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B134<>\"\",B134<=Term-3),MIN(AU134,Charges!$H$11),0)","v":0},{"$f":"IF(C134=1,MIN(AV134,AW134),IF(AV134=0,0,MIN(AW134-AY133,IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$I$100,5)/Mode,0))))*(B134<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",IF(BH134>0,IF(AH135<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,MIN(IF(MOD(C134,12)=0,VLOOKUP(B134,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM134,AH134),AH134-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C134<60,0,IF(MOD(C134,12)=0,(BC134<60)*SUM(INDIRECT($BF$7&(C134+11)&\":\"&$BF$7&C133))+(BC134>=60)*SUMPRODUCT($BD$12:BD134,$BE$12:$BE134),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,IF(MOD(C134,12)=0,VLOOKUP(B134,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B134<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B134<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B134<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B134<=Charges!$C$88),0)","v":0},{"$f":"IF(B134<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B134<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW134*BY134*Input!$H$35+BX134*BZ134*Input!$H$36","v":0},0,{"$f":"CB134*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM133+IF(MOD(C134-1,12)=0,CN133,0)-BE133,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C134-1,12)=0,H134*D134,CN133),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG134-(B134>PPT)*Z134)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH134-(B134<=PPT)*Z134)*(1+Charges!$D$10),0)","v":0},{"$f":"CI134*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ134-CL134-(B134<=PPT)*AF134*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C134=\"\",MOD(C134-1,12)=0,B134>PPT),0%,100%/12+CO133),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B134>PPT),0%,100%-CO134)","v":0},{"$f":"IF(B134>=Charges!$B$68,IF(MOD(C134,12)=0,(Loyalty_Bonus+Charges!$C$69*(B134-11))*AH134,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B135<>\"\", B135<=10),VLOOKUP(B135,Charges!$C$40:$F$50, 4, 0), IF(AND(B135<>\"\", B135 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B135=Charges!$B$68,B135=Charges!$B$69,B135=Charges!$B$70),IF(MOD(C135,12)=0,VLOOKUP(B135,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B135=1,0,IF(B135<>\"\",(M135+N135)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G135), 0.5*Term*aprem)*(1+Indexation*(B135-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B135, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B135<>\"\",AQ135*VLOOKUP(Age+'4%'!B135-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B135<>\"\",B135<=Term),IF(C135<61,Charges!$C$31,W134*(1+(B135<>B134)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,R135+CR134-BB134),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,IF(C135=Input!$O$18,Input!$O$19,R135+CR134-Z135-BE134)),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,CI135+CJ135,AB135*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK135+CL135,( 1-(1-CW135)^(1/12))*(AC135))","v":{"$error":"#VALUE!"}},{"$f":"AC135*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM135+CN135,MAX(AC135-AG135,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B135<>\"\",((Flat_Extra/1000)/12)*AQ135*AO135+Input!$H$34*V135*AP135,\"\")","v":""},"",0,"",{"$f":"IF(B135<>\"\",IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B135<>\"\",B135<=Term-3),MIN(AU135,Charges!$H$11),0)","v":0},{"$f":"IF(C135=1,MIN(AV135,AW135),IF(AV135=0,0,MIN(AW135-AY134,IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$I$100,5)/Mode,0))))*(B135<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",IF(BH135>0,IF(AH136<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,MIN(IF(MOD(C135,12)=0,VLOOKUP(B135,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM135,AH135),AH135-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C135<60,0,IF(MOD(C135,12)=0,(BC135<60)*SUM(INDIRECT($BF$7&(C135+11)&\":\"&$BF$7&C134))+(BC135>=60)*SUMPRODUCT($BD$12:BD135,$BE$12:$BE135),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,IF(MOD(C135,12)=0,VLOOKUP(B135,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B135<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B135<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B135<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B135<=Charges!$C$88),0)","v":0},{"$f":"IF(B135<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B135<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW135*BY135*Input!$H$35+BX135*BZ135*Input!$H$36","v":0},0,{"$f":"CB135*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM134+IF(MOD(C135-1,12)=0,CN134,0)-BE134,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C135-1,12)=0,H135*D135,CN134),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG135-(B135>PPT)*Z135)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH135-(B135<=PPT)*Z135)*(1+Charges!$D$10),0)","v":0},{"$f":"CI135*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ135-CL135-(B135<=PPT)*AF135*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C135=\"\",MOD(C135-1,12)=0,B135>PPT),0%,100%/12+CO134),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B135>PPT),0%,100%-CO135)","v":0},{"$f":"IF(B135>=Charges!$B$68,IF(MOD(C135,12)=0,(Loyalty_Bonus+Charges!$C$69*(B135-11))*AH135,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B136<>\"\", B136<=10),VLOOKUP(B136,Charges!$C$40:$F$50, 4, 0), IF(AND(B136<>\"\", B136 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B136=Charges!$B$68,B136=Charges!$B$69,B136=Charges!$B$70),IF(MOD(C136,12)=0,VLOOKUP(B136,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B136=1,0,IF(B136<>\"\",(M136+N136)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G136), 0.5*Term*aprem)*(1+Indexation*(B136-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B136, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B136<>\"\",AQ136*VLOOKUP(Age+'4%'!B136-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B136<>\"\",B136<=Term),IF(C136<61,Charges!$C$31,W135*(1+(B136<>B135)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,R136+CR135-BB135),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,IF(C136=Input!$O$18,Input!$O$19,R136+CR135-Z136-BE135)),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,CI136+CJ136,AB136*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK136+CL136,( 1-(1-CW136)^(1/12))*(AC136))","v":{"$error":"#VALUE!"}},{"$f":"AC136*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM136+CN136,MAX(AC136-AG136,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B136<>\"\",((Flat_Extra/1000)/12)*AQ136*AO136+Input!$H$34*V136*AP136,\"\")","v":""},"",0,"",{"$f":"IF(B136<>\"\",IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B136<>\"\",B136<=Term-3),MIN(AU136,Charges!$H$11),0)","v":0},{"$f":"IF(C136=1,MIN(AV136,AW136),IF(AV136=0,0,MIN(AW136-AY135,IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$I$100,5)/Mode,0))))*(B136<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",IF(BH136>0,IF(AH137<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,MIN(IF(MOD(C136,12)=0,VLOOKUP(B136,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM136,AH136),AH136-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C136<60,0,IF(MOD(C136,12)=0,(BC136<60)*SUM(INDIRECT($BF$7&(C136+11)&\":\"&$BF$7&C135))+(BC136>=60)*SUMPRODUCT($BD$12:BD136,$BE$12:$BE136),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,IF(MOD(C136,12)=0,VLOOKUP(B136,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B136<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B136<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B136<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B136<=Charges!$C$88),0)","v":0},{"$f":"IF(B136<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B136<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW136*BY136*Input!$H$35+BX136*BZ136*Input!$H$36","v":0},0,{"$f":"CB136*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM135+IF(MOD(C136-1,12)=0,CN135,0)-BE135,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C136-1,12)=0,H136*D136,CN135),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG136-(B136>PPT)*Z136)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH136-(B136<=PPT)*Z136)*(1+Charges!$D$10),0)","v":0},{"$f":"CI136*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ136-CL136-(B136<=PPT)*AF136*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C136=\"\",MOD(C136-1,12)=0,B136>PPT),0%,100%/12+CO135),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B136>PPT),0%,100%-CO136)","v":0},{"$f":"IF(B136>=Charges!$B$68,IF(MOD(C136,12)=0,(Loyalty_Bonus+Charges!$C$69*(B136-11))*AH136,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B137<>\"\", B137<=10),VLOOKUP(B137,Charges!$C$40:$F$50, 4, 0), IF(AND(B137<>\"\", B137 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B137=Charges!$B$68,B137=Charges!$B$69,B137=Charges!$B$70),IF(MOD(C137,12)=0,VLOOKUP(B137,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B137=1,0,IF(B137<>\"\",(M137+N137)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G137), 0.5*Term*aprem)*(1+Indexation*(B137-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B137, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B137<>\"\",AQ137*VLOOKUP(Age+'4%'!B137-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B137<>\"\",B137<=Term),IF(C137<61,Charges!$C$31,W136*(1+(B137<>B136)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,R137+CR136-BB136),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,IF(C137=Input!$O$18,Input!$O$19,R137+CR136-Z137-BE136)),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,CI137+CJ137,AB137*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK137+CL137,( 1-(1-CW137)^(1/12))*(AC137))","v":{"$error":"#VALUE!"}},{"$f":"AC137*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM137+CN137,MAX(AC137-AG137,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B137<>\"\",((Flat_Extra/1000)/12)*AQ137*AO137+Input!$H$34*V137*AP137,\"\")","v":""},"",0,"",{"$f":"IF(B137<>\"\",IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B137<>\"\",B137<=Term-3),MIN(AU137,Charges!$H$11),0)","v":0},{"$f":"IF(C137=1,MIN(AV137,AW137),IF(AV137=0,0,MIN(AW137-AY136,IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$I$100,5)/Mode,0))))*(B137<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",IF(BH137>0,IF(AH138<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,MIN(IF(MOD(C137,12)=0,VLOOKUP(B137,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM137,AH137),AH137-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C137<60,0,IF(MOD(C137,12)=0,(BC137<60)*SUM(INDIRECT($BF$7&(C137+11)&\":\"&$BF$7&C136))+(BC137>=60)*SUMPRODUCT($BD$12:BD137,$BE$12:$BE137),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,IF(MOD(C137,12)=0,VLOOKUP(B137,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B137<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B137<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B137<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B137<=Charges!$C$88),0)","v":0},{"$f":"IF(B137<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B137<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW137*BY137*Input!$H$35+BX137*BZ137*Input!$H$36","v":0},0,{"$f":"CB137*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM136+IF(MOD(C137-1,12)=0,CN136,0)-BE136,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C137-1,12)=0,H137*D137,CN136),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG137-(B137>PPT)*Z137)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH137-(B137<=PPT)*Z137)*(1+Charges!$D$10),0)","v":0},{"$f":"CI137*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ137-CL137-(B137<=PPT)*AF137*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C137=\"\",MOD(C137-1,12)=0,B137>PPT),0%,100%/12+CO136),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B137>PPT),0%,100%-CO137)","v":0},{"$f":"IF(B137>=Charges!$B$68,IF(MOD(C137,12)=0,(Loyalty_Bonus+Charges!$C$69*(B137-11))*AH137,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B138<>\"\", B138<=10),VLOOKUP(B138,Charges!$C$40:$F$50, 4, 0), IF(AND(B138<>\"\", B138 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B138=Charges!$B$68,B138=Charges!$B$69,B138=Charges!$B$70),IF(MOD(C138,12)=0,VLOOKUP(B138,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B138=1,0,IF(B138<>\"\",(M138+N138)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G138), 0.5*Term*aprem)*(1+Indexation*(B138-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B138, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B138<>\"\",AQ138*VLOOKUP(Age+'4%'!B138-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B138<>\"\",B138<=Term),IF(C138<61,Charges!$C$31,W137*(1+(B138<>B137)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,R138+CR137-BB137),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,IF(C138=Input!$O$18,Input!$O$19,R138+CR137-Z138-BE137)),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,CI138+CJ138,AB138*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK138+CL138,( 1-(1-CW138)^(1/12))*(AC138))","v":{"$error":"#VALUE!"}},{"$f":"AC138*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM138+CN138,MAX(AC138-AG138,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B138<>\"\",((Flat_Extra/1000)/12)*AQ138*AO138+Input!$H$34*V138*AP138,\"\")","v":""},"",0,"",{"$f":"IF(B138<>\"\",IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B138<>\"\",B138<=Term-3),MIN(AU138,Charges!$H$11),0)","v":0},{"$f":"IF(C138=1,MIN(AV138,AW138),IF(AV138=0,0,MIN(AW138-AY137,IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$I$100,5)/Mode,0))))*(B138<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",IF(BH138>0,IF(AH139<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,MIN(IF(MOD(C138,12)=0,VLOOKUP(B138,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM138,AH138),AH138-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C138<60,0,IF(MOD(C138,12)=0,(BC138<60)*SUM(INDIRECT($BF$7&(C138+11)&\":\"&$BF$7&C137))+(BC138>=60)*SUMPRODUCT($BD$12:BD138,$BE$12:$BE138),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,IF(MOD(C138,12)=0,VLOOKUP(B138,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B138<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B138<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B138<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B138<=Charges!$C$88),0)","v":0},{"$f":"IF(B138<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B138<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW138*BY138*Input!$H$35+BX138*BZ138*Input!$H$36","v":0},0,{"$f":"CB138*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM137+IF(MOD(C138-1,12)=0,CN137,0)-BE137,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C138-1,12)=0,H138*D138,CN137),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG138-(B138>PPT)*Z138)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH138-(B138<=PPT)*Z138)*(1+Charges!$D$10),0)","v":0},{"$f":"CI138*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ138-CL138-(B138<=PPT)*AF138*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C138=\"\",MOD(C138-1,12)=0,B138>PPT),0%,100%/12+CO137),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B138>PPT),0%,100%-CO138)","v":0},{"$f":"IF(B138>=Charges!$B$68,IF(MOD(C138,12)=0,(Loyalty_Bonus+Charges!$C$69*(B138-11))*AH138,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B139<>\"\", B139<=10),VLOOKUP(B139,Charges!$C$40:$F$50, 4, 0), IF(AND(B139<>\"\", B139 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B139=Charges!$B$68,B139=Charges!$B$69,B139=Charges!$B$70),IF(MOD(C139,12)=0,VLOOKUP(B139,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B139=1,0,IF(B139<>\"\",(M139+N139)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G139), 0.5*Term*aprem)*(1+Indexation*(B139-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B139, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B139<>\"\",AQ139*VLOOKUP(Age+'4%'!B139-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B139<>\"\",B139<=Term),IF(C139<61,Charges!$C$31,W138*(1+(B139<>B138)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,R139+CR138-BB138),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,IF(C139=Input!$O$18,Input!$O$19,R139+CR138-Z139-BE138)),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,CI139+CJ139,AB139*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK139+CL139,( 1-(1-CW139)^(1/12))*(AC139))","v":{"$error":"#VALUE!"}},{"$f":"AC139*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM139+CN139,MAX(AC139-AG139,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B139<>\"\",((Flat_Extra/1000)/12)*AQ139*AO139+Input!$H$34*V139*AP139,\"\")","v":""},"",0,"",{"$f":"IF(B139<>\"\",IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B139<>\"\",B139<=Term-3),MIN(AU139,Charges!$H$11),0)","v":0},{"$f":"IF(C139=1,MIN(AV139,AW139),IF(AV139=0,0,MIN(AW139-AY138,IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$I$100,5)/Mode,0))))*(B139<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",IF(BH139>0,IF(AH140<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,MIN(IF(MOD(C139,12)=0,VLOOKUP(B139,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM139,AH139),AH139-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C139<60,0,IF(MOD(C139,12)=0,(BC139<60)*SUM(INDIRECT($BF$7&(C139+11)&\":\"&$BF$7&C138))+(BC139>=60)*SUMPRODUCT($BD$12:BD139,$BE$12:$BE139),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,IF(MOD(C139,12)=0,VLOOKUP(B139,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B139<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B139<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B139<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B139<=Charges!$C$88),0)","v":0},{"$f":"IF(B139<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B139<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW139*BY139*Input!$H$35+BX139*BZ139*Input!$H$36","v":0},0,{"$f":"CB139*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM138+IF(MOD(C139-1,12)=0,CN138,0)-BE138,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C139-1,12)=0,H139*D139,CN138),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG139-(B139>PPT)*Z139)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH139-(B139<=PPT)*Z139)*(1+Charges!$D$10),0)","v":0},{"$f":"CI139*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ139-CL139-(B139<=PPT)*AF139*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C139=\"\",MOD(C139-1,12)=0,B139>PPT),0%,100%/12+CO138),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B139>PPT),0%,100%-CO139)","v":0},{"$f":"IF(B139>=Charges!$B$68,IF(MOD(C139,12)=0,(Loyalty_Bonus+Charges!$C$69*(B139-11))*AH139,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C139<=Term*12,C139+1,\"\")","v":""},{"$f":"IFERROR(IF(C140<>\"\",IF(AND(MOD(C140-1,12/Mode)=0,B140<=Term),Prem/Mode,0),\"\")*A140, 0)","v":0},{"$f":"IFERROR(IF(B140<>\"\",(aprem),\"\")*A140, 0)","v":0},{"$f":"IF(B140<>\"\",AX140,\"\")","v":""},{"$f":"IF(B140<>\"\",D140+F140,\"\")","v":""},{"$f":"IF(AND(B140<>\"\", B140<=10),VLOOKUP(B140,Charges!$C$40:$F$50, 4, 0), IF(AND(B140<>\"\", B140 >10), 100%, 0))","v":0},0,{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12)=0,G140,G140+J139),\"\")","v":""},{"$f":"IFERROR(D140*H140, 0)","v":0},{"$f":"IF(B140<>\"\",(G140-K140)*Service_tax,0)","v":0},0,{"$f":"IF(OR(B140=Charges!$B$68,B140=Charges!$B$69,B140=Charges!$B$70),IF(MOD(C140,12)=0,VLOOKUP(B140,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B140<>\"\",G140-K140,\"\")","v":""},{"$f":"IF(B140<>\"\",G140-M140,\"\")","v":""},{"$f":"IF(B140=1,0,IF(B140<>\"\",(M140+N140)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B140<>\"\",M140-Q140,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G140), 0.5*Term*aprem)*(1+Indexation*(B140-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E140/1000*(B140<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B140<>\"\",AQ140*VLOOKUP(Age+'4%'!B140-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B140<>\"\",B140<=Term),IF(C140<61,Charges!$C$31,W139*(1+(B140<>B139)*Charges!$C$32))),500)","v":0},{"$f":"IF(B140<>\"\",W140*Service_tax,0)","v":0},{"$f":"W140+X140","v":0},"",{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,R140+CR139-BB139),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,IF(C140=Input!$O$18,Input!$O$19,R140+CR139-Z140-BE139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,CI140+CJ140,AB140*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK140+CL140,( 1-(1-CW140)^(1/12))*(AC140))","v":{"$error":"#VALUE!"}},{"$f":"AC140*Charges!$D$28/12","v":0},{"$f":"AD140*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD140+AF140","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM140+CN140,MAX(AC140-AG140,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",S140,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B140<>\"\",B140<=Term),CR140-AM140,0)","v":0},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B140<>\"\",((Flat_Extra/1000)/12)*AQ140*AO140+Input!$H$34*V140*AP140,\"\")","v":""},{"$f":"IF(B140<>\"\",Service_tax*(V140+AR140+CB140),\"\")","v":""},{"$f":"IFERROR(L140+X140+AF140+AS140, 0)","v":0},{"$f":"IF(B140<>\"\",D140+AU139,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B140<>\"\",B140<=Term-3),MIN(AU140,Charges!$H$11),0)","v":0},{"$f":"IF(C140=1,MIN(AV140,AW140),IF(AV140=0,0,MIN(AW140-AY139,IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$I$100,5)/Mode,0))))*(B140<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C140=1,AX140,AX140+AY139)*(B140<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(BH140>0,IF(AH141<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B140<>\"\",AZ140,0)","v":0},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,MIN(IF(MOD(C140,12)=0,VLOOKUP(B140,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM140,AH140),AH140-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B140<>\"\",Age+B140-1,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(BC140+2>60,1,0),\"\")","v":""},{"$f":"IF(B140<>\"\",BB140,0)","v":0},{"$f":"IF(C140<60,0,IF(MOD(C140,12)=0,(BC140<60)*SUM(INDIRECT($BF$7&(C140+11)&\":\"&$BF$7&C139))+(BC140>=60)*SUMPRODUCT($BD$12:BD140,$BE$12:$BE140),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(C140<=60,AI140,IF(MOD(C140,12)=0,AI140-BF140*0,BG139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,IF(MOD(C140,12)=0,VLOOKUP(B140,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH140","v":{"$error":"#VALUE!"}},{"$f":"IF(A140=1,-G140,0)+IF(C140=Term*12+1,BI139)+BB140","v":0},null,null,null,null,{"$f":"IF(B140>PPT, 0,PPT-B140)","v":0},{"$f":"IF(B140>=Term, 1,MIN(Term-B140+1,10))","v":1},{"$f":"10%*SA*(B140<=Term)","v":0},0,null,null,{"$f":"Charges!$C$82/12*(B140<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B140<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B140<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B140<=Charges!$C$88),0)","v":0},{"$f":"IF(B140<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B140<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW140*BY140*Input!$H$35+BX140*BZ140*Input!$H$36","v":0},0,{"$f":"CB140*Charges!$C$6","v":0},{"$f":"CB140+CC140","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM139+IF(MOD(C140-1,12)=0,CN139,0)-BE139,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C140-1,12)=0,H140*D140,CN139),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG140-(B140>PPT)*Z140)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH140-(B140<=PPT)*Z140)*(1+Charges!$D$10),0)","v":0},{"$f":"CI140*Charges!$C$22/12","v":0},0,{"$f":"CI140-CK140+CQ139-(B140>PPT)*AF140","v":{"$error":"#VALUE!"}},{"$f":"CJ140-CL140-(B140<=PPT)*AF140*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C140=\"\",MOD(C140-1,12)=0,B140>PPT),0%,100%/12+CO139),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B140>PPT),0%,100%-CO140)","v":0},{"$f":"IF(B140>=Charges!$B$68,IF(MOD(C140,12)=0,(Loyalty_Bonus+Charges!$C$69*(B140-11))*AH140,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B140 >8, avg_fmc_dfa2, IF(Term-B140 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B140 >16, avg_fmc_dfa6, IF(Term-B140 > 11, avg_fmc_dfa7,IF(Term-B140 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU140, CV140)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B141<>\"\",IF(C141<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B140<=Term,INT((C141-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B141<>\"\", B141<=10),VLOOKUP(B141,Charges!$C$40:$F$50, 4, 0), IF(AND(B141<>\"\", B141 >10), 100%, 0))","v":0},{"$f":"IF(D141<>0,(D141*H141)/(D141),0)","v":0},"",0,0,{"$f":"K141-L141","v":0},{"$f":"IF(OR(B141=Charges!$B$68,B141=Charges!$B$69,B141=Charges!$B$70),IF(MOD(C141,12)=0,VLOOKUP(B141,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B141=1,0,IF(B141<>\"\",(M141+N141)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G141), 0.5*Term*aprem)*(1+Indexation*(B141-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B141, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B141<>\"\",AQ141*VLOOKUP(Age+'4%'!B141-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B141<>\"\",B141<=Term),IF(C141<61,Charges!$C$31,W140*(1+(B141<>B140)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B141<>\"\",V141+Y141+AS141+AR141+CB141,\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,R141+CR140-BB140),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,IF(C141=Input!$O$18,Input!$O$19,R141+CR140-Z141-BE140)),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,CI141+CJ141,AB141*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK141+CL141,( 1-(1-CW141)^(1/12))*(AC141))","v":{"$error":"#VALUE!"}},{"$f":"AC141*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM141+CN141,MAX(AC141-AG141,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",MIN(E141*AJ141,CR141*AK141,AL141),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S141+T141+U141","v":0},{"$f":"IF(B141<>\"\",((Flat_Extra/1000)/12)*AQ141*AO141+Input!$H$34*V141*AP141,\"\")","v":""},"",0,"",{"$f":"IF(B141<>\"\",IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B141<>\"\",B141<=Term-3),MIN(AU141,Charges!$H$11),0)","v":0},{"$f":"IF(C141=1,MIN(AV141,AW141),IF(AV141=0,0,MIN(AW141-AY140,IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$I$100,5)/Mode,0))))*(B141<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",IF(BH141>0,IF(AH142<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,MIN(IF(MOD(C141,12)=0,VLOOKUP(B141,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM141,AH141),AH141-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C141<60,0,IF(MOD(C141,12)=0,(BC141<60)*SUM(INDIRECT($BF$7&(C141+11)&\":\"&$BF$7&C140))+(BC141>=60)*SUMPRODUCT($BD$12:BD141,$BE$12:$BE141),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,IF(MOD(C141,12)=0,VLOOKUP(B141,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,{"$f":"E141","v":0},null,null,{"$f":"Charges!$C$82/12*(B141<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B141<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B141<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B141<=Charges!$C$88),0)","v":0},{"$f":"IF(B141<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B141<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW141*BY141*Input!$H$35+BX141*BZ141*Input!$H$36","v":0},{"$f":"BW141+CA141+BX141","v":0},{"$f":"CB141*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM140+IF(MOD(C141-1,12)=0,CN140,0)-BE140,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C141-1,12)=0,H141*D141,CN140),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG141-(B141>PPT)*Z141)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH141-(B141<=PPT)*Z141)*(1+Charges!$D$10),0)","v":0},{"$f":"CI141*Charges!$C$22/12","v":0},{"$f":"CJ141*SUMPRODUCT($CO$11:$CP$11,CO141:CP141)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ141-CL141-(B141<=PPT)*AF141*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C141=\"\",MOD(C141-1,12)=0,B141>PPT),0%,100%/12+CO140),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B141>PPT),0%,100%-CO141)","v":0},{"$f":"IF(B141>=Charges!$B$68,IF(MOD(C141,12)=0,(Loyalty_Bonus+Charges!$C$69*(B141-11))*AH141,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH141 +CQ141","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B142<>\"\", B142<=10),VLOOKUP(B142,Charges!$C$40:$F$50, 4, 0), IF(AND(B142<>\"\", B142 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B142=Charges!$B$68,B142=Charges!$B$69,B142=Charges!$B$70),IF(MOD(C142,12)=0,VLOOKUP(B142,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B142=1,0,IF(B142<>\"\",(M142+N142)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G142), 0.5*Term*aprem)*(1+Indexation*(B142-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B142, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B142<>\"\",AQ142*VLOOKUP(Age+'4%'!B142-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B142<>\"\",B142<=Term),IF(C142<61,Charges!$C$31,W141*(1+(B142<>B141)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,R142+CR141-BB141),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,IF(C142=Input!$O$18,Input!$O$19,R142+CR141-Z142-BE141)),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,CI142+CJ142,AB142*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK142+CL142,( 1-(1-CW142)^(1/12))*(AC142))","v":{"$error":"#VALUE!"}},{"$f":"AC142*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM142+CN142,MAX(AC142-AG142,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B142<>\"\",((Flat_Extra/1000)/12)*AQ142*AO142+Input!$H$34*V142*AP142,\"\")","v":""},"",0,"",{"$f":"IF(B142<>\"\",IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B142<>\"\",B142<=Term-3),MIN(AU142,Charges!$H$11),0)","v":0},{"$f":"IF(C142=1,MIN(AV142,AW142),IF(AV142=0,0,MIN(AW142-AY141,IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$I$100,5)/Mode,0))))*(B142<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",IF(BH142>0,IF(AH143<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,MIN(IF(MOD(C142,12)=0,VLOOKUP(B142,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM142,AH142),AH142-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C142<60,0,IF(MOD(C142,12)=0,(BC142<60)*SUM(INDIRECT($BF$7&(C142+11)&\":\"&$BF$7&C141))+(BC142>=60)*SUMPRODUCT($BD$12:BD142,$BE$12:$BE142),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,IF(MOD(C142,12)=0,VLOOKUP(B142,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B142<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B142<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B142<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B142<=Charges!$C$88),0)","v":0},{"$f":"IF(B142<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B142<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW142*BY142*Input!$H$35+BX142*BZ142*Input!$H$36","v":0},0,{"$f":"CB142*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM141+IF(MOD(C142-1,12)=0,CN141,0)-BE141,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C142-1,12)=0,H142*D142,CN141),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG142-(B142>PPT)*Z142)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH142-(B142<=PPT)*Z142)*(1+Charges!$D$10),0)","v":0},{"$f":"CI142*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ142-CL142-(B142<=PPT)*AF142*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C142=\"\",MOD(C142-1,12)=0,B142>PPT),0%,100%/12+CO141),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B142>PPT),0%,100%-CO142)","v":0},{"$f":"IF(B142>=Charges!$B$68,IF(MOD(C142,12)=0,(Loyalty_Bonus+Charges!$C$69*(B142-11))*AH142,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B143<>\"\", B143<=10),VLOOKUP(B143,Charges!$C$40:$F$50, 4, 0), IF(AND(B143<>\"\", B143 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B143=Charges!$B$68,B143=Charges!$B$69,B143=Charges!$B$70),IF(MOD(C143,12)=0,VLOOKUP(B143,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B143=1,0,IF(B143<>\"\",(M143+N143)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G143), 0.5*Term*aprem)*(1+Indexation*(B143-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B143, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B143<>\"\",AQ143*VLOOKUP(Age+'4%'!B143-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B143<>\"\",B143<=Term),IF(C143<61,Charges!$C$31,W142*(1+(B143<>B142)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,R143+CR142-BB142),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,IF(C143=Input!$O$18,Input!$O$19,R143+CR142-Z143-BE142)),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,CI143+CJ143,AB143*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK143+CL143,( 1-(1-CW143)^(1/12))*(AC143))","v":{"$error":"#VALUE!"}},{"$f":"AC143*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM143+CN143,MAX(AC143-AG143,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B143<>\"\",((Flat_Extra/1000)/12)*AQ143*AO143+Input!$H$34*V143*AP143,\"\")","v":""},"",0,"",{"$f":"IF(B143<>\"\",IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B143<>\"\",B143<=Term-3),MIN(AU143,Charges!$H$11),0)","v":0},{"$f":"IF(C143=1,MIN(AV143,AW143),IF(AV143=0,0,MIN(AW143-AY142,IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$I$100,5)/Mode,0))))*(B143<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",IF(BH143>0,IF(AH144<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,MIN(IF(MOD(C143,12)=0,VLOOKUP(B143,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM143,AH143),AH143-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C143<60,0,IF(MOD(C143,12)=0,(BC143<60)*SUM(INDIRECT($BF$7&(C143+11)&\":\"&$BF$7&C142))+(BC143>=60)*SUMPRODUCT($BD$12:BD143,$BE$12:$BE143),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,IF(MOD(C143,12)=0,VLOOKUP(B143,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B143<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B143<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B143<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B143<=Charges!$C$88),0)","v":0},{"$f":"IF(B143<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B143<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW143*BY143*Input!$H$35+BX143*BZ143*Input!$H$36","v":0},0,{"$f":"CB143*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM142+IF(MOD(C143-1,12)=0,CN142,0)-BE142,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C143-1,12)=0,H143*D143,CN142),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG143-(B143>PPT)*Z143)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH143-(B143<=PPT)*Z143)*(1+Charges!$D$10),0)","v":0},{"$f":"CI143*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ143-CL143-(B143<=PPT)*AF143*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C143=\"\",MOD(C143-1,12)=0,B143>PPT),0%,100%/12+CO142),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B143>PPT),0%,100%-CO143)","v":0},{"$f":"IF(B143>=Charges!$B$68,IF(MOD(C143,12)=0,(Loyalty_Bonus+Charges!$C$69*(B143-11))*AH143,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B144<>\"\", B144<=10),VLOOKUP(B144,Charges!$C$40:$F$50, 4, 0), IF(AND(B144<>\"\", B144 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B144=Charges!$B$68,B144=Charges!$B$69,B144=Charges!$B$70),IF(MOD(C144,12)=0,VLOOKUP(B144,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B144=1,0,IF(B144<>\"\",(M144+N144)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G144), 0.5*Term*aprem)*(1+Indexation*(B144-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B144<>\"\",AQ144*VLOOKUP(Age+'4%'!B144-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B144<>\"\",B144<=Term),IF(C144<61,Charges!$C$31,W143*(1+(B144<>B143)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,R144+CR143-BB143),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,IF(C144=Input!$O$18,Input!$O$19,R144+CR143-Z144-BE143)),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,CI144+CJ144,AB144*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK144+CL144,( 1-(1-CW144)^(1/12))*(AC144))","v":{"$error":"#VALUE!"}},{"$f":"AC144*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM144+CN144,MAX(AC144-AG144,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B144<>\"\",((Flat_Extra/1000)/12)*AQ144*AO144+Input!$H$34*V144*AP144,\"\")","v":""},"",0,"",{"$f":"IF(B144<>\"\",IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B144<>\"\",B144<=Term-3),MIN(AU144,Charges!$H$11),0)","v":0},{"$f":"IF(C144=1,MIN(AV144,AW144),IF(AV144=0,0,MIN(AW144-AY143,IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$I$100,5)/Mode,0))))*(B144<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",IF(BH144>0,IF(AH145<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,MIN(IF(MOD(C144,12)=0,VLOOKUP(B144,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM144,AH144),AH144-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C144<60,0,IF(MOD(C144,12)=0,(BC144<60)*SUM(INDIRECT($BF$7&(C144+11)&\":\"&$BF$7&C143))+(BC144>=60)*SUMPRODUCT($BD$12:BD144,$BE$12:$BE144),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,IF(MOD(C144,12)=0,VLOOKUP(B144,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B144<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B144<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B144<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B144<=Charges!$C$88),0)","v":0},{"$f":"IF(B144<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B144<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW144*BY144*Input!$H$35+BX144*BZ144*Input!$H$36","v":0},0,{"$f":"CB144*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM143+IF(MOD(C144-1,12)=0,CN143,0)-BE143,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C144-1,12)=0,H144*D144,CN143),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG144-(B144>PPT)*Z144)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH144-(B144<=PPT)*Z144)*(1+Charges!$D$10),0)","v":0},{"$f":"CI144*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ144-CL144-(B144<=PPT)*AF144*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C144=\"\",MOD(C144-1,12)=0,B144>PPT),0%,100%/12+CO143),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B144>PPT),0%,100%-CO144)","v":0},{"$f":"IF(B144>=Charges!$B$68,IF(MOD(C144,12)=0,(Loyalty_Bonus+Charges!$C$69*(B144-11))*AH144,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B145<>\"\", B145<=10),VLOOKUP(B145,Charges!$C$40:$F$50, 4, 0), IF(AND(B145<>\"\", B145 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B145=Charges!$B$68,B145=Charges!$B$69,B145=Charges!$B$70),IF(MOD(C145,12)=0,VLOOKUP(B145,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B145=1,0,IF(B145<>\"\",(M145+N145)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G145), 0.5*Term*aprem)*(1+Indexation*(B145-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B145, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B145<>\"\",AQ145*VLOOKUP(Age+'4%'!B145-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B145<>\"\",B145<=Term),IF(C145<61,Charges!$C$31,W144*(1+(B145<>B144)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,R145+CR144-BB144),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,IF(C145=Input!$O$18,Input!$O$19,R145+CR144-Z145-BE144)),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,CI145+CJ145,AB145*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK145+CL145,( 1-(1-CW145)^(1/12))*(AC145))","v":{"$error":"#VALUE!"}},{"$f":"AC145*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM145+CN145,MAX(AC145-AG145,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B145<>\"\",((Flat_Extra/1000)/12)*AQ145*AO145+Input!$H$34*V145*AP145,\"\")","v":""},"",0,"",{"$f":"IF(B145<>\"\",IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B145<>\"\",B145<=Term-3),MIN(AU145,Charges!$H$11),0)","v":0},{"$f":"IF(C145=1,MIN(AV145,AW145),IF(AV145=0,0,MIN(AW145-AY144,IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$I$100,5)/Mode,0))))*(B145<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",IF(BH145>0,IF(AH146<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,MIN(IF(MOD(C145,12)=0,VLOOKUP(B145,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM145,AH145),AH145-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C145<60,0,IF(MOD(C145,12)=0,(BC145<60)*SUM(INDIRECT($BF$7&(C145+11)&\":\"&$BF$7&C144))+(BC145>=60)*SUMPRODUCT($BD$12:BD145,$BE$12:$BE145),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,IF(MOD(C145,12)=0,VLOOKUP(B145,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B145<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B145<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B145<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B145<=Charges!$C$88),0)","v":0},{"$f":"IF(B145<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B145<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW145*BY145*Input!$H$35+BX145*BZ145*Input!$H$36","v":0},0,{"$f":"CB145*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM144+IF(MOD(C145-1,12)=0,CN144,0)-BE144,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C145-1,12)=0,H145*D145,CN144),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG145-(B145>PPT)*Z145)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH145-(B145<=PPT)*Z145)*(1+Charges!$D$10),0)","v":0},{"$f":"CI145*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ145-CL145-(B145<=PPT)*AF145*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C145=\"\",MOD(C145-1,12)=0,B145>PPT),0%,100%/12+CO144),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B145>PPT),0%,100%-CO145)","v":0},{"$f":"IF(B145>=Charges!$B$68,IF(MOD(C145,12)=0,(Loyalty_Bonus+Charges!$C$69*(B145-11))*AH145,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B146<>\"\", B146<=10),VLOOKUP(B146,Charges!$C$40:$F$50, 4, 0), IF(AND(B146<>\"\", B146 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B146=Charges!$B$68,B146=Charges!$B$69,B146=Charges!$B$70),IF(MOD(C146,12)=0,VLOOKUP(B146,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B146=1,0,IF(B146<>\"\",(M146+N146)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G146), 0.5*Term*aprem)*(1+Indexation*(B146-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B146, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B146<>\"\",AQ146*VLOOKUP(Age+'4%'!B146-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B146<>\"\",B146<=Term),IF(C146<61,Charges!$C$31,W145*(1+(B146<>B145)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,R146+CR145-BB145),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,IF(C146=Input!$O$18,Input!$O$19,R146+CR145-Z146-BE145)),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,CI146+CJ146,AB146*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK146+CL146,( 1-(1-CW146)^(1/12))*(AC146))","v":{"$error":"#VALUE!"}},{"$f":"AC146*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM146+CN146,MAX(AC146-AG146,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B146<>\"\",((Flat_Extra/1000)/12)*AQ146*AO146+Input!$H$34*V146*AP146,\"\")","v":""},"",0,"",{"$f":"IF(B146<>\"\",IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B146<>\"\",B146<=Term-3),MIN(AU146,Charges!$H$11),0)","v":0},{"$f":"IF(C146=1,MIN(AV146,AW146),IF(AV146=0,0,MIN(AW146-AY145,IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$I$100,5)/Mode,0))))*(B146<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",IF(BH146>0,IF(AH147<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,MIN(IF(MOD(C146,12)=0,VLOOKUP(B146,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM146,AH146),AH146-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C146<60,0,IF(MOD(C146,12)=0,(BC146<60)*SUM(INDIRECT($BF$7&(C146+11)&\":\"&$BF$7&C145))+(BC146>=60)*SUMPRODUCT($BD$12:BD146,$BE$12:$BE146),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,IF(MOD(C146,12)=0,VLOOKUP(B146,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B146<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B146<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B146<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B146<=Charges!$C$88),0)","v":0},{"$f":"IF(B146<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B146<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW146*BY146*Input!$H$35+BX146*BZ146*Input!$H$36","v":0},0,{"$f":"CB146*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM145+IF(MOD(C146-1,12)=0,CN145,0)-BE145,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C146-1,12)=0,H146*D146,CN145),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG146-(B146>PPT)*Z146)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH146-(B146<=PPT)*Z146)*(1+Charges!$D$10),0)","v":0},{"$f":"CI146*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ146-CL146-(B146<=PPT)*AF146*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C146=\"\",MOD(C146-1,12)=0,B146>PPT),0%,100%/12+CO145),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B146>PPT),0%,100%-CO146)","v":0},{"$f":"IF(B146>=Charges!$B$68,IF(MOD(C146,12)=0,(Loyalty_Bonus+Charges!$C$69*(B146-11))*AH146,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B147<>\"\", B147<=10),VLOOKUP(B147,Charges!$C$40:$F$50, 4, 0), IF(AND(B147<>\"\", B147 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B147=Charges!$B$68,B147=Charges!$B$69,B147=Charges!$B$70),IF(MOD(C147,12)=0,VLOOKUP(B147,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B147=1,0,IF(B147<>\"\",(M147+N147)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G147), 0.5*Term*aprem)*(1+Indexation*(B147-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B147, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B147<>\"\",AQ147*VLOOKUP(Age+'4%'!B147-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B147<>\"\",B147<=Term),IF(C147<61,Charges!$C$31,W146*(1+(B147<>B146)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,R147+CR146-BB146),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,IF(C147=Input!$O$18,Input!$O$19,R147+CR146-Z147-BE146)),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,CI147+CJ147,AB147*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK147+CL147,( 1-(1-CW147)^(1/12))*(AC147))","v":{"$error":"#VALUE!"}},{"$f":"AC147*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM147+CN147,MAX(AC147-AG147,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B147<>\"\",((Flat_Extra/1000)/12)*AQ147*AO147+Input!$H$34*V147*AP147,\"\")","v":""},"",0,"",{"$f":"IF(B147<>\"\",IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B147<>\"\",B147<=Term-3),MIN(AU147,Charges!$H$11),0)","v":0},{"$f":"IF(C147=1,MIN(AV147,AW147),IF(AV147=0,0,MIN(AW147-AY146,IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$I$100,5)/Mode,0))))*(B147<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",IF(BH147>0,IF(AH148<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,MIN(IF(MOD(C147,12)=0,VLOOKUP(B147,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM147,AH147),AH147-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C147<60,0,IF(MOD(C147,12)=0,(BC147<60)*SUM(INDIRECT($BF$7&(C147+11)&\":\"&$BF$7&C146))+(BC147>=60)*SUMPRODUCT($BD$12:BD147,$BE$12:$BE147),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,IF(MOD(C147,12)=0,VLOOKUP(B147,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B147<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B147<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B147<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B147<=Charges!$C$88),0)","v":0},{"$f":"IF(B147<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B147<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW147*BY147*Input!$H$35+BX147*BZ147*Input!$H$36","v":0},0,{"$f":"CB147*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM146+IF(MOD(C147-1,12)=0,CN146,0)-BE146,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C147-1,12)=0,H147*D147,CN146),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG147-(B147>PPT)*Z147)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH147-(B147<=PPT)*Z147)*(1+Charges!$D$10),0)","v":0},{"$f":"CI147*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ147-CL147-(B147<=PPT)*AF147*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C147=\"\",MOD(C147-1,12)=0,B147>PPT),0%,100%/12+CO146),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B147>PPT),0%,100%-CO147)","v":0},{"$f":"IF(B147>=Charges!$B$68,IF(MOD(C147,12)=0,(Loyalty_Bonus+Charges!$C$69*(B147-11))*AH147,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B148<>\"\", B148<=10),VLOOKUP(B148,Charges!$C$40:$F$50, 4, 0), IF(AND(B148<>\"\", B148 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B148=Charges!$B$68,B148=Charges!$B$69,B148=Charges!$B$70),IF(MOD(C148,12)=0,VLOOKUP(B148,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B148=1,0,IF(B148<>\"\",(M148+N148)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G148), 0.5*Term*aprem)*(1+Indexation*(B148-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B148, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B148<>\"\",AQ148*VLOOKUP(Age+'4%'!B148-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B148<>\"\",B148<=Term),IF(C148<61,Charges!$C$31,W147*(1+(B148<>B147)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,R148+CR147-BB147),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,IF(C148=Input!$O$18,Input!$O$19,R148+CR147-Z148-BE147)),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,CI148+CJ148,AB148*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK148+CL148,( 1-(1-CW148)^(1/12))*(AC148))","v":{"$error":"#VALUE!"}},{"$f":"AC148*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM148+CN148,MAX(AC148-AG148,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B148<>\"\",((Flat_Extra/1000)/12)*AQ148*AO148+Input!$H$34*V148*AP148,\"\")","v":""},"",0,"",{"$f":"IF(B148<>\"\",IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B148<>\"\",B148<=Term-3),MIN(AU148,Charges!$H$11),0)","v":0},{"$f":"IF(C148=1,MIN(AV148,AW148),IF(AV148=0,0,MIN(AW148-AY147,IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$I$100,5)/Mode,0))))*(B148<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",IF(BH148>0,IF(AH149<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,MIN(IF(MOD(C148,12)=0,VLOOKUP(B148,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM148,AH148),AH148-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C148<60,0,IF(MOD(C148,12)=0,(BC148<60)*SUM(INDIRECT($BF$7&(C148+11)&\":\"&$BF$7&C147))+(BC148>=60)*SUMPRODUCT($BD$12:BD148,$BE$12:$BE148),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,IF(MOD(C148,12)=0,VLOOKUP(B148,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B148<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B148<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B148<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B148<=Charges!$C$88),0)","v":0},{"$f":"IF(B148<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B148<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW148*BY148*Input!$H$35+BX148*BZ148*Input!$H$36","v":0},0,{"$f":"CB148*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM147+IF(MOD(C148-1,12)=0,CN147,0)-BE147,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C148-1,12)=0,H148*D148,CN147),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG148-(B148>PPT)*Z148)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH148-(B148<=PPT)*Z148)*(1+Charges!$D$10),0)","v":0},{"$f":"CI148*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ148-CL148-(B148<=PPT)*AF148*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C148=\"\",MOD(C148-1,12)=0,B148>PPT),0%,100%/12+CO147),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B148>PPT),0%,100%-CO148)","v":0},{"$f":"IF(B148>=Charges!$B$68,IF(MOD(C148,12)=0,(Loyalty_Bonus+Charges!$C$69*(B148-11))*AH148,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B149<>\"\", B149<=10),VLOOKUP(B149,Charges!$C$40:$F$50, 4, 0), IF(AND(B149<>\"\", B149 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B149=Charges!$B$68,B149=Charges!$B$69,B149=Charges!$B$70),IF(MOD(C149,12)=0,VLOOKUP(B149,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B149=1,0,IF(B149<>\"\",(M149+N149)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G149), 0.5*Term*aprem)*(1+Indexation*(B149-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B149, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B149<>\"\",AQ149*VLOOKUP(Age+'4%'!B149-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B149<>\"\",B149<=Term),IF(C149<61,Charges!$C$31,W148*(1+(B149<>B148)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,R149+CR148-BB148),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,IF(C149=Input!$O$18,Input!$O$19,R149+CR148-Z149-BE148)),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,CI149+CJ149,AB149*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK149+CL149,( 1-(1-CW149)^(1/12))*(AC149))","v":{"$error":"#VALUE!"}},{"$f":"AC149*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM149+CN149,MAX(AC149-AG149,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B149<>\"\",((Flat_Extra/1000)/12)*AQ149*AO149+Input!$H$34*V149*AP149,\"\")","v":""},"",0,"",{"$f":"IF(B149<>\"\",IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B149<>\"\",B149<=Term-3),MIN(AU149,Charges!$H$11),0)","v":0},{"$f":"IF(C149=1,MIN(AV149,AW149),IF(AV149=0,0,MIN(AW149-AY148,IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$I$100,5)/Mode,0))))*(B149<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",IF(BH149>0,IF(AH150<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,MIN(IF(MOD(C149,12)=0,VLOOKUP(B149,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM149,AH149),AH149-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C149<60,0,IF(MOD(C149,12)=0,(BC149<60)*SUM(INDIRECT($BF$7&(C149+11)&\":\"&$BF$7&C148))+(BC149>=60)*SUMPRODUCT($BD$12:BD149,$BE$12:$BE149),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,IF(MOD(C149,12)=0,VLOOKUP(B149,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B149<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B149<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B149<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B149<=Charges!$C$88),0)","v":0},{"$f":"IF(B149<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B149<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW149*BY149*Input!$H$35+BX149*BZ149*Input!$H$36","v":0},0,{"$f":"CB149*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM148+IF(MOD(C149-1,12)=0,CN148,0)-BE148,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C149-1,12)=0,H149*D149,CN148),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG149-(B149>PPT)*Z149)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH149-(B149<=PPT)*Z149)*(1+Charges!$D$10),0)","v":0},{"$f":"CI149*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ149-CL149-(B149<=PPT)*AF149*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C149=\"\",MOD(C149-1,12)=0,B149>PPT),0%,100%/12+CO148),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B149>PPT),0%,100%-CO149)","v":0},{"$f":"IF(B149>=Charges!$B$68,IF(MOD(C149,12)=0,(Loyalty_Bonus+Charges!$C$69*(B149-11))*AH149,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B150<>\"\", B150<=10),VLOOKUP(B150,Charges!$C$40:$F$50, 4, 0), IF(AND(B150<>\"\", B150 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B150=Charges!$B$68,B150=Charges!$B$69,B150=Charges!$B$70),IF(MOD(C150,12)=0,VLOOKUP(B150,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B150=1,0,IF(B150<>\"\",(M150+N150)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G150), 0.5*Term*aprem)*(1+Indexation*(B150-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B150, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B150<>\"\",AQ150*VLOOKUP(Age+'4%'!B150-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B150<>\"\",B150<=Term),IF(C150<61,Charges!$C$31,W149*(1+(B150<>B149)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,R150+CR149-BB149),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,IF(C150=Input!$O$18,Input!$O$19,R150+CR149-Z150-BE149)),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,CI150+CJ150,AB150*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK150+CL150,( 1-(1-CW150)^(1/12))*(AC150))","v":{"$error":"#VALUE!"}},{"$f":"AC150*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM150+CN150,MAX(AC150-AG150,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B150<>\"\",((Flat_Extra/1000)/12)*AQ150*AO150+Input!$H$34*V150*AP150,\"\")","v":""},"",0,"",{"$f":"IF(B150<>\"\",IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B150<>\"\",B150<=Term-3),MIN(AU150,Charges!$H$11),0)","v":0},{"$f":"IF(C150=1,MIN(AV150,AW150),IF(AV150=0,0,MIN(AW150-AY149,IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$I$100,5)/Mode,0))))*(B150<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",IF(BH150>0,IF(AH151<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,MIN(IF(MOD(C150,12)=0,VLOOKUP(B150,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM150,AH150),AH150-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C150<60,0,IF(MOD(C150,12)=0,(BC150<60)*SUM(INDIRECT($BF$7&(C150+11)&\":\"&$BF$7&C149))+(BC150>=60)*SUMPRODUCT($BD$12:BD150,$BE$12:$BE150),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,IF(MOD(C150,12)=0,VLOOKUP(B150,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B150<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B150<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B150<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B150<=Charges!$C$88),0)","v":0},{"$f":"IF(B150<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B150<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW150*BY150*Input!$H$35+BX150*BZ150*Input!$H$36","v":0},0,{"$f":"CB150*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM149+IF(MOD(C150-1,12)=0,CN149,0)-BE149,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C150-1,12)=0,H150*D150,CN149),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG150-(B150>PPT)*Z150)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH150-(B150<=PPT)*Z150)*(1+Charges!$D$10),0)","v":0},{"$f":"CI150*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ150-CL150-(B150<=PPT)*AF150*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C150=\"\",MOD(C150-1,12)=0,B150>PPT),0%,100%/12+CO149),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B150>PPT),0%,100%-CO150)","v":0},{"$f":"IF(B150>=Charges!$B$68,IF(MOD(C150,12)=0,(Loyalty_Bonus+Charges!$C$69*(B150-11))*AH150,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B151<>\"\", B151<=10),VLOOKUP(B151,Charges!$C$40:$F$50, 4, 0), IF(AND(B151<>\"\", B151 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B151=Charges!$B$68,B151=Charges!$B$69,B151=Charges!$B$70),IF(MOD(C151,12)=0,VLOOKUP(B151,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B151=1,0,IF(B151<>\"\",(M151+N151)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G151), 0.5*Term*aprem)*(1+Indexation*(B151-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B151, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B151<>\"\",AQ151*VLOOKUP(Age+'4%'!B151-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B151<>\"\",B151<=Term),IF(C151<61,Charges!$C$31,W150*(1+(B151<>B150)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,R151+CR150-BB150),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,IF(C151=Input!$O$18,Input!$O$19,R151+CR150-Z151-BE150)),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,CI151+CJ151,AB151*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK151+CL151,( 1-(1-CW151)^(1/12))*(AC151))","v":{"$error":"#VALUE!"}},{"$f":"AC151*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM151+CN151,MAX(AC151-AG151,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B151<>\"\",((Flat_Extra/1000)/12)*AQ151*AO151+Input!$H$34*V151*AP151,\"\")","v":""},"",0,"",{"$f":"IF(B151<>\"\",IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B151<>\"\",B151<=Term-3),MIN(AU151,Charges!$H$11),0)","v":0},{"$f":"IF(C151=1,MIN(AV151,AW151),IF(AV151=0,0,MIN(AW151-AY150,IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$I$100,5)/Mode,0))))*(B151<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",IF(BH151>0,IF(AH152<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,MIN(IF(MOD(C151,12)=0,VLOOKUP(B151,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM151,AH151),AH151-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C151<60,0,IF(MOD(C151,12)=0,(BC151<60)*SUM(INDIRECT($BF$7&(C151+11)&\":\"&$BF$7&C150))+(BC151>=60)*SUMPRODUCT($BD$12:BD151,$BE$12:$BE151),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,IF(MOD(C151,12)=0,VLOOKUP(B151,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B151<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B151<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B151<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B151<=Charges!$C$88),0)","v":0},{"$f":"IF(B151<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B151<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW151*BY151*Input!$H$35+BX151*BZ151*Input!$H$36","v":0},0,{"$f":"CB151*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM150+IF(MOD(C151-1,12)=0,CN150,0)-BE150,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C151-1,12)=0,H151*D151,CN150),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG151-(B151>PPT)*Z151)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH151-(B151<=PPT)*Z151)*(1+Charges!$D$10),0)","v":0},{"$f":"CI151*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ151-CL151-(B151<=PPT)*AF151*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C151=\"\",MOD(C151-1,12)=0,B151>PPT),0%,100%/12+CO150),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B151>PPT),0%,100%-CO151)","v":0},{"$f":"IF(B151>=Charges!$B$68,IF(MOD(C151,12)=0,(Loyalty_Bonus+Charges!$C$69*(B151-11))*AH151,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B152<>\"\", B152<=10),VLOOKUP(B152,Charges!$C$40:$F$50, 4, 0), IF(AND(B152<>\"\", B152 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B152=Charges!$B$68,B152=Charges!$B$69,B152=Charges!$B$70),IF(MOD(C152,12)=0,VLOOKUP(B152,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B152=1,0,IF(B152<>\"\",(M152+N152)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G152), 0.5*Term*aprem)*(1+Indexation*(B152-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B152, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B152<>\"\",AQ152*VLOOKUP(Age+'4%'!B152-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B152<>\"\",B152<=Term),IF(C152<61,Charges!$C$31,W151*(1+(B152<>B151)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,R152+CR151-BB151),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,IF(C152=Input!$O$18,Input!$O$19,R152+CR151-Z152-BE151)),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,CI152+CJ152,AB152*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK152+CL152,( 1-(1-CW152)^(1/12))*(AC152))","v":{"$error":"#VALUE!"}},{"$f":"AC152*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM152+CN152,MAX(AC152-AG152,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B152<>\"\",((Flat_Extra/1000)/12)*AQ152*AO152+Input!$H$34*V152*AP152,\"\")","v":""},"",0,"",{"$f":"IF(B152<>\"\",IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B152<>\"\",B152<=Term-3),MIN(AU152,Charges!$H$11),0)","v":0},{"$f":"IF(C152=1,MIN(AV152,AW152),IF(AV152=0,0,MIN(AW152-AY151,IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$I$100,5)/Mode,0))))*(B152<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",IF(BH152>0,IF(AH153<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,MIN(IF(MOD(C152,12)=0,VLOOKUP(B152,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM152,AH152),AH152-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C152<60,0,IF(MOD(C152,12)=0,(BC152<60)*SUM(INDIRECT($BF$7&(C152+11)&\":\"&$BF$7&C151))+(BC152>=60)*SUMPRODUCT($BD$12:BD152,$BE$12:$BE152),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,IF(MOD(C152,12)=0,VLOOKUP(B152,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B152<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B152<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B152<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B152<=Charges!$C$88),0)","v":0},{"$f":"IF(B152<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B152<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW152*BY152*Input!$H$35+BX152*BZ152*Input!$H$36","v":0},0,{"$f":"CB152*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM151+IF(MOD(C152-1,12)=0,CN151,0)-BE151,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C152-1,12)=0,H152*D152,CN151),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG152-(B152>PPT)*Z152)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH152-(B152<=PPT)*Z152)*(1+Charges!$D$10),0)","v":0},{"$f":"CI152*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ152-CL152-(B152<=PPT)*AF152*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C152=\"\",MOD(C152-1,12)=0,B152>PPT),0%,100%/12+CO151),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B152>PPT),0%,100%-CO152)","v":0},{"$f":"IF(B152>=Charges!$B$68,IF(MOD(C152,12)=0,(Loyalty_Bonus+Charges!$C$69*(B152-11))*AH152,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B153<>\"\", B153<=10),VLOOKUP(B153,Charges!$C$40:$F$50, 4, 0), IF(AND(B153<>\"\", B153 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B153=Charges!$B$68,B153=Charges!$B$69,B153=Charges!$B$70),IF(MOD(C153,12)=0,VLOOKUP(B153,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B153=1,0,IF(B153<>\"\",(M153+N153)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G153), 0.5*Term*aprem)*(1+Indexation*(B153-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B153, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B153<>\"\",AQ153*VLOOKUP(Age+'4%'!B153-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B153<>\"\",B153<=Term),IF(C153<61,Charges!$C$31,W152*(1+(B153<>B152)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,R153+CR152-BB152),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,IF(C153=Input!$O$18,Input!$O$19,R153+CR152-Z153-BE152)),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,CI153+CJ153,AB153*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK153+CL153,( 1-(1-CW153)^(1/12))*(AC153))","v":{"$error":"#VALUE!"}},{"$f":"AC153*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM153+CN153,MAX(AC153-AG153,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B153<>\"\",((Flat_Extra/1000)/12)*AQ153*AO153+Input!$H$34*V153*AP153,\"\")","v":""},"",0,"",{"$f":"IF(B153<>\"\",IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B153<>\"\",B153<=Term-3),MIN(AU153,Charges!$H$11),0)","v":0},{"$f":"IF(C153=1,MIN(AV153,AW153),IF(AV153=0,0,MIN(AW153-AY152,IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$I$100,5)/Mode,0))))*(B153<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",IF(BH153>0,IF(AH154<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,MIN(IF(MOD(C153,12)=0,VLOOKUP(B153,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM153,AH153),AH153-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C153<60,0,IF(MOD(C153,12)=0,(BC153<60)*SUM(INDIRECT($BF$7&(C153+11)&\":\"&$BF$7&C152))+(BC153>=60)*SUMPRODUCT($BD$12:BD153,$BE$12:$BE153),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,IF(MOD(C153,12)=0,VLOOKUP(B153,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B153<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B153<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B153<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B153<=Charges!$C$88),0)","v":0},{"$f":"IF(B153<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B153<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW153*BY153*Input!$H$35+BX153*BZ153*Input!$H$36","v":0},0,{"$f":"CB153*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM152+IF(MOD(C153-1,12)=0,CN152,0)-BE152,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C153-1,12)=0,H153*D153,CN152),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG153-(B153>PPT)*Z153)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH153-(B153<=PPT)*Z153)*(1+Charges!$D$10),0)","v":0},{"$f":"CI153*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ153-CL153-(B153<=PPT)*AF153*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C153=\"\",MOD(C153-1,12)=0,B153>PPT),0%,100%/12+CO152),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B153>PPT),0%,100%-CO153)","v":0},{"$f":"IF(B153>=Charges!$B$68,IF(MOD(C153,12)=0,(Loyalty_Bonus+Charges!$C$69*(B153-11))*AH153,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B154<>\"\", B154<=10),VLOOKUP(B154,Charges!$C$40:$F$50, 4, 0), IF(AND(B154<>\"\", B154 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B154=Charges!$B$68,B154=Charges!$B$69,B154=Charges!$B$70),IF(MOD(C154,12)=0,VLOOKUP(B154,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B154=1,0,IF(B154<>\"\",(M154+N154)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G154), 0.5*Term*aprem)*(1+Indexation*(B154-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B154, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B154<>\"\",AQ154*VLOOKUP(Age+'4%'!B154-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B154<>\"\",B154<=Term),IF(C154<61,Charges!$C$31,W153*(1+(B154<>B153)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,R154+CR153-BB153),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,IF(C154=Input!$O$18,Input!$O$19,R154+CR153-Z154-BE153)),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,CI154+CJ154,AB154*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK154+CL154,( 1-(1-CW154)^(1/12))*(AC154))","v":{"$error":"#VALUE!"}},{"$f":"AC154*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM154+CN154,MAX(AC154-AG154,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B154<>\"\",((Flat_Extra/1000)/12)*AQ154*AO154+Input!$H$34*V154*AP154,\"\")","v":""},"",0,"",{"$f":"IF(B154<>\"\",IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B154<>\"\",B154<=Term-3),MIN(AU154,Charges!$H$11),0)","v":0},{"$f":"IF(C154=1,MIN(AV154,AW154),IF(AV154=0,0,MIN(AW154-AY153,IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$I$100,5)/Mode,0))))*(B154<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",IF(BH154>0,IF(AH155<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,MIN(IF(MOD(C154,12)=0,VLOOKUP(B154,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM154,AH154),AH154-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C154<60,0,IF(MOD(C154,12)=0,(BC154<60)*SUM(INDIRECT($BF$7&(C154+11)&\":\"&$BF$7&C153))+(BC154>=60)*SUMPRODUCT($BD$12:BD154,$BE$12:$BE154),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,IF(MOD(C154,12)=0,VLOOKUP(B154,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B154<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B154<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B154<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B154<=Charges!$C$88),0)","v":0},{"$f":"IF(B154<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B154<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW154*BY154*Input!$H$35+BX154*BZ154*Input!$H$36","v":0},0,{"$f":"CB154*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM153+IF(MOD(C154-1,12)=0,CN153,0)-BE153,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C154-1,12)=0,H154*D154,CN153),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG154-(B154>PPT)*Z154)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH154-(B154<=PPT)*Z154)*(1+Charges!$D$10),0)","v":0},{"$f":"CI154*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ154-CL154-(B154<=PPT)*AF154*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C154=\"\",MOD(C154-1,12)=0,B154>PPT),0%,100%/12+CO153),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B154>PPT),0%,100%-CO154)","v":0},{"$f":"IF(B154>=Charges!$B$68,IF(MOD(C154,12)=0,(Loyalty_Bonus+Charges!$C$69*(B154-11))*AH154,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B155<>\"\", B155<=10),VLOOKUP(B155,Charges!$C$40:$F$50, 4, 0), IF(AND(B155<>\"\", B155 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B155=Charges!$B$68,B155=Charges!$B$69,B155=Charges!$B$70),IF(MOD(C155,12)=0,VLOOKUP(B155,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B155=1,0,IF(B155<>\"\",(M155+N155)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G155), 0.5*Term*aprem)*(1+Indexation*(B155-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B155, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B155<>\"\",AQ155*VLOOKUP(Age+'4%'!B155-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B155<>\"\",B155<=Term),IF(C155<61,Charges!$C$31,W154*(1+(B155<>B154)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,R155+CR154-BB154),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,IF(C155=Input!$O$18,Input!$O$19,R155+CR154-Z155-BE154)),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,CI155+CJ155,AB155*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK155+CL155,( 1-(1-CW155)^(1/12))*(AC155))","v":{"$error":"#VALUE!"}},{"$f":"AC155*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM155+CN155,MAX(AC155-AG155,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B155<>\"\",((Flat_Extra/1000)/12)*AQ155*AO155+Input!$H$34*V155*AP155,\"\")","v":""},"",0,"",{"$f":"IF(B155<>\"\",IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B155<>\"\",B155<=Term-3),MIN(AU155,Charges!$H$11),0)","v":0},{"$f":"IF(C155=1,MIN(AV155,AW155),IF(AV155=0,0,MIN(AW155-AY154,IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$I$100,5)/Mode,0))))*(B155<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",IF(BH155>0,IF(AH156<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,MIN(IF(MOD(C155,12)=0,VLOOKUP(B155,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM155,AH155),AH155-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C155<60,0,IF(MOD(C155,12)=0,(BC155<60)*SUM(INDIRECT($BF$7&(C155+11)&\":\"&$BF$7&C154))+(BC155>=60)*SUMPRODUCT($BD$12:BD155,$BE$12:$BE155),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,IF(MOD(C155,12)=0,VLOOKUP(B155,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B155<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B155<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B155<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B155<=Charges!$C$88),0)","v":0},{"$f":"IF(B155<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B155<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW155*BY155*Input!$H$35+BX155*BZ155*Input!$H$36","v":0},0,{"$f":"CB155*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM154+IF(MOD(C155-1,12)=0,CN154,0)-BE154,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C155-1,12)=0,H155*D155,CN154),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG155-(B155>PPT)*Z155)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH155-(B155<=PPT)*Z155)*(1+Charges!$D$10),0)","v":0},{"$f":"CI155*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ155-CL155-(B155<=PPT)*AF155*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C155=\"\",MOD(C155-1,12)=0,B155>PPT),0%,100%/12+CO154),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B155>PPT),0%,100%-CO155)","v":0},{"$f":"IF(B155>=Charges!$B$68,IF(MOD(C155,12)=0,(Loyalty_Bonus+Charges!$C$69*(B155-11))*AH155,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B156<>\"\", B156<=10),VLOOKUP(B156,Charges!$C$40:$F$50, 4, 0), IF(AND(B156<>\"\", B156 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B156=Charges!$B$68,B156=Charges!$B$69,B156=Charges!$B$70),IF(MOD(C156,12)=0,VLOOKUP(B156,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B156=1,0,IF(B156<>\"\",(M156+N156)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G156), 0.5*Term*aprem)*(1+Indexation*(B156-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B156<>\"\",AQ156*VLOOKUP(Age+'4%'!B156-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B156<>\"\",B156<=Term),IF(C156<61,Charges!$C$31,W155*(1+(B156<>B155)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,R156+CR155-BB155),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,IF(C156=Input!$O$18,Input!$O$19,R156+CR155-Z156-BE155)),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,CI156+CJ156,AB156*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK156+CL156,( 1-(1-CW156)^(1/12))*(AC156))","v":{"$error":"#VALUE!"}},{"$f":"AC156*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM156+CN156,MAX(AC156-AG156,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B156<>\"\",((Flat_Extra/1000)/12)*AQ156*AO156+Input!$H$34*V156*AP156,\"\")","v":""},"",0,"",{"$f":"IF(B156<>\"\",IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B156<>\"\",B156<=Term-3),MIN(AU156,Charges!$H$11),0)","v":0},{"$f":"IF(C156=1,MIN(AV156,AW156),IF(AV156=0,0,MIN(AW156-AY155,IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$I$100,5)/Mode,0))))*(B156<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",IF(BH156>0,IF(AH157<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,MIN(IF(MOD(C156,12)=0,VLOOKUP(B156,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM156,AH156),AH156-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C156<60,0,IF(MOD(C156,12)=0,(BC156<60)*SUM(INDIRECT($BF$7&(C156+11)&\":\"&$BF$7&C155))+(BC156>=60)*SUMPRODUCT($BD$12:BD156,$BE$12:$BE156),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,IF(MOD(C156,12)=0,VLOOKUP(B156,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B156<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B156<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B156<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B156<=Charges!$C$88),0)","v":0},{"$f":"IF(B156<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B156<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW156*BY156*Input!$H$35+BX156*BZ156*Input!$H$36","v":0},0,{"$f":"CB156*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM155+IF(MOD(C156-1,12)=0,CN155,0)-BE155,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C156-1,12)=0,H156*D156,CN155),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG156-(B156>PPT)*Z156)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH156-(B156<=PPT)*Z156)*(1+Charges!$D$10),0)","v":0},{"$f":"CI156*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ156-CL156-(B156<=PPT)*AF156*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C156=\"\",MOD(C156-1,12)=0,B156>PPT),0%,100%/12+CO155),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B156>PPT),0%,100%-CO156)","v":0},{"$f":"IF(B156>=Charges!$B$68,IF(MOD(C156,12)=0,(Loyalty_Bonus+Charges!$C$69*(B156-11))*AH156,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B157<>\"\", B157<=10),VLOOKUP(B157,Charges!$C$40:$F$50, 4, 0), IF(AND(B157<>\"\", B157 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B157=Charges!$B$68,B157=Charges!$B$69,B157=Charges!$B$70),IF(MOD(C157,12)=0,VLOOKUP(B157,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B157=1,0,IF(B157<>\"\",(M157+N157)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G157), 0.5*Term*aprem)*(1+Indexation*(B157-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B157, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B157<>\"\",AQ157*VLOOKUP(Age+'4%'!B157-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B157<>\"\",B157<=Term),IF(C157<61,Charges!$C$31,W156*(1+(B157<>B156)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,R157+CR156-BB156),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,IF(C157=Input!$O$18,Input!$O$19,R157+CR156-Z157-BE156)),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,CI157+CJ157,AB157*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK157+CL157,( 1-(1-CW157)^(1/12))*(AC157))","v":{"$error":"#VALUE!"}},{"$f":"AC157*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM157+CN157,MAX(AC157-AG157,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B157<>\"\",((Flat_Extra/1000)/12)*AQ157*AO157+Input!$H$34*V157*AP157,\"\")","v":""},"",0,"",{"$f":"IF(B157<>\"\",IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B157<>\"\",B157<=Term-3),MIN(AU157,Charges!$H$11),0)","v":0},{"$f":"IF(C157=1,MIN(AV157,AW157),IF(AV157=0,0,MIN(AW157-AY156,IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$I$100,5)/Mode,0))))*(B157<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",IF(BH157>0,IF(AH158<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,MIN(IF(MOD(C157,12)=0,VLOOKUP(B157,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM157,AH157),AH157-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C157<60,0,IF(MOD(C157,12)=0,(BC157<60)*SUM(INDIRECT($BF$7&(C157+11)&\":\"&$BF$7&C156))+(BC157>=60)*SUMPRODUCT($BD$12:BD157,$BE$12:$BE157),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,IF(MOD(C157,12)=0,VLOOKUP(B157,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B157<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B157<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B157<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B157<=Charges!$C$88),0)","v":0},{"$f":"IF(B157<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B157<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW157*BY157*Input!$H$35+BX157*BZ157*Input!$H$36","v":0},0,{"$f":"CB157*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM156+IF(MOD(C157-1,12)=0,CN156,0)-BE156,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C157-1,12)=0,H157*D157,CN156),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG157-(B157>PPT)*Z157)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH157-(B157<=PPT)*Z157)*(1+Charges!$D$10),0)","v":0},{"$f":"CI157*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ157-CL157-(B157<=PPT)*AF157*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C157=\"\",MOD(C157-1,12)=0,B157>PPT),0%,100%/12+CO156),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B157>PPT),0%,100%-CO157)","v":0},{"$f":"IF(B157>=Charges!$B$68,IF(MOD(C157,12)=0,(Loyalty_Bonus+Charges!$C$69*(B157-11))*AH157,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B158<>\"\", B158<=10),VLOOKUP(B158,Charges!$C$40:$F$50, 4, 0), IF(AND(B158<>\"\", B158 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B158=Charges!$B$68,B158=Charges!$B$69,B158=Charges!$B$70),IF(MOD(C158,12)=0,VLOOKUP(B158,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B158=1,0,IF(B158<>\"\",(M158+N158)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G158), 0.5*Term*aprem)*(1+Indexation*(B158-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B158, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B158<>\"\",AQ158*VLOOKUP(Age+'4%'!B158-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B158<>\"\",B158<=Term),IF(C158<61,Charges!$C$31,W157*(1+(B158<>B157)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,R158+CR157-BB157),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,IF(C158=Input!$O$18,Input!$O$19,R158+CR157-Z158-BE157)),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,CI158+CJ158,AB158*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK158+CL158,( 1-(1-CW158)^(1/12))*(AC158))","v":{"$error":"#VALUE!"}},{"$f":"AC158*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM158+CN158,MAX(AC158-AG158,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B158<>\"\",((Flat_Extra/1000)/12)*AQ158*AO158+Input!$H$34*V158*AP158,\"\")","v":""},"",0,"",{"$f":"IF(B158<>\"\",IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B158<>\"\",B158<=Term-3),MIN(AU158,Charges!$H$11),0)","v":0},{"$f":"IF(C158=1,MIN(AV158,AW158),IF(AV158=0,0,MIN(AW158-AY157,IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$I$100,5)/Mode,0))))*(B158<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",IF(BH158>0,IF(AH159<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,MIN(IF(MOD(C158,12)=0,VLOOKUP(B158,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM158,AH158),AH158-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C158<60,0,IF(MOD(C158,12)=0,(BC158<60)*SUM(INDIRECT($BF$7&(C158+11)&\":\"&$BF$7&C157))+(BC158>=60)*SUMPRODUCT($BD$12:BD158,$BE$12:$BE158),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,IF(MOD(C158,12)=0,VLOOKUP(B158,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B158<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B158<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B158<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B158<=Charges!$C$88),0)","v":0},{"$f":"IF(B158<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B158<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW158*BY158*Input!$H$35+BX158*BZ158*Input!$H$36","v":0},0,{"$f":"CB158*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM157+IF(MOD(C158-1,12)=0,CN157,0)-BE157,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C158-1,12)=0,H158*D158,CN157),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG158-(B158>PPT)*Z158)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH158-(B158<=PPT)*Z158)*(1+Charges!$D$10),0)","v":0},{"$f":"CI158*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ158-CL158-(B158<=PPT)*AF158*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C158=\"\",MOD(C158-1,12)=0,B158>PPT),0%,100%/12+CO157),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B158>PPT),0%,100%-CO158)","v":0},{"$f":"IF(B158>=Charges!$B$68,IF(MOD(C158,12)=0,(Loyalty_Bonus+Charges!$C$69*(B158-11))*AH158,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B159<>\"\", B159<=10),VLOOKUP(B159,Charges!$C$40:$F$50, 4, 0), IF(AND(B159<>\"\", B159 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B159=Charges!$B$68,B159=Charges!$B$69,B159=Charges!$B$70),IF(MOD(C159,12)=0,VLOOKUP(B159,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B159=1,0,IF(B159<>\"\",(M159+N159)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G159), 0.5*Term*aprem)*(1+Indexation*(B159-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B159, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B159<>\"\",AQ159*VLOOKUP(Age+'4%'!B159-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B159<>\"\",B159<=Term),IF(C159<61,Charges!$C$31,W158*(1+(B159<>B158)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,R159+CR158-BB158),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,IF(C159=Input!$O$18,Input!$O$19,R159+CR158-Z159-BE158)),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,CI159+CJ159,AB159*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK159+CL159,( 1-(1-CW159)^(1/12))*(AC159))","v":{"$error":"#VALUE!"}},{"$f":"AC159*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM159+CN159,MAX(AC159-AG159,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B159<>\"\",((Flat_Extra/1000)/12)*AQ159*AO159+Input!$H$34*V159*AP159,\"\")","v":""},"",0,"",{"$f":"IF(B159<>\"\",IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B159<>\"\",B159<=Term-3),MIN(AU159,Charges!$H$11),0)","v":0},{"$f":"IF(C159=1,MIN(AV159,AW159),IF(AV159=0,0,MIN(AW159-AY158,IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$I$100,5)/Mode,0))))*(B159<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",IF(BH159>0,IF(AH160<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,MIN(IF(MOD(C159,12)=0,VLOOKUP(B159,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM159,AH159),AH159-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C159<60,0,IF(MOD(C159,12)=0,(BC159<60)*SUM(INDIRECT($BF$7&(C159+11)&\":\"&$BF$7&C158))+(BC159>=60)*SUMPRODUCT($BD$12:BD159,$BE$12:$BE159),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,IF(MOD(C159,12)=0,VLOOKUP(B159,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B159<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B159<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B159<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B159<=Charges!$C$88),0)","v":0},{"$f":"IF(B159<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B159<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW159*BY159*Input!$H$35+BX159*BZ159*Input!$H$36","v":0},0,{"$f":"CB159*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM158+IF(MOD(C159-1,12)=0,CN158,0)-BE158,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C159-1,12)=0,H159*D159,CN158),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG159-(B159>PPT)*Z159)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH159-(B159<=PPT)*Z159)*(1+Charges!$D$10),0)","v":0},{"$f":"CI159*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ159-CL159-(B159<=PPT)*AF159*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C159=\"\",MOD(C159-1,12)=0,B159>PPT),0%,100%/12+CO158),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B159>PPT),0%,100%-CO159)","v":0},{"$f":"IF(B159>=Charges!$B$68,IF(MOD(C159,12)=0,(Loyalty_Bonus+Charges!$C$69*(B159-11))*AH159,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B160<>\"\", B160<=10),VLOOKUP(B160,Charges!$C$40:$F$50, 4, 0), IF(AND(B160<>\"\", B160 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B160=Charges!$B$68,B160=Charges!$B$69,B160=Charges!$B$70),IF(MOD(C160,12)=0,VLOOKUP(B160,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B160=1,0,IF(B160<>\"\",(M160+N160)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G160), 0.5*Term*aprem)*(1+Indexation*(B160-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B160, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B160<>\"\",AQ160*VLOOKUP(Age+'4%'!B160-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B160<>\"\",B160<=Term),IF(C160<61,Charges!$C$31,W159*(1+(B160<>B159)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,R160+CR159-BB159),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,IF(C160=Input!$O$18,Input!$O$19,R160+CR159-Z160-BE159)),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,CI160+CJ160,AB160*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK160+CL160,( 1-(1-CW160)^(1/12))*(AC160))","v":{"$error":"#VALUE!"}},{"$f":"AC160*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM160+CN160,MAX(AC160-AG160,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B160<>\"\",((Flat_Extra/1000)/12)*AQ160*AO160+Input!$H$34*V160*AP160,\"\")","v":""},"",0,"",{"$f":"IF(B160<>\"\",IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B160<>\"\",B160<=Term-3),MIN(AU160,Charges!$H$11),0)","v":0},{"$f":"IF(C160=1,MIN(AV160,AW160),IF(AV160=0,0,MIN(AW160-AY159,IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$I$100,5)/Mode,0))))*(B160<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",IF(BH160>0,IF(AH161<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,MIN(IF(MOD(C160,12)=0,VLOOKUP(B160,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM160,AH160),AH160-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C160<60,0,IF(MOD(C160,12)=0,(BC160<60)*SUM(INDIRECT($BF$7&(C160+11)&\":\"&$BF$7&C159))+(BC160>=60)*SUMPRODUCT($BD$12:BD160,$BE$12:$BE160),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,IF(MOD(C160,12)=0,VLOOKUP(B160,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B160<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B160<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B160<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B160<=Charges!$C$88),0)","v":0},{"$f":"IF(B160<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B160<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW160*BY160*Input!$H$35+BX160*BZ160*Input!$H$36","v":0},0,{"$f":"CB160*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM159+IF(MOD(C160-1,12)=0,CN159,0)-BE159,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C160-1,12)=0,H160*D160,CN159),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG160-(B160>PPT)*Z160)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH160-(B160<=PPT)*Z160)*(1+Charges!$D$10),0)","v":0},{"$f":"CI160*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ160-CL160-(B160<=PPT)*AF160*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C160=\"\",MOD(C160-1,12)=0,B160>PPT),0%,100%/12+CO159),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B160>PPT),0%,100%-CO160)","v":0},{"$f":"IF(B160>=Charges!$B$68,IF(MOD(C160,12)=0,(Loyalty_Bonus+Charges!$C$69*(B160-11))*AH160,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B161<>\"\", B161<=10),VLOOKUP(B161,Charges!$C$40:$F$50, 4, 0), IF(AND(B161<>\"\", B161 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B161=Charges!$B$68,B161=Charges!$B$69,B161=Charges!$B$70),IF(MOD(C161,12)=0,VLOOKUP(B161,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B161=1,0,IF(B161<>\"\",(M161+N161)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G161), 0.5*Term*aprem)*(1+Indexation*(B161-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B161, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B161<>\"\",AQ161*VLOOKUP(Age+'4%'!B161-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B161<>\"\",B161<=Term),IF(C161<61,Charges!$C$31,W160*(1+(B161<>B160)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,R161+CR160-BB160),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,IF(C161=Input!$O$18,Input!$O$19,R161+CR160-Z161-BE160)),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,CI161+CJ161,AB161*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK161+CL161,( 1-(1-CW161)^(1/12))*(AC161))","v":{"$error":"#VALUE!"}},{"$f":"AC161*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM161+CN161,MAX(AC161-AG161,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B161<>\"\",((Flat_Extra/1000)/12)*AQ161*AO161+Input!$H$34*V161*AP161,\"\")","v":""},"",0,"",{"$f":"IF(B161<>\"\",IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B161<>\"\",B161<=Term-3),MIN(AU161,Charges!$H$11),0)","v":0},{"$f":"IF(C161=1,MIN(AV161,AW161),IF(AV161=0,0,MIN(AW161-AY160,IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$I$100,5)/Mode,0))))*(B161<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",IF(BH161>0,IF(AH162<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,MIN(IF(MOD(C161,12)=0,VLOOKUP(B161,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM161,AH161),AH161-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C161<60,0,IF(MOD(C161,12)=0,(BC161<60)*SUM(INDIRECT($BF$7&(C161+11)&\":\"&$BF$7&C160))+(BC161>=60)*SUMPRODUCT($BD$12:BD161,$BE$12:$BE161),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,IF(MOD(C161,12)=0,VLOOKUP(B161,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B161<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B161<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B161<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B161<=Charges!$C$88),0)","v":0},{"$f":"IF(B161<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B161<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW161*BY161*Input!$H$35+BX161*BZ161*Input!$H$36","v":0},0,{"$f":"CB161*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM160+IF(MOD(C161-1,12)=0,CN160,0)-BE160,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C161-1,12)=0,H161*D161,CN160),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG161-(B161>PPT)*Z161)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH161-(B161<=PPT)*Z161)*(1+Charges!$D$10),0)","v":0},{"$f":"CI161*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ161-CL161-(B161<=PPT)*AF161*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C161=\"\",MOD(C161-1,12)=0,B161>PPT),0%,100%/12+CO160),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B161>PPT),0%,100%-CO161)","v":0},{"$f":"IF(B161>=Charges!$B$68,IF(MOD(C161,12)=0,(Loyalty_Bonus+Charges!$C$69*(B161-11))*AH161,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B162<>\"\", B162<=10),VLOOKUP(B162,Charges!$C$40:$F$50, 4, 0), IF(AND(B162<>\"\", B162 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B162=Charges!$B$68,B162=Charges!$B$69,B162=Charges!$B$70),IF(MOD(C162,12)=0,VLOOKUP(B162,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B162=1,0,IF(B162<>\"\",(M162+N162)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G162), 0.5*Term*aprem)*(1+Indexation*(B162-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B162, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B162<>\"\",AQ162*VLOOKUP(Age+'4%'!B162-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B162<>\"\",B162<=Term),IF(C162<61,Charges!$C$31,W161*(1+(B162<>B161)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,R162+CR161-BB161),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,IF(C162=Input!$O$18,Input!$O$19,R162+CR161-Z162-BE161)),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,CI162+CJ162,AB162*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK162+CL162,( 1-(1-CW162)^(1/12))*(AC162))","v":{"$error":"#VALUE!"}},{"$f":"AC162*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM162+CN162,MAX(AC162-AG162,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B162<>\"\",((Flat_Extra/1000)/12)*AQ162*AO162+Input!$H$34*V162*AP162,\"\")","v":""},"",0,"",{"$f":"IF(B162<>\"\",IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B162<>\"\",B162<=Term-3),MIN(AU162,Charges!$H$11),0)","v":0},{"$f":"IF(C162=1,MIN(AV162,AW162),IF(AV162=0,0,MIN(AW162-AY161,IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$I$100,5)/Mode,0))))*(B162<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",IF(BH162>0,IF(AH163<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,MIN(IF(MOD(C162,12)=0,VLOOKUP(B162,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM162,AH162),AH162-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C162<60,0,IF(MOD(C162,12)=0,(BC162<60)*SUM(INDIRECT($BF$7&(C162+11)&\":\"&$BF$7&C161))+(BC162>=60)*SUMPRODUCT($BD$12:BD162,$BE$12:$BE162),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,IF(MOD(C162,12)=0,VLOOKUP(B162,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B162<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B162<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B162<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B162<=Charges!$C$88),0)","v":0},{"$f":"IF(B162<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B162<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW162*BY162*Input!$H$35+BX162*BZ162*Input!$H$36","v":0},0,{"$f":"CB162*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM161+IF(MOD(C162-1,12)=0,CN161,0)-BE161,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C162-1,12)=0,H162*D162,CN161),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG162-(B162>PPT)*Z162)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH162-(B162<=PPT)*Z162)*(1+Charges!$D$10),0)","v":0},{"$f":"CI162*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ162-CL162-(B162<=PPT)*AF162*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C162=\"\",MOD(C162-1,12)=0,B162>PPT),0%,100%/12+CO161),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B162>PPT),0%,100%-CO162)","v":0},{"$f":"IF(B162>=Charges!$B$68,IF(MOD(C162,12)=0,(Loyalty_Bonus+Charges!$C$69*(B162-11))*AH162,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B163<>\"\", B163<=10),VLOOKUP(B163,Charges!$C$40:$F$50, 4, 0), IF(AND(B163<>\"\", B163 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B163=Charges!$B$68,B163=Charges!$B$69,B163=Charges!$B$70),IF(MOD(C163,12)=0,VLOOKUP(B163,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B163=1,0,IF(B163<>\"\",(M163+N163)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G163), 0.5*Term*aprem)*(1+Indexation*(B163-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B163, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B163<>\"\",AQ163*VLOOKUP(Age+'4%'!B163-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B163<>\"\",B163<=Term),IF(C163<61,Charges!$C$31,W162*(1+(B163<>B162)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,R163+CR162-BB162),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,IF(C163=Input!$O$18,Input!$O$19,R163+CR162-Z163-BE162)),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,CI163+CJ163,AB163*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK163+CL163,( 1-(1-CW163)^(1/12))*(AC163))","v":{"$error":"#VALUE!"}},{"$f":"AC163*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM163+CN163,MAX(AC163-AG163,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B163<>\"\",((Flat_Extra/1000)/12)*AQ163*AO163+Input!$H$34*V163*AP163,\"\")","v":""},"",0,"",{"$f":"IF(B163<>\"\",IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B163<>\"\",B163<=Term-3),MIN(AU163,Charges!$H$11),0)","v":0},{"$f":"IF(C163=1,MIN(AV163,AW163),IF(AV163=0,0,MIN(AW163-AY162,IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$I$100,5)/Mode,0))))*(B163<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",IF(BH163>0,IF(AH164<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,MIN(IF(MOD(C163,12)=0,VLOOKUP(B163,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM163,AH163),AH163-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C163<60,0,IF(MOD(C163,12)=0,(BC163<60)*SUM(INDIRECT($BF$7&(C163+11)&\":\"&$BF$7&C162))+(BC163>=60)*SUMPRODUCT($BD$12:BD163,$BE$12:$BE163),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,IF(MOD(C163,12)=0,VLOOKUP(B163,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B163<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B163<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B163<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B163<=Charges!$C$88),0)","v":0},{"$f":"IF(B163<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B163<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW163*BY163*Input!$H$35+BX163*BZ163*Input!$H$36","v":0},0,{"$f":"CB163*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM162+IF(MOD(C163-1,12)=0,CN162,0)-BE162,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C163-1,12)=0,H163*D163,CN162),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG163-(B163>PPT)*Z163)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH163-(B163<=PPT)*Z163)*(1+Charges!$D$10),0)","v":0},{"$f":"CI163*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ163-CL163-(B163<=PPT)*AF163*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C163=\"\",MOD(C163-1,12)=0,B163>PPT),0%,100%/12+CO162),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B163>PPT),0%,100%-CO163)","v":0},{"$f":"IF(B163>=Charges!$B$68,IF(MOD(C163,12)=0,(Loyalty_Bonus+Charges!$C$69*(B163-11))*AH163,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B164<>\"\", B164<=10),VLOOKUP(B164,Charges!$C$40:$F$50, 4, 0), IF(AND(B164<>\"\", B164 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B164=Charges!$B$68,B164=Charges!$B$69,B164=Charges!$B$70),IF(MOD(C164,12)=0,VLOOKUP(B164,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B164=1,0,IF(B164<>\"\",(M164+N164)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G164), 0.5*Term*aprem)*(1+Indexation*(B164-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B164, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B164<>\"\",AQ164*VLOOKUP(Age+'4%'!B164-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B164<>\"\",B164<=Term),IF(C164<61,Charges!$C$31,W163*(1+(B164<>B163)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,R164+CR163-BB163),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,IF(C164=Input!$O$18,Input!$O$19,R164+CR163-Z164-BE163)),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,CI164+CJ164,AB164*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK164+CL164,( 1-(1-CW164)^(1/12))*(AC164))","v":{"$error":"#VALUE!"}},{"$f":"AC164*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM164+CN164,MAX(AC164-AG164,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B164<>\"\",((Flat_Extra/1000)/12)*AQ164*AO164+Input!$H$34*V164*AP164,\"\")","v":""},"",0,"",{"$f":"IF(B164<>\"\",IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B164<>\"\",B164<=Term-3),MIN(AU164,Charges!$H$11),0)","v":0},{"$f":"IF(C164=1,MIN(AV164,AW164),IF(AV164=0,0,MIN(AW164-AY163,IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$I$100,5)/Mode,0))))*(B164<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",IF(BH164>0,IF(AH165<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,MIN(IF(MOD(C164,12)=0,VLOOKUP(B164,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM164,AH164),AH164-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C164<60,0,IF(MOD(C164,12)=0,(BC164<60)*SUM(INDIRECT($BF$7&(C164+11)&\":\"&$BF$7&C163))+(BC164>=60)*SUMPRODUCT($BD$12:BD164,$BE$12:$BE164),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,IF(MOD(C164,12)=0,VLOOKUP(B164,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B164<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B164<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B164<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B164<=Charges!$C$88),0)","v":0},{"$f":"IF(B164<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B164<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW164*BY164*Input!$H$35+BX164*BZ164*Input!$H$36","v":0},0,{"$f":"CB164*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM163+IF(MOD(C164-1,12)=0,CN163,0)-BE163,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C164-1,12)=0,H164*D164,CN163),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG164-(B164>PPT)*Z164)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH164-(B164<=PPT)*Z164)*(1+Charges!$D$10),0)","v":0},{"$f":"CI164*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ164-CL164-(B164<=PPT)*AF164*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C164=\"\",MOD(C164-1,12)=0,B164>PPT),0%,100%/12+CO163),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B164>PPT),0%,100%-CO164)","v":0},{"$f":"IF(B164>=Charges!$B$68,IF(MOD(C164,12)=0,(Loyalty_Bonus+Charges!$C$69*(B164-11))*AH164,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B165<>\"\", B165<=10),VLOOKUP(B165,Charges!$C$40:$F$50, 4, 0), IF(AND(B165<>\"\", B165 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B165=Charges!$B$68,B165=Charges!$B$69,B165=Charges!$B$70),IF(MOD(C165,12)=0,VLOOKUP(B165,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B165=1,0,IF(B165<>\"\",(M165+N165)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G165), 0.5*Term*aprem)*(1+Indexation*(B165-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B165, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B165<>\"\",AQ165*VLOOKUP(Age+'4%'!B165-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B165<>\"\",B165<=Term),IF(C165<61,Charges!$C$31,W164*(1+(B165<>B164)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,R165+CR164-BB164),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,IF(C165=Input!$O$18,Input!$O$19,R165+CR164-Z165-BE164)),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,CI165+CJ165,AB165*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK165+CL165,( 1-(1-CW165)^(1/12))*(AC165))","v":{"$error":"#VALUE!"}},{"$f":"AC165*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM165+CN165,MAX(AC165-AG165,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B165<>\"\",((Flat_Extra/1000)/12)*AQ165*AO165+Input!$H$34*V165*AP165,\"\")","v":""},"",0,"",{"$f":"IF(B165<>\"\",IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B165<>\"\",B165<=Term-3),MIN(AU165,Charges!$H$11),0)","v":0},{"$f":"IF(C165=1,MIN(AV165,AW165),IF(AV165=0,0,MIN(AW165-AY164,IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$I$100,5)/Mode,0))))*(B165<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",IF(BH165>0,IF(AH166<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,MIN(IF(MOD(C165,12)=0,VLOOKUP(B165,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM165,AH165),AH165-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C165<60,0,IF(MOD(C165,12)=0,(BC165<60)*SUM(INDIRECT($BF$7&(C165+11)&\":\"&$BF$7&C164))+(BC165>=60)*SUMPRODUCT($BD$12:BD165,$BE$12:$BE165),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,IF(MOD(C165,12)=0,VLOOKUP(B165,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B165<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B165<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B165<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B165<=Charges!$C$88),0)","v":0},{"$f":"IF(B165<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B165<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW165*BY165*Input!$H$35+BX165*BZ165*Input!$H$36","v":0},0,{"$f":"CB165*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM164+IF(MOD(C165-1,12)=0,CN164,0)-BE164,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C165-1,12)=0,H165*D165,CN164),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG165-(B165>PPT)*Z165)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH165-(B165<=PPT)*Z165)*(1+Charges!$D$10),0)","v":0},{"$f":"CI165*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ165-CL165-(B165<=PPT)*AF165*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C165=\"\",MOD(C165-1,12)=0,B165>PPT),0%,100%/12+CO164),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B165>PPT),0%,100%-CO165)","v":0},{"$f":"IF(B165>=Charges!$B$68,IF(MOD(C165,12)=0,(Loyalty_Bonus+Charges!$C$69*(B165-11))*AH165,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B166<>\"\", B166<=10),VLOOKUP(B166,Charges!$C$40:$F$50, 4, 0), IF(AND(B166<>\"\", B166 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B166=Charges!$B$68,B166=Charges!$B$69,B166=Charges!$B$70),IF(MOD(C166,12)=0,VLOOKUP(B166,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B166=1,0,IF(B166<>\"\",(M166+N166)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G166), 0.5*Term*aprem)*(1+Indexation*(B166-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B166, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B166<>\"\",AQ166*VLOOKUP(Age+'4%'!B166-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B166<>\"\",B166<=Term),IF(C166<61,Charges!$C$31,W165*(1+(B166<>B165)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,R166+CR165-BB165),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,IF(C166=Input!$O$18,Input!$O$19,R166+CR165-Z166-BE165)),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,CI166+CJ166,AB166*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK166+CL166,( 1-(1-CW166)^(1/12))*(AC166))","v":{"$error":"#VALUE!"}},{"$f":"AC166*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM166+CN166,MAX(AC166-AG166,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B166<>\"\",((Flat_Extra/1000)/12)*AQ166*AO166+Input!$H$34*V166*AP166,\"\")","v":""},"",0,"",{"$f":"IF(B166<>\"\",IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B166<>\"\",B166<=Term-3),MIN(AU166,Charges!$H$11),0)","v":0},{"$f":"IF(C166=1,MIN(AV166,AW166),IF(AV166=0,0,MIN(AW166-AY165,IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$I$100,5)/Mode,0))))*(B166<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",IF(BH166>0,IF(AH167<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,MIN(IF(MOD(C166,12)=0,VLOOKUP(B166,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM166,AH166),AH166-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C166<60,0,IF(MOD(C166,12)=0,(BC166<60)*SUM(INDIRECT($BF$7&(C166+11)&\":\"&$BF$7&C165))+(BC166>=60)*SUMPRODUCT($BD$12:BD166,$BE$12:$BE166),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,IF(MOD(C166,12)=0,VLOOKUP(B166,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B166<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B166<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B166<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B166<=Charges!$C$88),0)","v":0},{"$f":"IF(B166<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B166<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW166*BY166*Input!$H$35+BX166*BZ166*Input!$H$36","v":0},0,{"$f":"CB166*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM165+IF(MOD(C166-1,12)=0,CN165,0)-BE165,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C166-1,12)=0,H166*D166,CN165),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG166-(B166>PPT)*Z166)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH166-(B166<=PPT)*Z166)*(1+Charges!$D$10),0)","v":0},{"$f":"CI166*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ166-CL166-(B166<=PPT)*AF166*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C166=\"\",MOD(C166-1,12)=0,B166>PPT),0%,100%/12+CO165),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B166>PPT),0%,100%-CO166)","v":0},{"$f":"IF(B166>=Charges!$B$68,IF(MOD(C166,12)=0,(Loyalty_Bonus+Charges!$C$69*(B166-11))*AH166,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B167<>\"\", B167<=10),VLOOKUP(B167,Charges!$C$40:$F$50, 4, 0), IF(AND(B167<>\"\", B167 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B167=Charges!$B$68,B167=Charges!$B$69,B167=Charges!$B$70),IF(MOD(C167,12)=0,VLOOKUP(B167,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B167=1,0,IF(B167<>\"\",(M167+N167)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G167), 0.5*Term*aprem)*(1+Indexation*(B167-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B167, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B167<>\"\",AQ167*VLOOKUP(Age+'4%'!B167-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B167<>\"\",B167<=Term),IF(C167<61,Charges!$C$31,W166*(1+(B167<>B166)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,R167+CR166-BB166),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,IF(C167=Input!$O$18,Input!$O$19,R167+CR166-Z167-BE166)),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,CI167+CJ167,AB167*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK167+CL167,( 1-(1-CW167)^(1/12))*(AC167))","v":{"$error":"#VALUE!"}},{"$f":"AC167*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM167+CN167,MAX(AC167-AG167,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B167<>\"\",((Flat_Extra/1000)/12)*AQ167*AO167+Input!$H$34*V167*AP167,\"\")","v":""},"",0,"",{"$f":"IF(B167<>\"\",IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B167<>\"\",B167<=Term-3),MIN(AU167,Charges!$H$11),0)","v":0},{"$f":"IF(C167=1,MIN(AV167,AW167),IF(AV167=0,0,MIN(AW167-AY166,IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$I$100,5)/Mode,0))))*(B167<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",IF(BH167>0,IF(AH168<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,MIN(IF(MOD(C167,12)=0,VLOOKUP(B167,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM167,AH167),AH167-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C167<60,0,IF(MOD(C167,12)=0,(BC167<60)*SUM(INDIRECT($BF$7&(C167+11)&\":\"&$BF$7&C166))+(BC167>=60)*SUMPRODUCT($BD$12:BD167,$BE$12:$BE167),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,IF(MOD(C167,12)=0,VLOOKUP(B167,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B167<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B167<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B167<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B167<=Charges!$C$88),0)","v":0},{"$f":"IF(B167<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B167<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW167*BY167*Input!$H$35+BX167*BZ167*Input!$H$36","v":0},0,{"$f":"CB167*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM166+IF(MOD(C167-1,12)=0,CN166,0)-BE166,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C167-1,12)=0,H167*D167,CN166),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG167-(B167>PPT)*Z167)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH167-(B167<=PPT)*Z167)*(1+Charges!$D$10),0)","v":0},{"$f":"CI167*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ167-CL167-(B167<=PPT)*AF167*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C167=\"\",MOD(C167-1,12)=0,B167>PPT),0%,100%/12+CO166),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B167>PPT),0%,100%-CO167)","v":0},{"$f":"IF(B167>=Charges!$B$68,IF(MOD(C167,12)=0,(Loyalty_Bonus+Charges!$C$69*(B167-11))*AH167,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B168<>\"\", B168<=10),VLOOKUP(B168,Charges!$C$40:$F$50, 4, 0), IF(AND(B168<>\"\", B168 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B168=Charges!$B$68,B168=Charges!$B$69,B168=Charges!$B$70),IF(MOD(C168,12)=0,VLOOKUP(B168,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B168=1,0,IF(B168<>\"\",(M168+N168)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G168), 0.5*Term*aprem)*(1+Indexation*(B168-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B168, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B168<>\"\",AQ168*VLOOKUP(Age+'4%'!B168-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B168<>\"\",B168<=Term),IF(C168<61,Charges!$C$31,W167*(1+(B168<>B167)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,R168+CR167-BB167),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,IF(C168=Input!$O$18,Input!$O$19,R168+CR167-Z168-BE167)),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,CI168+CJ168,AB168*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK168+CL168,( 1-(1-CW168)^(1/12))*(AC168))","v":{"$error":"#VALUE!"}},{"$f":"AC168*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM168+CN168,MAX(AC168-AG168,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B168<>\"\",((Flat_Extra/1000)/12)*AQ168*AO168+Input!$H$34*V168*AP168,\"\")","v":""},"",0,"",{"$f":"IF(B168<>\"\",IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B168<>\"\",B168<=Term-3),MIN(AU168,Charges!$H$11),0)","v":0},{"$f":"IF(C168=1,MIN(AV168,AW168),IF(AV168=0,0,MIN(AW168-AY167,IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$I$100,5)/Mode,0))))*(B168<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",IF(BH168>0,IF(AH169<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,MIN(IF(MOD(C168,12)=0,VLOOKUP(B168,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM168,AH168),AH168-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C168<60,0,IF(MOD(C168,12)=0,(BC168<60)*SUM(INDIRECT($BF$7&(C168+11)&\":\"&$BF$7&C167))+(BC168>=60)*SUMPRODUCT($BD$12:BD168,$BE$12:$BE168),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,IF(MOD(C168,12)=0,VLOOKUP(B168,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B168<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B168<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B168<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B168<=Charges!$C$88),0)","v":0},{"$f":"IF(B168<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B168<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW168*BY168*Input!$H$35+BX168*BZ168*Input!$H$36","v":0},0,{"$f":"CB168*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM167+IF(MOD(C168-1,12)=0,CN167,0)-BE167,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C168-1,12)=0,H168*D168,CN167),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG168-(B168>PPT)*Z168)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH168-(B168<=PPT)*Z168)*(1+Charges!$D$10),0)","v":0},{"$f":"CI168*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ168-CL168-(B168<=PPT)*AF168*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C168=\"\",MOD(C168-1,12)=0,B168>PPT),0%,100%/12+CO167),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B168>PPT),0%,100%-CO168)","v":0},{"$f":"IF(B168>=Charges!$B$68,IF(MOD(C168,12)=0,(Loyalty_Bonus+Charges!$C$69*(B168-11))*AH168,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B169<>\"\", B169<=10),VLOOKUP(B169,Charges!$C$40:$F$50, 4, 0), IF(AND(B169<>\"\", B169 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B169=Charges!$B$68,B169=Charges!$B$69,B169=Charges!$B$70),IF(MOD(C169,12)=0,VLOOKUP(B169,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B169=1,0,IF(B169<>\"\",(M169+N169)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G169), 0.5*Term*aprem)*(1+Indexation*(B169-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B169, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B169<>\"\",AQ169*VLOOKUP(Age+'4%'!B169-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B169<>\"\",B169<=Term),IF(C169<61,Charges!$C$31,W168*(1+(B169<>B168)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,R169+CR168-BB168),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,IF(C169=Input!$O$18,Input!$O$19,R169+CR168-Z169-BE168)),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,CI169+CJ169,AB169*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK169+CL169,( 1-(1-CW169)^(1/12))*(AC169))","v":{"$error":"#VALUE!"}},{"$f":"AC169*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM169+CN169,MAX(AC169-AG169,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B169<>\"\",((Flat_Extra/1000)/12)*AQ169*AO169+Input!$H$34*V169*AP169,\"\")","v":""},"",0,"",{"$f":"IF(B169<>\"\",IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B169<>\"\",B169<=Term-3),MIN(AU169,Charges!$H$11),0)","v":0},{"$f":"IF(C169=1,MIN(AV169,AW169),IF(AV169=0,0,MIN(AW169-AY168,IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$I$100,5)/Mode,0))))*(B169<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",IF(BH169>0,IF(AH170<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,MIN(IF(MOD(C169,12)=0,VLOOKUP(B169,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM169,AH169),AH169-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C169<60,0,IF(MOD(C169,12)=0,(BC169<60)*SUM(INDIRECT($BF$7&(C169+11)&\":\"&$BF$7&C168))+(BC169>=60)*SUMPRODUCT($BD$12:BD169,$BE$12:$BE169),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,IF(MOD(C169,12)=0,VLOOKUP(B169,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B169<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B169<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B169<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B169<=Charges!$C$88),0)","v":0},{"$f":"IF(B169<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B169<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW169*BY169*Input!$H$35+BX169*BZ169*Input!$H$36","v":0},0,{"$f":"CB169*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM168+IF(MOD(C169-1,12)=0,CN168,0)-BE168,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C169-1,12)=0,H169*D169,CN168),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG169-(B169>PPT)*Z169)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH169-(B169<=PPT)*Z169)*(1+Charges!$D$10),0)","v":0},{"$f":"CI169*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ169-CL169-(B169<=PPT)*AF169*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C169=\"\",MOD(C169-1,12)=0,B169>PPT),0%,100%/12+CO168),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B169>PPT),0%,100%-CO169)","v":0},{"$f":"IF(B169>=Charges!$B$68,IF(MOD(C169,12)=0,(Loyalty_Bonus+Charges!$C$69*(B169-11))*AH169,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B170<>\"\", B170<=10),VLOOKUP(B170,Charges!$C$40:$F$50, 4, 0), IF(AND(B170<>\"\", B170 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B170=Charges!$B$68,B170=Charges!$B$69,B170=Charges!$B$70),IF(MOD(C170,12)=0,VLOOKUP(B170,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B170=1,0,IF(B170<>\"\",(M170+N170)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G170), 0.5*Term*aprem)*(1+Indexation*(B170-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B170, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B170<>\"\",AQ170*VLOOKUP(Age+'4%'!B170-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B170<>\"\",B170<=Term),IF(C170<61,Charges!$C$31,W169*(1+(B170<>B169)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,R170+CR169-BB169),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,IF(C170=Input!$O$18,Input!$O$19,R170+CR169-Z170-BE169)),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,CI170+CJ170,AB170*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK170+CL170,( 1-(1-CW170)^(1/12))*(AC170))","v":{"$error":"#VALUE!"}},{"$f":"AC170*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM170+CN170,MAX(AC170-AG170,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B170<>\"\",((Flat_Extra/1000)/12)*AQ170*AO170+Input!$H$34*V170*AP170,\"\")","v":""},"",0,"",{"$f":"IF(B170<>\"\",IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B170<>\"\",B170<=Term-3),MIN(AU170,Charges!$H$11),0)","v":0},{"$f":"IF(C170=1,MIN(AV170,AW170),IF(AV170=0,0,MIN(AW170-AY169,IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$I$100,5)/Mode,0))))*(B170<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",IF(BH170>0,IF(AH171<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,MIN(IF(MOD(C170,12)=0,VLOOKUP(B170,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM170,AH170),AH170-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C170<60,0,IF(MOD(C170,12)=0,(BC170<60)*SUM(INDIRECT($BF$7&(C170+11)&\":\"&$BF$7&C169))+(BC170>=60)*SUMPRODUCT($BD$12:BD170,$BE$12:$BE170),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,IF(MOD(C170,12)=0,VLOOKUP(B170,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B170<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B170<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B170<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B170<=Charges!$C$88),0)","v":0},{"$f":"IF(B170<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B170<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW170*BY170*Input!$H$35+BX170*BZ170*Input!$H$36","v":0},0,{"$f":"CB170*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM169+IF(MOD(C170-1,12)=0,CN169,0)-BE169,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C170-1,12)=0,H170*D170,CN169),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG170-(B170>PPT)*Z170)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH170-(B170<=PPT)*Z170)*(1+Charges!$D$10),0)","v":0},{"$f":"CI170*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ170-CL170-(B170<=PPT)*AF170*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C170=\"\",MOD(C170-1,12)=0,B170>PPT),0%,100%/12+CO169),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B170>PPT),0%,100%-CO170)","v":0},{"$f":"IF(B170>=Charges!$B$68,IF(MOD(C170,12)=0,(Loyalty_Bonus+Charges!$C$69*(B170-11))*AH170,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B171<>\"\", B171<=10),VLOOKUP(B171,Charges!$C$40:$F$50, 4, 0), IF(AND(B171<>\"\", B171 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B171=Charges!$B$68,B171=Charges!$B$69,B171=Charges!$B$70),IF(MOD(C171,12)=0,VLOOKUP(B171,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B171=1,0,IF(B171<>\"\",(M171+N171)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G171), 0.5*Term*aprem)*(1+Indexation*(B171-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B171, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B171<>\"\",AQ171*VLOOKUP(Age+'4%'!B171-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B171<>\"\",B171<=Term),IF(C171<61,Charges!$C$31,W170*(1+(B171<>B170)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,R171+CR170-BB170),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,IF(C171=Input!$O$18,Input!$O$19,R171+CR170-Z171-BE170)),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,CI171+CJ171,AB171*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK171+CL171,( 1-(1-CW171)^(1/12))*(AC171))","v":{"$error":"#VALUE!"}},{"$f":"AC171*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM171+CN171,MAX(AC171-AG171,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B171<>\"\",((Flat_Extra/1000)/12)*AQ171*AO171+Input!$H$34*V171*AP171,\"\")","v":""},"",0,"",{"$f":"IF(B171<>\"\",IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B171<>\"\",B171<=Term-3),MIN(AU171,Charges!$H$11),0)","v":0},{"$f":"IF(C171=1,MIN(AV171,AW171),IF(AV171=0,0,MIN(AW171-AY170,IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$I$100,5)/Mode,0))))*(B171<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",IF(BH171>0,IF(AH172<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,MIN(IF(MOD(C171,12)=0,VLOOKUP(B171,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM171,AH171),AH171-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C171<60,0,IF(MOD(C171,12)=0,(BC171<60)*SUM(INDIRECT($BF$7&(C171+11)&\":\"&$BF$7&C170))+(BC171>=60)*SUMPRODUCT($BD$12:BD171,$BE$12:$BE171),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,IF(MOD(C171,12)=0,VLOOKUP(B171,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B171<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B171<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B171<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B171<=Charges!$C$88),0)","v":0},{"$f":"IF(B171<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B171<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW171*BY171*Input!$H$35+BX171*BZ171*Input!$H$36","v":0},0,{"$f":"CB171*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM170+IF(MOD(C171-1,12)=0,CN170,0)-BE170,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C171-1,12)=0,H171*D171,CN170),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG171-(B171>PPT)*Z171)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH171-(B171<=PPT)*Z171)*(1+Charges!$D$10),0)","v":0},{"$f":"CI171*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ171-CL171-(B171<=PPT)*AF171*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C171=\"\",MOD(C171-1,12)=0,B171>PPT),0%,100%/12+CO170),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B171>PPT),0%,100%-CO171)","v":0},{"$f":"IF(B171>=Charges!$B$68,IF(MOD(C171,12)=0,(Loyalty_Bonus+Charges!$C$69*(B171-11))*AH171,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B172<>\"\", B172<=10),VLOOKUP(B172,Charges!$C$40:$F$50, 4, 0), IF(AND(B172<>\"\", B172 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B172=Charges!$B$68,B172=Charges!$B$69,B172=Charges!$B$70),IF(MOD(C172,12)=0,VLOOKUP(B172,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B172=1,0,IF(B172<>\"\",(M172+N172)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G172), 0.5*Term*aprem)*(1+Indexation*(B172-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B172, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B172<>\"\",AQ172*VLOOKUP(Age+'4%'!B172-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B172<>\"\",B172<=Term),IF(C172<61,Charges!$C$31,W171*(1+(B172<>B171)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,R172+CR171-BB171),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,IF(C172=Input!$O$18,Input!$O$19,R172+CR171-Z172-BE171)),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,CI172+CJ172,AB172*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK172+CL172,( 1-(1-CW172)^(1/12))*(AC172))","v":{"$error":"#VALUE!"}},{"$f":"AC172*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM172+CN172,MAX(AC172-AG172,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B172<>\"\",((Flat_Extra/1000)/12)*AQ172*AO172+Input!$H$34*V172*AP172,\"\")","v":""},"",0,"",{"$f":"IF(B172<>\"\",IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B172<>\"\",B172<=Term-3),MIN(AU172,Charges!$H$11),0)","v":0},{"$f":"IF(C172=1,MIN(AV172,AW172),IF(AV172=0,0,MIN(AW172-AY171,IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$I$100,5)/Mode,0))))*(B172<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",IF(BH172>0,IF(AH173<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,MIN(IF(MOD(C172,12)=0,VLOOKUP(B172,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM172,AH172),AH172-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C172<60,0,IF(MOD(C172,12)=0,(BC172<60)*SUM(INDIRECT($BF$7&(C172+11)&\":\"&$BF$7&C171))+(BC172>=60)*SUMPRODUCT($BD$12:BD172,$BE$12:$BE172),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,IF(MOD(C172,12)=0,VLOOKUP(B172,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B172<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B172<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B172<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B172<=Charges!$C$88),0)","v":0},{"$f":"IF(B172<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B172<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW172*BY172*Input!$H$35+BX172*BZ172*Input!$H$36","v":0},0,{"$f":"CB172*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM171+IF(MOD(C172-1,12)=0,CN171,0)-BE171,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C172-1,12)=0,H172*D172,CN171),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG172-(B172>PPT)*Z172)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH172-(B172<=PPT)*Z172)*(1+Charges!$D$10),0)","v":0},{"$f":"CI172*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ172-CL172-(B172<=PPT)*AF172*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C172=\"\",MOD(C172-1,12)=0,B172>PPT),0%,100%/12+CO171),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B172>PPT),0%,100%-CO172)","v":0},{"$f":"IF(B172>=Charges!$B$68,IF(MOD(C172,12)=0,(Loyalty_Bonus+Charges!$C$69*(B172-11))*AH172,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B173<>\"\", B173<=10),VLOOKUP(B173,Charges!$C$40:$F$50, 4, 0), IF(AND(B173<>\"\", B173 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B173=Charges!$B$68,B173=Charges!$B$69,B173=Charges!$B$70),IF(MOD(C173,12)=0,VLOOKUP(B173,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B173=1,0,IF(B173<>\"\",(M173+N173)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G173), 0.5*Term*aprem)*(1+Indexation*(B173-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B173, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B173<>\"\",AQ173*VLOOKUP(Age+'4%'!B173-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B173<>\"\",B173<=Term),IF(C173<61,Charges!$C$31,W172*(1+(B173<>B172)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,R173+CR172-BB172),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,IF(C173=Input!$O$18,Input!$O$19,R173+CR172-Z173-BE172)),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,CI173+CJ173,AB173*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK173+CL173,( 1-(1-CW173)^(1/12))*(AC173))","v":{"$error":"#VALUE!"}},{"$f":"AC173*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM173+CN173,MAX(AC173-AG173,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B173<>\"\",((Flat_Extra/1000)/12)*AQ173*AO173+Input!$H$34*V173*AP173,\"\")","v":""},"",0,"",{"$f":"IF(B173<>\"\",IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B173<>\"\",B173<=Term-3),MIN(AU173,Charges!$H$11),0)","v":0},{"$f":"IF(C173=1,MIN(AV173,AW173),IF(AV173=0,0,MIN(AW173-AY172,IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$I$100,5)/Mode,0))))*(B173<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",IF(BH173>0,IF(AH174<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,MIN(IF(MOD(C173,12)=0,VLOOKUP(B173,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM173,AH173),AH173-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C173<60,0,IF(MOD(C173,12)=0,(BC173<60)*SUM(INDIRECT($BF$7&(C173+11)&\":\"&$BF$7&C172))+(BC173>=60)*SUMPRODUCT($BD$12:BD173,$BE$12:$BE173),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,IF(MOD(C173,12)=0,VLOOKUP(B173,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B173<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B173<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B173<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B173<=Charges!$C$88),0)","v":0},{"$f":"IF(B173<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B173<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW173*BY173*Input!$H$35+BX173*BZ173*Input!$H$36","v":0},0,{"$f":"CB173*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM172+IF(MOD(C173-1,12)=0,CN172,0)-BE172,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C173-1,12)=0,H173*D173,CN172),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG173-(B173>PPT)*Z173)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH173-(B173<=PPT)*Z173)*(1+Charges!$D$10),0)","v":0},{"$f":"CI173*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ173-CL173-(B173<=PPT)*AF173*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C173=\"\",MOD(C173-1,12)=0,B173>PPT),0%,100%/12+CO172),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B173>PPT),0%,100%-CO173)","v":0},{"$f":"IF(B173>=Charges!$B$68,IF(MOD(C173,12)=0,(Loyalty_Bonus+Charges!$C$69*(B173-11))*AH173,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B174<>\"\", B174<=10),VLOOKUP(B174,Charges!$C$40:$F$50, 4, 0), IF(AND(B174<>\"\", B174 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B174=Charges!$B$68,B174=Charges!$B$69,B174=Charges!$B$70),IF(MOD(C174,12)=0,VLOOKUP(B174,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B174=1,0,IF(B174<>\"\",(M174+N174)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G174), 0.5*Term*aprem)*(1+Indexation*(B174-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B174, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B174<>\"\",AQ174*VLOOKUP(Age+'4%'!B174-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B174<>\"\",B174<=Term),IF(C174<61,Charges!$C$31,W173*(1+(B174<>B173)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,R174+CR173-BB173),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,IF(C174=Input!$O$18,Input!$O$19,R174+CR173-Z174-BE173)),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,CI174+CJ174,AB174*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK174+CL174,( 1-(1-CW174)^(1/12))*(AC174))","v":{"$error":"#VALUE!"}},{"$f":"AC174*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM174+CN174,MAX(AC174-AG174,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B174<>\"\",((Flat_Extra/1000)/12)*AQ174*AO174+Input!$H$34*V174*AP174,\"\")","v":""},"",0,"",{"$f":"IF(B174<>\"\",IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B174<>\"\",B174<=Term-3),MIN(AU174,Charges!$H$11),0)","v":0},{"$f":"IF(C174=1,MIN(AV174,AW174),IF(AV174=0,0,MIN(AW174-AY173,IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$I$100,5)/Mode,0))))*(B174<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",IF(BH174>0,IF(AH175<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,MIN(IF(MOD(C174,12)=0,VLOOKUP(B174,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM174,AH174),AH174-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C174<60,0,IF(MOD(C174,12)=0,(BC174<60)*SUM(INDIRECT($BF$7&(C174+11)&\":\"&$BF$7&C173))+(BC174>=60)*SUMPRODUCT($BD$12:BD174,$BE$12:$BE174),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,IF(MOD(C174,12)=0,VLOOKUP(B174,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B174<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B174<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B174<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B174<=Charges!$C$88),0)","v":0},{"$f":"IF(B174<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B174<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW174*BY174*Input!$H$35+BX174*BZ174*Input!$H$36","v":0},0,{"$f":"CB174*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM173+IF(MOD(C174-1,12)=0,CN173,0)-BE173,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C174-1,12)=0,H174*D174,CN173),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG174-(B174>PPT)*Z174)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH174-(B174<=PPT)*Z174)*(1+Charges!$D$10),0)","v":0},{"$f":"CI174*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ174-CL174-(B174<=PPT)*AF174*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C174=\"\",MOD(C174-1,12)=0,B174>PPT),0%,100%/12+CO173),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B174>PPT),0%,100%-CO174)","v":0},{"$f":"IF(B174>=Charges!$B$68,IF(MOD(C174,12)=0,(Loyalty_Bonus+Charges!$C$69*(B174-11))*AH174,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B175<>\"\", B175<=10),VLOOKUP(B175,Charges!$C$40:$F$50, 4, 0), IF(AND(B175<>\"\", B175 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B175=Charges!$B$68,B175=Charges!$B$69,B175=Charges!$B$70),IF(MOD(C175,12)=0,VLOOKUP(B175,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B175=1,0,IF(B175<>\"\",(M175+N175)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G175), 0.5*Term*aprem)*(1+Indexation*(B175-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B175, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B175<>\"\",AQ175*VLOOKUP(Age+'4%'!B175-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B175<>\"\",B175<=Term),IF(C175<61,Charges!$C$31,W174*(1+(B175<>B174)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,R175+CR174-BB174),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,IF(C175=Input!$O$18,Input!$O$19,R175+CR174-Z175-BE174)),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,CI175+CJ175,AB175*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK175+CL175,( 1-(1-CW175)^(1/12))*(AC175))","v":{"$error":"#VALUE!"}},{"$f":"AC175*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM175+CN175,MAX(AC175-AG175,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B175<>\"\",((Flat_Extra/1000)/12)*AQ175*AO175+Input!$H$34*V175*AP175,\"\")","v":""},"",0,"",{"$f":"IF(B175<>\"\",IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B175<>\"\",B175<=Term-3),MIN(AU175,Charges!$H$11),0)","v":0},{"$f":"IF(C175=1,MIN(AV175,AW175),IF(AV175=0,0,MIN(AW175-AY174,IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$I$100,5)/Mode,0))))*(B175<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",IF(BH175>0,IF(AH176<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,MIN(IF(MOD(C175,12)=0,VLOOKUP(B175,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM175,AH175),AH175-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C175<60,0,IF(MOD(C175,12)=0,(BC175<60)*SUM(INDIRECT($BF$7&(C175+11)&\":\"&$BF$7&C174))+(BC175>=60)*SUMPRODUCT($BD$12:BD175,$BE$12:$BE175),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,IF(MOD(C175,12)=0,VLOOKUP(B175,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B175<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B175<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B175<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B175<=Charges!$C$88),0)","v":0},{"$f":"IF(B175<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B175<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW175*BY175*Input!$H$35+BX175*BZ175*Input!$H$36","v":0},0,{"$f":"CB175*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM174+IF(MOD(C175-1,12)=0,CN174,0)-BE174,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C175-1,12)=0,H175*D175,CN174),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG175-(B175>PPT)*Z175)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH175-(B175<=PPT)*Z175)*(1+Charges!$D$10),0)","v":0},{"$f":"CI175*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ175-CL175-(B175<=PPT)*AF175*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C175=\"\",MOD(C175-1,12)=0,B175>PPT),0%,100%/12+CO174),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B175>PPT),0%,100%-CO175)","v":0},{"$f":"IF(B175>=Charges!$B$68,IF(MOD(C175,12)=0,(Loyalty_Bonus+Charges!$C$69*(B175-11))*AH175,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B176<>\"\", B176<=10),VLOOKUP(B176,Charges!$C$40:$F$50, 4, 0), IF(AND(B176<>\"\", B176 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B176=Charges!$B$68,B176=Charges!$B$69,B176=Charges!$B$70),IF(MOD(C176,12)=0,VLOOKUP(B176,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B176=1,0,IF(B176<>\"\",(M176+N176)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G176), 0.5*Term*aprem)*(1+Indexation*(B176-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B176, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B176<>\"\",AQ176*VLOOKUP(Age+'4%'!B176-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B176<>\"\",B176<=Term),IF(C176<61,Charges!$C$31,W175*(1+(B176<>B175)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,R176+CR175-BB175),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,IF(C176=Input!$O$18,Input!$O$19,R176+CR175-Z176-BE175)),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,CI176+CJ176,AB176*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK176+CL176,( 1-(1-CW176)^(1/12))*(AC176))","v":{"$error":"#VALUE!"}},{"$f":"AC176*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM176+CN176,MAX(AC176-AG176,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B176<>\"\",((Flat_Extra/1000)/12)*AQ176*AO176+Input!$H$34*V176*AP176,\"\")","v":""},"",0,"",{"$f":"IF(B176<>\"\",IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B176<>\"\",B176<=Term-3),MIN(AU176,Charges!$H$11),0)","v":0},{"$f":"IF(C176=1,MIN(AV176,AW176),IF(AV176=0,0,MIN(AW176-AY175,IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$I$100,5)/Mode,0))))*(B176<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",IF(BH176>0,IF(AH177<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,MIN(IF(MOD(C176,12)=0,VLOOKUP(B176,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM176,AH176),AH176-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C176<60,0,IF(MOD(C176,12)=0,(BC176<60)*SUM(INDIRECT($BF$7&(C176+11)&\":\"&$BF$7&C175))+(BC176>=60)*SUMPRODUCT($BD$12:BD176,$BE$12:$BE176),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,IF(MOD(C176,12)=0,VLOOKUP(B176,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B176<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B176<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B176<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B176<=Charges!$C$88),0)","v":0},{"$f":"IF(B176<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B176<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW176*BY176*Input!$H$35+BX176*BZ176*Input!$H$36","v":0},0,{"$f":"CB176*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM175+IF(MOD(C176-1,12)=0,CN175,0)-BE175,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C176-1,12)=0,H176*D176,CN175),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG176-(B176>PPT)*Z176)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH176-(B176<=PPT)*Z176)*(1+Charges!$D$10),0)","v":0},{"$f":"CI176*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ176-CL176-(B176<=PPT)*AF176*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C176=\"\",MOD(C176-1,12)=0,B176>PPT),0%,100%/12+CO175),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B176>PPT),0%,100%-CO176)","v":0},{"$f":"IF(B176>=Charges!$B$68,IF(MOD(C176,12)=0,(Loyalty_Bonus+Charges!$C$69*(B176-11))*AH176,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B177<>\"\", B177<=10),VLOOKUP(B177,Charges!$C$40:$F$50, 4, 0), IF(AND(B177<>\"\", B177 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B177=Charges!$B$68,B177=Charges!$B$69,B177=Charges!$B$70),IF(MOD(C177,12)=0,VLOOKUP(B177,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B177=1,0,IF(B177<>\"\",(M177+N177)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G177), 0.5*Term*aprem)*(1+Indexation*(B177-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B177, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B177<>\"\",AQ177*VLOOKUP(Age+'4%'!B177-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B177<>\"\",B177<=Term),IF(C177<61,Charges!$C$31,W176*(1+(B177<>B176)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,R177+CR176-BB176),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,IF(C177=Input!$O$18,Input!$O$19,R177+CR176-Z177-BE176)),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,CI177+CJ177,AB177*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK177+CL177,( 1-(1-CW177)^(1/12))*(AC177))","v":{"$error":"#VALUE!"}},{"$f":"AC177*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM177+CN177,MAX(AC177-AG177,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B177<>\"\",((Flat_Extra/1000)/12)*AQ177*AO177+Input!$H$34*V177*AP177,\"\")","v":""},"",0,"",{"$f":"IF(B177<>\"\",IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B177<>\"\",B177<=Term-3),MIN(AU177,Charges!$H$11),0)","v":0},{"$f":"IF(C177=1,MIN(AV177,AW177),IF(AV177=0,0,MIN(AW177-AY176,IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$I$100,5)/Mode,0))))*(B177<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",IF(BH177>0,IF(AH178<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,MIN(IF(MOD(C177,12)=0,VLOOKUP(B177,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM177,AH177),AH177-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C177<60,0,IF(MOD(C177,12)=0,(BC177<60)*SUM(INDIRECT($BF$7&(C177+11)&\":\"&$BF$7&C176))+(BC177>=60)*SUMPRODUCT($BD$12:BD177,$BE$12:$BE177),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,IF(MOD(C177,12)=0,VLOOKUP(B177,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B177<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B177<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B177<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B177<=Charges!$C$88),0)","v":0},{"$f":"IF(B177<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B177<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW177*BY177*Input!$H$35+BX177*BZ177*Input!$H$36","v":0},0,{"$f":"CB177*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM176+IF(MOD(C177-1,12)=0,CN176,0)-BE176,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C177-1,12)=0,H177*D177,CN176),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG177-(B177>PPT)*Z177)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH177-(B177<=PPT)*Z177)*(1+Charges!$D$10),0)","v":0},{"$f":"CI177*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ177-CL177-(B177<=PPT)*AF177*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C177=\"\",MOD(C177-1,12)=0,B177>PPT),0%,100%/12+CO176),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B177>PPT),0%,100%-CO177)","v":0},{"$f":"IF(B177>=Charges!$B$68,IF(MOD(C177,12)=0,(Loyalty_Bonus+Charges!$C$69*(B177-11))*AH177,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B178<>\"\", B178<=10),VLOOKUP(B178,Charges!$C$40:$F$50, 4, 0), IF(AND(B178<>\"\", B178 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B178=Charges!$B$68,B178=Charges!$B$69,B178=Charges!$B$70),IF(MOD(C178,12)=0,VLOOKUP(B178,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B178=1,0,IF(B178<>\"\",(M178+N178)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G178), 0.5*Term*aprem)*(1+Indexation*(B178-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B178, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B178<>\"\",AQ178*VLOOKUP(Age+'4%'!B178-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B178<>\"\",B178<=Term),IF(C178<61,Charges!$C$31,W177*(1+(B178<>B177)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,R178+CR177-BB177),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,IF(C178=Input!$O$18,Input!$O$19,R178+CR177-Z178-BE177)),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,CI178+CJ178,AB178*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK178+CL178,( 1-(1-CW178)^(1/12))*(AC178))","v":{"$error":"#VALUE!"}},{"$f":"AC178*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM178+CN178,MAX(AC178-AG178,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B178<>\"\",((Flat_Extra/1000)/12)*AQ178*AO178+Input!$H$34*V178*AP178,\"\")","v":""},"",0,"",{"$f":"IF(B178<>\"\",IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B178<>\"\",B178<=Term-3),MIN(AU178,Charges!$H$11),0)","v":0},{"$f":"IF(C178=1,MIN(AV178,AW178),IF(AV178=0,0,MIN(AW178-AY177,IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$I$100,5)/Mode,0))))*(B178<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",IF(BH178>0,IF(AH179<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,MIN(IF(MOD(C178,12)=0,VLOOKUP(B178,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM178,AH178),AH178-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C178<60,0,IF(MOD(C178,12)=0,(BC178<60)*SUM(INDIRECT($BF$7&(C178+11)&\":\"&$BF$7&C177))+(BC178>=60)*SUMPRODUCT($BD$12:BD178,$BE$12:$BE178),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,IF(MOD(C178,12)=0,VLOOKUP(B178,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B178<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B178<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B178<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B178<=Charges!$C$88),0)","v":0},{"$f":"IF(B178<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B178<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW178*BY178*Input!$H$35+BX178*BZ178*Input!$H$36","v":0},0,{"$f":"CB178*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM177+IF(MOD(C178-1,12)=0,CN177,0)-BE177,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C178-1,12)=0,H178*D178,CN177),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG178-(B178>PPT)*Z178)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH178-(B178<=PPT)*Z178)*(1+Charges!$D$10),0)","v":0},{"$f":"CI178*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ178-CL178-(B178<=PPT)*AF178*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C178=\"\",MOD(C178-1,12)=0,B178>PPT),0%,100%/12+CO177),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B178>PPT),0%,100%-CO178)","v":0},{"$f":"IF(B178>=Charges!$B$68,IF(MOD(C178,12)=0,(Loyalty_Bonus+Charges!$C$69*(B178-11))*AH178,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B179<>\"\", B179<=10),VLOOKUP(B179,Charges!$C$40:$F$50, 4, 0), IF(AND(B179<>\"\", B179 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B179=Charges!$B$68,B179=Charges!$B$69,B179=Charges!$B$70),IF(MOD(C179,12)=0,VLOOKUP(B179,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B179=1,0,IF(B179<>\"\",(M179+N179)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G179), 0.5*Term*aprem)*(1+Indexation*(B179-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B179, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B179<>\"\",AQ179*VLOOKUP(Age+'4%'!B179-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B179<>\"\",B179<=Term),IF(C179<61,Charges!$C$31,W178*(1+(B179<>B178)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,R179+CR178-BB178),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,IF(C179=Input!$O$18,Input!$O$19,R179+CR178-Z179-BE178)),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,CI179+CJ179,AB179*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK179+CL179,( 1-(1-CW179)^(1/12))*(AC179))","v":{"$error":"#VALUE!"}},{"$f":"AC179*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM179+CN179,MAX(AC179-AG179,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B179<>\"\",((Flat_Extra/1000)/12)*AQ179*AO179+Input!$H$34*V179*AP179,\"\")","v":""},"",0,"",{"$f":"IF(B179<>\"\",IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B179<>\"\",B179<=Term-3),MIN(AU179,Charges!$H$11),0)","v":0},{"$f":"IF(C179=1,MIN(AV179,AW179),IF(AV179=0,0,MIN(AW179-AY178,IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$I$100,5)/Mode,0))))*(B179<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",IF(BH179>0,IF(AH180<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,MIN(IF(MOD(C179,12)=0,VLOOKUP(B179,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM179,AH179),AH179-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C179<60,0,IF(MOD(C179,12)=0,(BC179<60)*SUM(INDIRECT($BF$7&(C179+11)&\":\"&$BF$7&C178))+(BC179>=60)*SUMPRODUCT($BD$12:BD179,$BE$12:$BE179),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,IF(MOD(C179,12)=0,VLOOKUP(B179,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B179<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B179<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B179<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B179<=Charges!$C$88),0)","v":0},{"$f":"IF(B179<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B179<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW179*BY179*Input!$H$35+BX179*BZ179*Input!$H$36","v":0},0,{"$f":"CB179*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM178+IF(MOD(C179-1,12)=0,CN178,0)-BE178,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C179-1,12)=0,H179*D179,CN178),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG179-(B179>PPT)*Z179)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH179-(B179<=PPT)*Z179)*(1+Charges!$D$10),0)","v":0},{"$f":"CI179*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ179-CL179-(B179<=PPT)*AF179*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C179=\"\",MOD(C179-1,12)=0,B179>PPT),0%,100%/12+CO178),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B179>PPT),0%,100%-CO179)","v":0},{"$f":"IF(B179>=Charges!$B$68,IF(MOD(C179,12)=0,(Loyalty_Bonus+Charges!$C$69*(B179-11))*AH179,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B180<>\"\", B180<=10),VLOOKUP(B180,Charges!$C$40:$F$50, 4, 0), IF(AND(B180<>\"\", B180 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B180=Charges!$B$68,B180=Charges!$B$69,B180=Charges!$B$70),IF(MOD(C180,12)=0,VLOOKUP(B180,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B180=1,0,IF(B180<>\"\",(M180+N180)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G180), 0.5*Term*aprem)*(1+Indexation*(B180-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B180, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B180<>\"\",AQ180*VLOOKUP(Age+'4%'!B180-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B180<>\"\",B180<=Term),IF(C180<61,Charges!$C$31,W179*(1+(B180<>B179)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,R180+CR179-BB179),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,IF(C180=Input!$O$18,Input!$O$19,R180+CR179-Z180-BE179)),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,CI180+CJ180,AB180*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK180+CL180,( 1-(1-CW180)^(1/12))*(AC180))","v":{"$error":"#VALUE!"}},{"$f":"AC180*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM180+CN180,MAX(AC180-AG180,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B180<>\"\",((Flat_Extra/1000)/12)*AQ180*AO180+Input!$H$34*V180*AP180,\"\")","v":""},"",0,"",{"$f":"IF(B180<>\"\",IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B180<>\"\",B180<=Term-3),MIN(AU180,Charges!$H$11),0)","v":0},{"$f":"IF(C180=1,MIN(AV180,AW180),IF(AV180=0,0,MIN(AW180-AY179,IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$I$100,5)/Mode,0))))*(B180<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",IF(BH180>0,IF(AH181<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,MIN(IF(MOD(C180,12)=0,VLOOKUP(B180,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM180,AH180),AH180-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C180<60,0,IF(MOD(C180,12)=0,(BC180<60)*SUM(INDIRECT($BF$7&(C180+11)&\":\"&$BF$7&C179))+(BC180>=60)*SUMPRODUCT($BD$12:BD180,$BE$12:$BE180),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,IF(MOD(C180,12)=0,VLOOKUP(B180,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B180<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B180<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B180<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B180<=Charges!$C$88),0)","v":0},{"$f":"IF(B180<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B180<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW180*BY180*Input!$H$35+BX180*BZ180*Input!$H$36","v":0},0,{"$f":"CB180*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM179+IF(MOD(C180-1,12)=0,CN179,0)-BE179,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C180-1,12)=0,H180*D180,CN179),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG180-(B180>PPT)*Z180)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH180-(B180<=PPT)*Z180)*(1+Charges!$D$10),0)","v":0},{"$f":"CI180*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ180-CL180-(B180<=PPT)*AF180*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C180=\"\",MOD(C180-1,12)=0,B180>PPT),0%,100%/12+CO179),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B180>PPT),0%,100%-CO180)","v":0},{"$f":"IF(B180>=Charges!$B$68,IF(MOD(C180,12)=0,(Loyalty_Bonus+Charges!$C$69*(B180-11))*AH180,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B181<>\"\", B181<=10),VLOOKUP(B181,Charges!$C$40:$F$50, 4, 0), IF(AND(B181<>\"\", B181 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B181=Charges!$B$68,B181=Charges!$B$69,B181=Charges!$B$70),IF(MOD(C181,12)=0,VLOOKUP(B181,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B181=1,0,IF(B181<>\"\",(M181+N181)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G181), 0.5*Term*aprem)*(1+Indexation*(B181-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B181, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B181<>\"\",AQ181*VLOOKUP(Age+'4%'!B181-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B181<>\"\",B181<=Term),IF(C181<61,Charges!$C$31,W180*(1+(B181<>B180)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,R181+CR180-BB180),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,IF(C181=Input!$O$18,Input!$O$19,R181+CR180-Z181-BE180)),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,CI181+CJ181,AB181*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK181+CL181,( 1-(1-CW181)^(1/12))*(AC181))","v":{"$error":"#VALUE!"}},{"$f":"AC181*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM181+CN181,MAX(AC181-AG181,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B181<>\"\",((Flat_Extra/1000)/12)*AQ181*AO181+Input!$H$34*V181*AP181,\"\")","v":""},"",0,"",{"$f":"IF(B181<>\"\",IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B181<>\"\",B181<=Term-3),MIN(AU181,Charges!$H$11),0)","v":0},{"$f":"IF(C181=1,MIN(AV181,AW181),IF(AV181=0,0,MIN(AW181-AY180,IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$I$100,5)/Mode,0))))*(B181<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",IF(BH181>0,IF(AH182<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,MIN(IF(MOD(C181,12)=0,VLOOKUP(B181,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM181,AH181),AH181-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C181<60,0,IF(MOD(C181,12)=0,(BC181<60)*SUM(INDIRECT($BF$7&(C181+11)&\":\"&$BF$7&C180))+(BC181>=60)*SUMPRODUCT($BD$12:BD181,$BE$12:$BE181),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,IF(MOD(C181,12)=0,VLOOKUP(B181,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B181<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B181<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B181<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B181<=Charges!$C$88),0)","v":0},{"$f":"IF(B181<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B181<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW181*BY181*Input!$H$35+BX181*BZ181*Input!$H$36","v":0},0,{"$f":"CB181*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM180+IF(MOD(C181-1,12)=0,CN180,0)-BE180,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C181-1,12)=0,H181*D181,CN180),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG181-(B181>PPT)*Z181)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH181-(B181<=PPT)*Z181)*(1+Charges!$D$10),0)","v":0},{"$f":"CI181*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ181-CL181-(B181<=PPT)*AF181*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C181=\"\",MOD(C181-1,12)=0,B181>PPT),0%,100%/12+CO180),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B181>PPT),0%,100%-CO181)","v":0},{"$f":"IF(B181>=Charges!$B$68,IF(MOD(C181,12)=0,(Loyalty_Bonus+Charges!$C$69*(B181-11))*AH181,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B182<>\"\", B182<=10),VLOOKUP(B182,Charges!$C$40:$F$50, 4, 0), IF(AND(B182<>\"\", B182 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B182=Charges!$B$68,B182=Charges!$B$69,B182=Charges!$B$70),IF(MOD(C182,12)=0,VLOOKUP(B182,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B182=1,0,IF(B182<>\"\",(M182+N182)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G182), 0.5*Term*aprem)*(1+Indexation*(B182-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B182, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B182<>\"\",AQ182*VLOOKUP(Age+'4%'!B182-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B182<>\"\",B182<=Term),IF(C182<61,Charges!$C$31,W181*(1+(B182<>B181)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,R182+CR181-BB181),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,IF(C182=Input!$O$18,Input!$O$19,R182+CR181-Z182-BE181)),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,CI182+CJ182,AB182*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK182+CL182,( 1-(1-CW182)^(1/12))*(AC182))","v":{"$error":"#VALUE!"}},{"$f":"AC182*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM182+CN182,MAX(AC182-AG182,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B182<>\"\",((Flat_Extra/1000)/12)*AQ182*AO182+Input!$H$34*V182*AP182,\"\")","v":""},"",0,"",{"$f":"IF(B182<>\"\",IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B182<>\"\",B182<=Term-3),MIN(AU182,Charges!$H$11),0)","v":0},{"$f":"IF(C182=1,MIN(AV182,AW182),IF(AV182=0,0,MIN(AW182-AY181,IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$I$100,5)/Mode,0))))*(B182<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",IF(BH182>0,IF(AH183<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,MIN(IF(MOD(C182,12)=0,VLOOKUP(B182,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM182,AH182),AH182-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C182<60,0,IF(MOD(C182,12)=0,(BC182<60)*SUM(INDIRECT($BF$7&(C182+11)&\":\"&$BF$7&C181))+(BC182>=60)*SUMPRODUCT($BD$12:BD182,$BE$12:$BE182),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,IF(MOD(C182,12)=0,VLOOKUP(B182,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B182<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B182<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B182<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B182<=Charges!$C$88),0)","v":0},{"$f":"IF(B182<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B182<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW182*BY182*Input!$H$35+BX182*BZ182*Input!$H$36","v":0},0,{"$f":"CB182*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM181+IF(MOD(C182-1,12)=0,CN181,0)-BE181,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C182-1,12)=0,H182*D182,CN181),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG182-(B182>PPT)*Z182)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH182-(B182<=PPT)*Z182)*(1+Charges!$D$10),0)","v":0},{"$f":"CI182*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ182-CL182-(B182<=PPT)*AF182*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C182=\"\",MOD(C182-1,12)=0,B182>PPT),0%,100%/12+CO181),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B182>PPT),0%,100%-CO182)","v":0},{"$f":"IF(B182>=Charges!$B$68,IF(MOD(C182,12)=0,(Loyalty_Bonus+Charges!$C$69*(B182-11))*AH182,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B183<>\"\", B183<=10),VLOOKUP(B183,Charges!$C$40:$F$50, 4, 0), IF(AND(B183<>\"\", B183 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B183=Charges!$B$68,B183=Charges!$B$69,B183=Charges!$B$70),IF(MOD(C183,12)=0,VLOOKUP(B183,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B183=1,0,IF(B183<>\"\",(M183+N183)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G183), 0.5*Term*aprem)*(1+Indexation*(B183-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B183, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B183<>\"\",AQ183*VLOOKUP(Age+'4%'!B183-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B183<>\"\",B183<=Term),IF(C183<61,Charges!$C$31,W182*(1+(B183<>B182)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,R183+CR182-BB182),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,IF(C183=Input!$O$18,Input!$O$19,R183+CR182-Z183-BE182)),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,CI183+CJ183,AB183*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK183+CL183,( 1-(1-CW183)^(1/12))*(AC183))","v":{"$error":"#VALUE!"}},{"$f":"AC183*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM183+CN183,MAX(AC183-AG183,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B183<>\"\",((Flat_Extra/1000)/12)*AQ183*AO183+Input!$H$34*V183*AP183,\"\")","v":""},"",0,"",{"$f":"IF(B183<>\"\",IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B183<>\"\",B183<=Term-3),MIN(AU183,Charges!$H$11),0)","v":0},{"$f":"IF(C183=1,MIN(AV183,AW183),IF(AV183=0,0,MIN(AW183-AY182,IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$I$100,5)/Mode,0))))*(B183<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",IF(BH183>0,IF(AH184<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,MIN(IF(MOD(C183,12)=0,VLOOKUP(B183,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM183,AH183),AH183-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C183<60,0,IF(MOD(C183,12)=0,(BC183<60)*SUM(INDIRECT($BF$7&(C183+11)&\":\"&$BF$7&C182))+(BC183>=60)*SUMPRODUCT($BD$12:BD183,$BE$12:$BE183),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,IF(MOD(C183,12)=0,VLOOKUP(B183,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B183<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B183<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B183<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B183<=Charges!$C$88),0)","v":0},{"$f":"IF(B183<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B183<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW183*BY183*Input!$H$35+BX183*BZ183*Input!$H$36","v":0},0,{"$f":"CB183*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM182+IF(MOD(C183-1,12)=0,CN182,0)-BE182,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C183-1,12)=0,H183*D183,CN182),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG183-(B183>PPT)*Z183)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH183-(B183<=PPT)*Z183)*(1+Charges!$D$10),0)","v":0},{"$f":"CI183*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ183-CL183-(B183<=PPT)*AF183*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C183=\"\",MOD(C183-1,12)=0,B183>PPT),0%,100%/12+CO182),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B183>PPT),0%,100%-CO183)","v":0},{"$f":"IF(B183>=Charges!$B$68,IF(MOD(C183,12)=0,(Loyalty_Bonus+Charges!$C$69*(B183-11))*AH183,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B184<>\"\", B184<=10),VLOOKUP(B184,Charges!$C$40:$F$50, 4, 0), IF(AND(B184<>\"\", B184 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B184=Charges!$B$68,B184=Charges!$B$69,B184=Charges!$B$70),IF(MOD(C184,12)=0,VLOOKUP(B184,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B184=1,0,IF(B184<>\"\",(M184+N184)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G184), 0.5*Term*aprem)*(1+Indexation*(B184-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B184, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B184<>\"\",AQ184*VLOOKUP(Age+'4%'!B184-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B184<>\"\",B184<=Term),IF(C184<61,Charges!$C$31,W183*(1+(B184<>B183)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,R184+CR183-BB183),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,IF(C184=Input!$O$18,Input!$O$19,R184+CR183-Z184-BE183)),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,CI184+CJ184,AB184*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK184+CL184,( 1-(1-CW184)^(1/12))*(AC184))","v":{"$error":"#VALUE!"}},{"$f":"AC184*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM184+CN184,MAX(AC184-AG184,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B184<>\"\",((Flat_Extra/1000)/12)*AQ184*AO184+Input!$H$34*V184*AP184,\"\")","v":""},"",0,"",{"$f":"IF(B184<>\"\",IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B184<>\"\",B184<=Term-3),MIN(AU184,Charges!$H$11),0)","v":0},{"$f":"IF(C184=1,MIN(AV184,AW184),IF(AV184=0,0,MIN(AW184-AY183,IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$I$100,5)/Mode,0))))*(B184<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",IF(BH184>0,IF(AH185<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,MIN(IF(MOD(C184,12)=0,VLOOKUP(B184,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM184,AH184),AH184-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C184<60,0,IF(MOD(C184,12)=0,(BC184<60)*SUM(INDIRECT($BF$7&(C184+11)&\":\"&$BF$7&C183))+(BC184>=60)*SUMPRODUCT($BD$12:BD184,$BE$12:$BE184),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,IF(MOD(C184,12)=0,VLOOKUP(B184,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B184<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B184<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B184<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B184<=Charges!$C$88),0)","v":0},{"$f":"IF(B184<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B184<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW184*BY184*Input!$H$35+BX184*BZ184*Input!$H$36","v":0},0,{"$f":"CB184*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM183+IF(MOD(C184-1,12)=0,CN183,0)-BE183,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C184-1,12)=0,H184*D184,CN183),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG184-(B184>PPT)*Z184)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH184-(B184<=PPT)*Z184)*(1+Charges!$D$10),0)","v":0},{"$f":"CI184*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ184-CL184-(B184<=PPT)*AF184*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C184=\"\",MOD(C184-1,12)=0,B184>PPT),0%,100%/12+CO183),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B184>PPT),0%,100%-CO184)","v":0},{"$f":"IF(B184>=Charges!$B$68,IF(MOD(C184,12)=0,(Loyalty_Bonus+Charges!$C$69*(B184-11))*AH184,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B185<>\"\", B185<=10),VLOOKUP(B185,Charges!$C$40:$F$50, 4, 0), IF(AND(B185<>\"\", B185 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B185=Charges!$B$68,B185=Charges!$B$69,B185=Charges!$B$70),IF(MOD(C185,12)=0,VLOOKUP(B185,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B185=1,0,IF(B185<>\"\",(M185+N185)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G185), 0.5*Term*aprem)*(1+Indexation*(B185-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B185, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B185<>\"\",AQ185*VLOOKUP(Age+'4%'!B185-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B185<>\"\",B185<=Term),IF(C185<61,Charges!$C$31,W184*(1+(B185<>B184)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,R185+CR184-BB184),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,IF(C185=Input!$O$18,Input!$O$19,R185+CR184-Z185-BE184)),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,CI185+CJ185,AB185*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK185+CL185,( 1-(1-CW185)^(1/12))*(AC185))","v":{"$error":"#VALUE!"}},{"$f":"AC185*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM185+CN185,MAX(AC185-AG185,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B185<>\"\",((Flat_Extra/1000)/12)*AQ185*AO185+Input!$H$34*V185*AP185,\"\")","v":""},"",0,"",{"$f":"IF(B185<>\"\",IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B185<>\"\",B185<=Term-3),MIN(AU185,Charges!$H$11),0)","v":0},{"$f":"IF(C185=1,MIN(AV185,AW185),IF(AV185=0,0,MIN(AW185-AY184,IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$I$100,5)/Mode,0))))*(B185<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",IF(BH185>0,IF(AH186<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,MIN(IF(MOD(C185,12)=0,VLOOKUP(B185,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM185,AH185),AH185-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C185<60,0,IF(MOD(C185,12)=0,(BC185<60)*SUM(INDIRECT($BF$7&(C185+11)&\":\"&$BF$7&C184))+(BC185>=60)*SUMPRODUCT($BD$12:BD185,$BE$12:$BE185),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,IF(MOD(C185,12)=0,VLOOKUP(B185,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B185<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B185<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B185<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B185<=Charges!$C$88),0)","v":0},{"$f":"IF(B185<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B185<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW185*BY185*Input!$H$35+BX185*BZ185*Input!$H$36","v":0},0,{"$f":"CB185*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM184+IF(MOD(C185-1,12)=0,CN184,0)-BE184,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C185-1,12)=0,H185*D185,CN184),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG185-(B185>PPT)*Z185)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH185-(B185<=PPT)*Z185)*(1+Charges!$D$10),0)","v":0},{"$f":"CI185*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ185-CL185-(B185<=PPT)*AF185*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C185=\"\",MOD(C185-1,12)=0,B185>PPT),0%,100%/12+CO184),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B185>PPT),0%,100%-CO185)","v":0},{"$f":"IF(B185>=Charges!$B$68,IF(MOD(C185,12)=0,(Loyalty_Bonus+Charges!$C$69*(B185-11))*AH185,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B186<>\"\", B186<=10),VLOOKUP(B186,Charges!$C$40:$F$50, 4, 0), IF(AND(B186<>\"\", B186 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B186=Charges!$B$68,B186=Charges!$B$69,B186=Charges!$B$70),IF(MOD(C186,12)=0,VLOOKUP(B186,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B186=1,0,IF(B186<>\"\",(M186+N186)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G186), 0.5*Term*aprem)*(1+Indexation*(B186-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B186, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B186<>\"\",AQ186*VLOOKUP(Age+'4%'!B186-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B186<>\"\",B186<=Term),IF(C186<61,Charges!$C$31,W185*(1+(B186<>B185)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,R186+CR185-BB185),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,IF(C186=Input!$O$18,Input!$O$19,R186+CR185-Z186-BE185)),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,CI186+CJ186,AB186*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK186+CL186,( 1-(1-CW186)^(1/12))*(AC186))","v":{"$error":"#VALUE!"}},{"$f":"AC186*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM186+CN186,MAX(AC186-AG186,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B186<>\"\",((Flat_Extra/1000)/12)*AQ186*AO186+Input!$H$34*V186*AP186,\"\")","v":""},"",0,"",{"$f":"IF(B186<>\"\",IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B186<>\"\",B186<=Term-3),MIN(AU186,Charges!$H$11),0)","v":0},{"$f":"IF(C186=1,MIN(AV186,AW186),IF(AV186=0,0,MIN(AW186-AY185,IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$I$100,5)/Mode,0))))*(B186<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",IF(BH186>0,IF(AH187<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,MIN(IF(MOD(C186,12)=0,VLOOKUP(B186,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM186,AH186),AH186-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C186<60,0,IF(MOD(C186,12)=0,(BC186<60)*SUM(INDIRECT($BF$7&(C186+11)&\":\"&$BF$7&C185))+(BC186>=60)*SUMPRODUCT($BD$12:BD186,$BE$12:$BE186),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,IF(MOD(C186,12)=0,VLOOKUP(B186,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B186<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B186<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B186<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B186<=Charges!$C$88),0)","v":0},{"$f":"IF(B186<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B186<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW186*BY186*Input!$H$35+BX186*BZ186*Input!$H$36","v":0},0,{"$f":"CB186*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM185+IF(MOD(C186-1,12)=0,CN185,0)-BE185,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C186-1,12)=0,H186*D186,CN185),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG186-(B186>PPT)*Z186)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH186-(B186<=PPT)*Z186)*(1+Charges!$D$10),0)","v":0},{"$f":"CI186*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ186-CL186-(B186<=PPT)*AF186*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C186=\"\",MOD(C186-1,12)=0,B186>PPT),0%,100%/12+CO185),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B186>PPT),0%,100%-CO186)","v":0},{"$f":"IF(B186>=Charges!$B$68,IF(MOD(C186,12)=0,(Loyalty_Bonus+Charges!$C$69*(B186-11))*AH186,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B187<>\"\", B187<=10),VLOOKUP(B187,Charges!$C$40:$F$50, 4, 0), IF(AND(B187<>\"\", B187 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B187=Charges!$B$68,B187=Charges!$B$69,B187=Charges!$B$70),IF(MOD(C187,12)=0,VLOOKUP(B187,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B187=1,0,IF(B187<>\"\",(M187+N187)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G187), 0.5*Term*aprem)*(1+Indexation*(B187-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B187, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B187<>\"\",AQ187*VLOOKUP(Age+'4%'!B187-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B187<>\"\",B187<=Term),IF(C187<61,Charges!$C$31,W186*(1+(B187<>B186)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,R187+CR186-BB186),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,IF(C187=Input!$O$18,Input!$O$19,R187+CR186-Z187-BE186)),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,CI187+CJ187,AB187*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK187+CL187,( 1-(1-CW187)^(1/12))*(AC187))","v":{"$error":"#VALUE!"}},{"$f":"AC187*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM187+CN187,MAX(AC187-AG187,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B187<>\"\",((Flat_Extra/1000)/12)*AQ187*AO187+Input!$H$34*V187*AP187,\"\")","v":""},"",0,"",{"$f":"IF(B187<>\"\",IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B187<>\"\",B187<=Term-3),MIN(AU187,Charges!$H$11),0)","v":0},{"$f":"IF(C187=1,MIN(AV187,AW187),IF(AV187=0,0,MIN(AW187-AY186,IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$I$100,5)/Mode,0))))*(B187<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",IF(BH187>0,IF(AH188<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,MIN(IF(MOD(C187,12)=0,VLOOKUP(B187,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM187,AH187),AH187-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C187<60,0,IF(MOD(C187,12)=0,(BC187<60)*SUM(INDIRECT($BF$7&(C187+11)&\":\"&$BF$7&C186))+(BC187>=60)*SUMPRODUCT($BD$12:BD187,$BE$12:$BE187),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,IF(MOD(C187,12)=0,VLOOKUP(B187,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B187<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B187<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B187<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B187<=Charges!$C$88),0)","v":0},{"$f":"IF(B187<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B187<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW187*BY187*Input!$H$35+BX187*BZ187*Input!$H$36","v":0},0,{"$f":"CB187*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM186+IF(MOD(C187-1,12)=0,CN186,0)-BE186,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C187-1,12)=0,H187*D187,CN186),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG187-(B187>PPT)*Z187)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH187-(B187<=PPT)*Z187)*(1+Charges!$D$10),0)","v":0},{"$f":"CI187*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ187-CL187-(B187<=PPT)*AF187*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C187=\"\",MOD(C187-1,12)=0,B187>PPT),0%,100%/12+CO186),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B187>PPT),0%,100%-CO187)","v":0},{"$f":"IF(B187>=Charges!$B$68,IF(MOD(C187,12)=0,(Loyalty_Bonus+Charges!$C$69*(B187-11))*AH187,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B188<>\"\", B188<=10),VLOOKUP(B188,Charges!$C$40:$F$50, 4, 0), IF(AND(B188<>\"\", B188 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B188=Charges!$B$68,B188=Charges!$B$69,B188=Charges!$B$70),IF(MOD(C188,12)=0,VLOOKUP(B188,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B188=1,0,IF(B188<>\"\",(M188+N188)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G188), 0.5*Term*aprem)*(1+Indexation*(B188-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B188, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B188<>\"\",AQ188*VLOOKUP(Age+'4%'!B188-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B188<>\"\",B188<=Term),IF(C188<61,Charges!$C$31,W187*(1+(B188<>B187)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,R188+CR187-BB187),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,IF(C188=Input!$O$18,Input!$O$19,R188+CR187-Z188-BE187)),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,CI188+CJ188,AB188*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK188+CL188,( 1-(1-CW188)^(1/12))*(AC188))","v":{"$error":"#VALUE!"}},{"$f":"AC188*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM188+CN188,MAX(AC188-AG188,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B188<>\"\",((Flat_Extra/1000)/12)*AQ188*AO188+Input!$H$34*V188*AP188,\"\")","v":""},"",0,"",{"$f":"IF(B188<>\"\",IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B188<>\"\",B188<=Term-3),MIN(AU188,Charges!$H$11),0)","v":0},{"$f":"IF(C188=1,MIN(AV188,AW188),IF(AV188=0,0,MIN(AW188-AY187,IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$I$100,5)/Mode,0))))*(B188<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",IF(BH188>0,IF(AH189<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,MIN(IF(MOD(C188,12)=0,VLOOKUP(B188,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM188,AH188),AH188-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C188<60,0,IF(MOD(C188,12)=0,(BC188<60)*SUM(INDIRECT($BF$7&(C188+11)&\":\"&$BF$7&C187))+(BC188>=60)*SUMPRODUCT($BD$12:BD188,$BE$12:$BE188),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,IF(MOD(C188,12)=0,VLOOKUP(B188,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B188<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B188<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B188<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B188<=Charges!$C$88),0)","v":0},{"$f":"IF(B188<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B188<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW188*BY188*Input!$H$35+BX188*BZ188*Input!$H$36","v":0},0,{"$f":"CB188*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM187+IF(MOD(C188-1,12)=0,CN187,0)-BE187,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C188-1,12)=0,H188*D188,CN187),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG188-(B188>PPT)*Z188)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH188-(B188<=PPT)*Z188)*(1+Charges!$D$10),0)","v":0},{"$f":"CI188*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ188-CL188-(B188<=PPT)*AF188*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C188=\"\",MOD(C188-1,12)=0,B188>PPT),0%,100%/12+CO187),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B188>PPT),0%,100%-CO188)","v":0},{"$f":"IF(B188>=Charges!$B$68,IF(MOD(C188,12)=0,(Loyalty_Bonus+Charges!$C$69*(B188-11))*AH188,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B189<>\"\", B189<=10),VLOOKUP(B189,Charges!$C$40:$F$50, 4, 0), IF(AND(B189<>\"\", B189 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B189=Charges!$B$68,B189=Charges!$B$69,B189=Charges!$B$70),IF(MOD(C189,12)=0,VLOOKUP(B189,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B189=1,0,IF(B189<>\"\",(M189+N189)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G189), 0.5*Term*aprem)*(1+Indexation*(B189-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B189, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B189<>\"\",AQ189*VLOOKUP(Age+'4%'!B189-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B189<>\"\",B189<=Term),IF(C189<61,Charges!$C$31,W188*(1+(B189<>B188)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,R189+CR188-BB188),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,IF(C189=Input!$O$18,Input!$O$19,R189+CR188-Z189-BE188)),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,CI189+CJ189,AB189*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK189+CL189,( 1-(1-CW189)^(1/12))*(AC189))","v":{"$error":"#VALUE!"}},{"$f":"AC189*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM189+CN189,MAX(AC189-AG189,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B189<>\"\",((Flat_Extra/1000)/12)*AQ189*AO189+Input!$H$34*V189*AP189,\"\")","v":""},"",0,"",{"$f":"IF(B189<>\"\",IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B189<>\"\",B189<=Term-3),MIN(AU189,Charges!$H$11),0)","v":0},{"$f":"IF(C189=1,MIN(AV189,AW189),IF(AV189=0,0,MIN(AW189-AY188,IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$I$100,5)/Mode,0))))*(B189<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",IF(BH189>0,IF(AH190<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,MIN(IF(MOD(C189,12)=0,VLOOKUP(B189,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM189,AH189),AH189-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C189<60,0,IF(MOD(C189,12)=0,(BC189<60)*SUM(INDIRECT($BF$7&(C189+11)&\":\"&$BF$7&C188))+(BC189>=60)*SUMPRODUCT($BD$12:BD189,$BE$12:$BE189),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,IF(MOD(C189,12)=0,VLOOKUP(B189,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B189<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B189<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B189<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B189<=Charges!$C$88),0)","v":0},{"$f":"IF(B189<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B189<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW189*BY189*Input!$H$35+BX189*BZ189*Input!$H$36","v":0},0,{"$f":"CB189*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM188+IF(MOD(C189-1,12)=0,CN188,0)-BE188,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C189-1,12)=0,H189*D189,CN188),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG189-(B189>PPT)*Z189)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH189-(B189<=PPT)*Z189)*(1+Charges!$D$10),0)","v":0},{"$f":"CI189*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ189-CL189-(B189<=PPT)*AF189*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C189=\"\",MOD(C189-1,12)=0,B189>PPT),0%,100%/12+CO188),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B189>PPT),0%,100%-CO189)","v":0},{"$f":"IF(B189>=Charges!$B$68,IF(MOD(C189,12)=0,(Loyalty_Bonus+Charges!$C$69*(B189-11))*AH189,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B190<>\"\", B190<=10),VLOOKUP(B190,Charges!$C$40:$F$50, 4, 0), IF(AND(B190<>\"\", B190 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B190=Charges!$B$68,B190=Charges!$B$69,B190=Charges!$B$70),IF(MOD(C190,12)=0,VLOOKUP(B190,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B190=1,0,IF(B190<>\"\",(M190+N190)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G190), 0.5*Term*aprem)*(1+Indexation*(B190-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B190, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B190<>\"\",AQ190*VLOOKUP(Age+'4%'!B190-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B190<>\"\",B190<=Term),IF(C190<61,Charges!$C$31,W189*(1+(B190<>B189)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,R190+CR189-BB189),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,IF(C190=Input!$O$18,Input!$O$19,R190+CR189-Z190-BE189)),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,CI190+CJ190,AB190*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK190+CL190,( 1-(1-CW190)^(1/12))*(AC190))","v":{"$error":"#VALUE!"}},{"$f":"AC190*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM190+CN190,MAX(AC190-AG190,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B190<>\"\",((Flat_Extra/1000)/12)*AQ190*AO190+Input!$H$34*V190*AP190,\"\")","v":""},"",0,"",{"$f":"IF(B190<>\"\",IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B190<>\"\",B190<=Term-3),MIN(AU190,Charges!$H$11),0)","v":0},{"$f":"IF(C190=1,MIN(AV190,AW190),IF(AV190=0,0,MIN(AW190-AY189,IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$I$100,5)/Mode,0))))*(B190<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",IF(BH190>0,IF(AH191<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,MIN(IF(MOD(C190,12)=0,VLOOKUP(B190,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM190,AH190),AH190-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C190<60,0,IF(MOD(C190,12)=0,(BC190<60)*SUM(INDIRECT($BF$7&(C190+11)&\":\"&$BF$7&C189))+(BC190>=60)*SUMPRODUCT($BD$12:BD190,$BE$12:$BE190),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,IF(MOD(C190,12)=0,VLOOKUP(B190,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B190<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B190<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B190<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B190<=Charges!$C$88),0)","v":0},{"$f":"IF(B190<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B190<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW190*BY190*Input!$H$35+BX190*BZ190*Input!$H$36","v":0},0,{"$f":"CB190*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM189+IF(MOD(C190-1,12)=0,CN189,0)-BE189,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C190-1,12)=0,H190*D190,CN189),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG190-(B190>PPT)*Z190)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH190-(B190<=PPT)*Z190)*(1+Charges!$D$10),0)","v":0},{"$f":"CI190*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ190-CL190-(B190<=PPT)*AF190*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C190=\"\",MOD(C190-1,12)=0,B190>PPT),0%,100%/12+CO189),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B190>PPT),0%,100%-CO190)","v":0},{"$f":"IF(B190>=Charges!$B$68,IF(MOD(C190,12)=0,(Loyalty_Bonus+Charges!$C$69*(B190-11))*AH190,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B191<>\"\", B191<=10),VLOOKUP(B191,Charges!$C$40:$F$50, 4, 0), IF(AND(B191<>\"\", B191 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B191=Charges!$B$68,B191=Charges!$B$69,B191=Charges!$B$70),IF(MOD(C191,12)=0,VLOOKUP(B191,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B191=1,0,IF(B191<>\"\",(M191+N191)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G191), 0.5*Term*aprem)*(1+Indexation*(B191-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B191, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B191<>\"\",AQ191*VLOOKUP(Age+'4%'!B191-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B191<>\"\",B191<=Term),IF(C191<61,Charges!$C$31,W190*(1+(B191<>B190)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,R191+CR190-BB190),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,IF(C191=Input!$O$18,Input!$O$19,R191+CR190-Z191-BE190)),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,CI191+CJ191,AB191*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK191+CL191,( 1-(1-CW191)^(1/12))*(AC191))","v":{"$error":"#VALUE!"}},{"$f":"AC191*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM191+CN191,MAX(AC191-AG191,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B191<>\"\",((Flat_Extra/1000)/12)*AQ191*AO191+Input!$H$34*V191*AP191,\"\")","v":""},"",0,"",{"$f":"IF(B191<>\"\",IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B191<>\"\",B191<=Term-3),MIN(AU191,Charges!$H$11),0)","v":0},{"$f":"IF(C191=1,MIN(AV191,AW191),IF(AV191=0,0,MIN(AW191-AY190,IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$I$100,5)/Mode,0))))*(B191<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",IF(BH191>0,IF(AH192<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,MIN(IF(MOD(C191,12)=0,VLOOKUP(B191,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM191,AH191),AH191-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C191<60,0,IF(MOD(C191,12)=0,(BC191<60)*SUM(INDIRECT($BF$7&(C191+11)&\":\"&$BF$7&C190))+(BC191>=60)*SUMPRODUCT($BD$12:BD191,$BE$12:$BE191),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,IF(MOD(C191,12)=0,VLOOKUP(B191,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B191<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B191<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B191<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B191<=Charges!$C$88),0)","v":0},{"$f":"IF(B191<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B191<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW191*BY191*Input!$H$35+BX191*BZ191*Input!$H$36","v":0},0,{"$f":"CB191*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM190+IF(MOD(C191-1,12)=0,CN190,0)-BE190,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C191-1,12)=0,H191*D191,CN190),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG191-(B191>PPT)*Z191)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH191-(B191<=PPT)*Z191)*(1+Charges!$D$10),0)","v":0},{"$f":"CI191*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ191-CL191-(B191<=PPT)*AF191*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C191=\"\",MOD(C191-1,12)=0,B191>PPT),0%,100%/12+CO190),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B191>PPT),0%,100%-CO191)","v":0},{"$f":"IF(B191>=Charges!$B$68,IF(MOD(C191,12)=0,(Loyalty_Bonus+Charges!$C$69*(B191-11))*AH191,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B192<>\"\", B192<=10),VLOOKUP(B192,Charges!$C$40:$F$50, 4, 0), IF(AND(B192<>\"\", B192 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B192=Charges!$B$68,B192=Charges!$B$69,B192=Charges!$B$70),IF(MOD(C192,12)=0,VLOOKUP(B192,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B192=1,0,IF(B192<>\"\",(M192+N192)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G192), 0.5*Term*aprem)*(1+Indexation*(B192-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B192, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B192<>\"\",AQ192*VLOOKUP(Age+'4%'!B192-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B192<>\"\",B192<=Term),IF(C192<61,Charges!$C$31,W191*(1+(B192<>B191)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,R192+CR191-BB191),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,IF(C192=Input!$O$18,Input!$O$19,R192+CR191-Z192-BE191)),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,CI192+CJ192,AB192*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK192+CL192,( 1-(1-CW192)^(1/12))*(AC192))","v":{"$error":"#VALUE!"}},{"$f":"AC192*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM192+CN192,MAX(AC192-AG192,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B192<>\"\",((Flat_Extra/1000)/12)*AQ192*AO192+Input!$H$34*V192*AP192,\"\")","v":""},"",0,"",{"$f":"IF(B192<>\"\",IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B192<>\"\",B192<=Term-3),MIN(AU192,Charges!$H$11),0)","v":0},{"$f":"IF(C192=1,MIN(AV192,AW192),IF(AV192=0,0,MIN(AW192-AY191,IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$I$100,5)/Mode,0))))*(B192<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",IF(BH192>0,IF(AH193<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,MIN(IF(MOD(C192,12)=0,VLOOKUP(B192,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM192,AH192),AH192-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C192<60,0,IF(MOD(C192,12)=0,(BC192<60)*SUM(INDIRECT($BF$7&(C192+11)&\":\"&$BF$7&C191))+(BC192>=60)*SUMPRODUCT($BD$12:BD192,$BE$12:$BE192),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,IF(MOD(C192,12)=0,VLOOKUP(B192,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B192<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B192<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B192<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B192<=Charges!$C$88),0)","v":0},{"$f":"IF(B192<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B192<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW192*BY192*Input!$H$35+BX192*BZ192*Input!$H$36","v":0},0,{"$f":"CB192*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM191+IF(MOD(C192-1,12)=0,CN191,0)-BE191,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C192-1,12)=0,H192*D192,CN191),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG192-(B192>PPT)*Z192)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH192-(B192<=PPT)*Z192)*(1+Charges!$D$10),0)","v":0},{"$f":"CI192*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ192-CL192-(B192<=PPT)*AF192*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C192=\"\",MOD(C192-1,12)=0,B192>PPT),0%,100%/12+CO191),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B192>PPT),0%,100%-CO192)","v":0},{"$f":"IF(B192>=Charges!$B$68,IF(MOD(C192,12)=0,(Loyalty_Bonus+Charges!$C$69*(B192-11))*AH192,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B193<>\"\", B193<=10),VLOOKUP(B193,Charges!$C$40:$F$50, 4, 0), IF(AND(B193<>\"\", B193 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B193=Charges!$B$68,B193=Charges!$B$69,B193=Charges!$B$70),IF(MOD(C193,12)=0,VLOOKUP(B193,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B193=1,0,IF(B193<>\"\",(M193+N193)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G193), 0.5*Term*aprem)*(1+Indexation*(B193-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B193, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B193<>\"\",AQ193*VLOOKUP(Age+'4%'!B193-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B193<>\"\",B193<=Term),IF(C193<61,Charges!$C$31,W192*(1+(B193<>B192)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,R193+CR192-BB192),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,IF(C193=Input!$O$18,Input!$O$19,R193+CR192-Z193-BE192)),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,CI193+CJ193,AB193*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK193+CL193,( 1-(1-CW193)^(1/12))*(AC193))","v":{"$error":"#VALUE!"}},{"$f":"AC193*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM193+CN193,MAX(AC193-AG193,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B193<>\"\",((Flat_Extra/1000)/12)*AQ193*AO193+Input!$H$34*V193*AP193,\"\")","v":""},"",0,"",{"$f":"IF(B193<>\"\",IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B193<>\"\",B193<=Term-3),MIN(AU193,Charges!$H$11),0)","v":0},{"$f":"IF(C193=1,MIN(AV193,AW193),IF(AV193=0,0,MIN(AW193-AY192,IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$I$100,5)/Mode,0))))*(B193<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",IF(BH193>0,IF(AH194<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,MIN(IF(MOD(C193,12)=0,VLOOKUP(B193,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM193,AH193),AH193-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C193<60,0,IF(MOD(C193,12)=0,(BC193<60)*SUM(INDIRECT($BF$7&(C193+11)&\":\"&$BF$7&C192))+(BC193>=60)*SUMPRODUCT($BD$12:BD193,$BE$12:$BE193),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,IF(MOD(C193,12)=0,VLOOKUP(B193,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B193<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B193<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B193<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B193<=Charges!$C$88),0)","v":0},{"$f":"IF(B193<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B193<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW193*BY193*Input!$H$35+BX193*BZ193*Input!$H$36","v":0},0,{"$f":"CB193*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM192+IF(MOD(C193-1,12)=0,CN192,0)-BE192,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C193-1,12)=0,H193*D193,CN192),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG193-(B193>PPT)*Z193)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH193-(B193<=PPT)*Z193)*(1+Charges!$D$10),0)","v":0},{"$f":"CI193*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ193-CL193-(B193<=PPT)*AF193*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C193=\"\",MOD(C193-1,12)=0,B193>PPT),0%,100%/12+CO192),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B193>PPT),0%,100%-CO193)","v":0},{"$f":"IF(B193>=Charges!$B$68,IF(MOD(C193,12)=0,(Loyalty_Bonus+Charges!$C$69*(B193-11))*AH193,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B194<>\"\", B194<=10),VLOOKUP(B194,Charges!$C$40:$F$50, 4, 0), IF(AND(B194<>\"\", B194 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B194=Charges!$B$68,B194=Charges!$B$69,B194=Charges!$B$70),IF(MOD(C194,12)=0,VLOOKUP(B194,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B194=1,0,IF(B194<>\"\",(M194+N194)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G194), 0.5*Term*aprem)*(1+Indexation*(B194-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B194, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B194<>\"\",AQ194*VLOOKUP(Age+'4%'!B194-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B194<>\"\",B194<=Term),IF(C194<61,Charges!$C$31,W193*(1+(B194<>B193)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,R194+CR193-BB193),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,IF(C194=Input!$O$18,Input!$O$19,R194+CR193-Z194-BE193)),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,CI194+CJ194,AB194*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK194+CL194,( 1-(1-CW194)^(1/12))*(AC194))","v":{"$error":"#VALUE!"}},{"$f":"AC194*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM194+CN194,MAX(AC194-AG194,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B194<>\"\",((Flat_Extra/1000)/12)*AQ194*AO194+Input!$H$34*V194*AP194,\"\")","v":""},"",0,"",{"$f":"IF(B194<>\"\",IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B194<>\"\",B194<=Term-3),MIN(AU194,Charges!$H$11),0)","v":0},{"$f":"IF(C194=1,MIN(AV194,AW194),IF(AV194=0,0,MIN(AW194-AY193,IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$I$100,5)/Mode,0))))*(B194<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",IF(BH194>0,IF(AH195<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,MIN(IF(MOD(C194,12)=0,VLOOKUP(B194,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM194,AH194),AH194-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C194<60,0,IF(MOD(C194,12)=0,(BC194<60)*SUM(INDIRECT($BF$7&(C194+11)&\":\"&$BF$7&C193))+(BC194>=60)*SUMPRODUCT($BD$12:BD194,$BE$12:$BE194),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,IF(MOD(C194,12)=0,VLOOKUP(B194,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B194<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B194<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B194<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B194<=Charges!$C$88),0)","v":0},{"$f":"IF(B194<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B194<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW194*BY194*Input!$H$35+BX194*BZ194*Input!$H$36","v":0},0,{"$f":"CB194*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM193+IF(MOD(C194-1,12)=0,CN193,0)-BE193,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C194-1,12)=0,H194*D194,CN193),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG194-(B194>PPT)*Z194)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH194-(B194<=PPT)*Z194)*(1+Charges!$D$10),0)","v":0},{"$f":"CI194*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ194-CL194-(B194<=PPT)*AF194*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C194=\"\",MOD(C194-1,12)=0,B194>PPT),0%,100%/12+CO193),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B194>PPT),0%,100%-CO194)","v":0},{"$f":"IF(B194>=Charges!$B$68,IF(MOD(C194,12)=0,(Loyalty_Bonus+Charges!$C$69*(B194-11))*AH194,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B195<>\"\", B195<=10),VLOOKUP(B195,Charges!$C$40:$F$50, 4, 0), IF(AND(B195<>\"\", B195 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B195=Charges!$B$68,B195=Charges!$B$69,B195=Charges!$B$70),IF(MOD(C195,12)=0,VLOOKUP(B195,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B195=1,0,IF(B195<>\"\",(M195+N195)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G195), 0.5*Term*aprem)*(1+Indexation*(B195-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B195, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B195<>\"\",AQ195*VLOOKUP(Age+'4%'!B195-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B195<>\"\",B195<=Term),IF(C195<61,Charges!$C$31,W194*(1+(B195<>B194)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,R195+CR194-BB194),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,IF(C195=Input!$O$18,Input!$O$19,R195+CR194-Z195-BE194)),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,CI195+CJ195,AB195*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK195+CL195,( 1-(1-CW195)^(1/12))*(AC195))","v":{"$error":"#VALUE!"}},{"$f":"AC195*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM195+CN195,MAX(AC195-AG195,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B195<>\"\",((Flat_Extra/1000)/12)*AQ195*AO195+Input!$H$34*V195*AP195,\"\")","v":""},"",0,"",{"$f":"IF(B195<>\"\",IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B195<>\"\",B195<=Term-3),MIN(AU195,Charges!$H$11),0)","v":0},{"$f":"IF(C195=1,MIN(AV195,AW195),IF(AV195=0,0,MIN(AW195-AY194,IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$I$100,5)/Mode,0))))*(B195<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",IF(BH195>0,IF(AH196<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,MIN(IF(MOD(C195,12)=0,VLOOKUP(B195,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM195,AH195),AH195-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C195<60,0,IF(MOD(C195,12)=0,(BC195<60)*SUM(INDIRECT($BF$7&(C195+11)&\":\"&$BF$7&C194))+(BC195>=60)*SUMPRODUCT($BD$12:BD195,$BE$12:$BE195),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,IF(MOD(C195,12)=0,VLOOKUP(B195,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B195<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B195<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B195<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B195<=Charges!$C$88),0)","v":0},{"$f":"IF(B195<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B195<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW195*BY195*Input!$H$35+BX195*BZ195*Input!$H$36","v":0},0,{"$f":"CB195*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM194+IF(MOD(C195-1,12)=0,CN194,0)-BE194,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C195-1,12)=0,H195*D195,CN194),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG195-(B195>PPT)*Z195)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH195-(B195<=PPT)*Z195)*(1+Charges!$D$10),0)","v":0},{"$f":"CI195*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ195-CL195-(B195<=PPT)*AF195*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C195=\"\",MOD(C195-1,12)=0,B195>PPT),0%,100%/12+CO194),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B195>PPT),0%,100%-CO195)","v":0},{"$f":"IF(B195>=Charges!$B$68,IF(MOD(C195,12)=0,(Loyalty_Bonus+Charges!$C$69*(B195-11))*AH195,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B196<>\"\", B196<=10),VLOOKUP(B196,Charges!$C$40:$F$50, 4, 0), IF(AND(B196<>\"\", B196 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B196=Charges!$B$68,B196=Charges!$B$69,B196=Charges!$B$70),IF(MOD(C196,12)=0,VLOOKUP(B196,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B196=1,0,IF(B196<>\"\",(M196+N196)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G196), 0.5*Term*aprem)*(1+Indexation*(B196-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B196, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B196<>\"\",AQ196*VLOOKUP(Age+'4%'!B196-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B196<>\"\",B196<=Term),IF(C196<61,Charges!$C$31,W195*(1+(B196<>B195)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,R196+CR195-BB195),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,IF(C196=Input!$O$18,Input!$O$19,R196+CR195-Z196-BE195)),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,CI196+CJ196,AB196*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK196+CL196,( 1-(1-CW196)^(1/12))*(AC196))","v":{"$error":"#VALUE!"}},{"$f":"AC196*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM196+CN196,MAX(AC196-AG196,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B196<>\"\",((Flat_Extra/1000)/12)*AQ196*AO196+Input!$H$34*V196*AP196,\"\")","v":""},"",0,"",{"$f":"IF(B196<>\"\",IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B196<>\"\",B196<=Term-3),MIN(AU196,Charges!$H$11),0)","v":0},{"$f":"IF(C196=1,MIN(AV196,AW196),IF(AV196=0,0,MIN(AW196-AY195,IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$I$100,5)/Mode,0))))*(B196<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",IF(BH196>0,IF(AH197<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,MIN(IF(MOD(C196,12)=0,VLOOKUP(B196,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM196,AH196),AH196-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C196<60,0,IF(MOD(C196,12)=0,(BC196<60)*SUM(INDIRECT($BF$7&(C196+11)&\":\"&$BF$7&C195))+(BC196>=60)*SUMPRODUCT($BD$12:BD196,$BE$12:$BE196),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,IF(MOD(C196,12)=0,VLOOKUP(B196,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B196<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B196<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B196<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B196<=Charges!$C$88),0)","v":0},{"$f":"IF(B196<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B196<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW196*BY196*Input!$H$35+BX196*BZ196*Input!$H$36","v":0},0,{"$f":"CB196*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM195+IF(MOD(C196-1,12)=0,CN195,0)-BE195,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C196-1,12)=0,H196*D196,CN195),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG196-(B196>PPT)*Z196)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH196-(B196<=PPT)*Z196)*(1+Charges!$D$10),0)","v":0},{"$f":"CI196*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ196-CL196-(B196<=PPT)*AF196*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C196=\"\",MOD(C196-1,12)=0,B196>PPT),0%,100%/12+CO195),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B196>PPT),0%,100%-CO196)","v":0},{"$f":"IF(B196>=Charges!$B$68,IF(MOD(C196,12)=0,(Loyalty_Bonus+Charges!$C$69*(B196-11))*AH196,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B197<>\"\", B197<=10),VLOOKUP(B197,Charges!$C$40:$F$50, 4, 0), IF(AND(B197<>\"\", B197 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B197=Charges!$B$68,B197=Charges!$B$69,B197=Charges!$B$70),IF(MOD(C197,12)=0,VLOOKUP(B197,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B197=1,0,IF(B197<>\"\",(M197+N197)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G197), 0.5*Term*aprem)*(1+Indexation*(B197-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B197, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B197<>\"\",AQ197*VLOOKUP(Age+'4%'!B197-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B197<>\"\",B197<=Term),IF(C197<61,Charges!$C$31,W196*(1+(B197<>B196)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,R197+CR196-BB196),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,IF(C197=Input!$O$18,Input!$O$19,R197+CR196-Z197-BE196)),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,CI197+CJ197,AB197*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK197+CL197,( 1-(1-CW197)^(1/12))*(AC197))","v":{"$error":"#VALUE!"}},{"$f":"AC197*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM197+CN197,MAX(AC197-AG197,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B197<>\"\",((Flat_Extra/1000)/12)*AQ197*AO197+Input!$H$34*V197*AP197,\"\")","v":""},"",0,"",{"$f":"IF(B197<>\"\",IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B197<>\"\",B197<=Term-3),MIN(AU197,Charges!$H$11),0)","v":0},{"$f":"IF(C197=1,MIN(AV197,AW197),IF(AV197=0,0,MIN(AW197-AY196,IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$I$100,5)/Mode,0))))*(B197<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",IF(BH197>0,IF(AH198<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,MIN(IF(MOD(C197,12)=0,VLOOKUP(B197,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM197,AH197),AH197-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C197<60,0,IF(MOD(C197,12)=0,(BC197<60)*SUM(INDIRECT($BF$7&(C197+11)&\":\"&$BF$7&C196))+(BC197>=60)*SUMPRODUCT($BD$12:BD197,$BE$12:$BE197),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,IF(MOD(C197,12)=0,VLOOKUP(B197,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B197<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B197<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B197<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B197<=Charges!$C$88),0)","v":0},{"$f":"IF(B197<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B197<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW197*BY197*Input!$H$35+BX197*BZ197*Input!$H$36","v":0},0,{"$f":"CB197*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM196+IF(MOD(C197-1,12)=0,CN196,0)-BE196,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C197-1,12)=0,H197*D197,CN196),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG197-(B197>PPT)*Z197)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH197-(B197<=PPT)*Z197)*(1+Charges!$D$10),0)","v":0},{"$f":"CI197*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ197-CL197-(B197<=PPT)*AF197*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C197=\"\",MOD(C197-1,12)=0,B197>PPT),0%,100%/12+CO196),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B197>PPT),0%,100%-CO197)","v":0},{"$f":"IF(B197>=Charges!$B$68,IF(MOD(C197,12)=0,(Loyalty_Bonus+Charges!$C$69*(B197-11))*AH197,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B198<>\"\", B198<=10),VLOOKUP(B198,Charges!$C$40:$F$50, 4, 0), IF(AND(B198<>\"\", B198 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B198=Charges!$B$68,B198=Charges!$B$69,B198=Charges!$B$70),IF(MOD(C198,12)=0,VLOOKUP(B198,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B198=1,0,IF(B198<>\"\",(M198+N198)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G198), 0.5*Term*aprem)*(1+Indexation*(B198-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B198, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B198<>\"\",AQ198*VLOOKUP(Age+'4%'!B198-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B198<>\"\",B198<=Term),IF(C198<61,Charges!$C$31,W197*(1+(B198<>B197)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,R198+CR197-BB197),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,IF(C198=Input!$O$18,Input!$O$19,R198+CR197-Z198-BE197)),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,CI198+CJ198,AB198*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK198+CL198,( 1-(1-CW198)^(1/12))*(AC198))","v":{"$error":"#VALUE!"}},{"$f":"AC198*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM198+CN198,MAX(AC198-AG198,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B198<>\"\",((Flat_Extra/1000)/12)*AQ198*AO198+Input!$H$34*V198*AP198,\"\")","v":""},"",0,"",{"$f":"IF(B198<>\"\",IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B198<>\"\",B198<=Term-3),MIN(AU198,Charges!$H$11),0)","v":0},{"$f":"IF(C198=1,MIN(AV198,AW198),IF(AV198=0,0,MIN(AW198-AY197,IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$I$100,5)/Mode,0))))*(B198<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",IF(BH198>0,IF(AH199<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,MIN(IF(MOD(C198,12)=0,VLOOKUP(B198,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM198,AH198),AH198-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C198<60,0,IF(MOD(C198,12)=0,(BC198<60)*SUM(INDIRECT($BF$7&(C198+11)&\":\"&$BF$7&C197))+(BC198>=60)*SUMPRODUCT($BD$12:BD198,$BE$12:$BE198),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,IF(MOD(C198,12)=0,VLOOKUP(B198,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B198<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B198<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B198<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B198<=Charges!$C$88),0)","v":0},{"$f":"IF(B198<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B198<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW198*BY198*Input!$H$35+BX198*BZ198*Input!$H$36","v":0},0,{"$f":"CB198*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM197+IF(MOD(C198-1,12)=0,CN197,0)-BE197,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C198-1,12)=0,H198*D198,CN197),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG198-(B198>PPT)*Z198)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH198-(B198<=PPT)*Z198)*(1+Charges!$D$10),0)","v":0},{"$f":"CI198*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ198-CL198-(B198<=PPT)*AF198*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C198=\"\",MOD(C198-1,12)=0,B198>PPT),0%,100%/12+CO197),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B198>PPT),0%,100%-CO198)","v":0},{"$f":"IF(B198>=Charges!$B$68,IF(MOD(C198,12)=0,(Loyalty_Bonus+Charges!$C$69*(B198-11))*AH198,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B199<>\"\", B199<=10),VLOOKUP(B199,Charges!$C$40:$F$50, 4, 0), IF(AND(B199<>\"\", B199 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B199=Charges!$B$68,B199=Charges!$B$69,B199=Charges!$B$70),IF(MOD(C199,12)=0,VLOOKUP(B199,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B199=1,0,IF(B199<>\"\",(M199+N199)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G199), 0.5*Term*aprem)*(1+Indexation*(B199-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B199, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B199<>\"\",AQ199*VLOOKUP(Age+'4%'!B199-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B199<>\"\",B199<=Term),IF(C199<61,Charges!$C$31,W198*(1+(B199<>B198)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,R199+CR198-BB198),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,IF(C199=Input!$O$18,Input!$O$19,R199+CR198-Z199-BE198)),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,CI199+CJ199,AB199*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK199+CL199,( 1-(1-CW199)^(1/12))*(AC199))","v":{"$error":"#VALUE!"}},{"$f":"AC199*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM199+CN199,MAX(AC199-AG199,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B199<>\"\",((Flat_Extra/1000)/12)*AQ199*AO199+Input!$H$34*V199*AP199,\"\")","v":""},"",0,"",{"$f":"IF(B199<>\"\",IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B199<>\"\",B199<=Term-3),MIN(AU199,Charges!$H$11),0)","v":0},{"$f":"IF(C199=1,MIN(AV199,AW199),IF(AV199=0,0,MIN(AW199-AY198,IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$I$100,5)/Mode,0))))*(B199<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",IF(BH199>0,IF(AH200<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,MIN(IF(MOD(C199,12)=0,VLOOKUP(B199,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM199,AH199),AH199-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C199<60,0,IF(MOD(C199,12)=0,(BC199<60)*SUM(INDIRECT($BF$7&(C199+11)&\":\"&$BF$7&C198))+(BC199>=60)*SUMPRODUCT($BD$12:BD199,$BE$12:$BE199),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,IF(MOD(C199,12)=0,VLOOKUP(B199,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B199<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B199<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B199<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B199<=Charges!$C$88),0)","v":0},{"$f":"IF(B199<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B199<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW199*BY199*Input!$H$35+BX199*BZ199*Input!$H$36","v":0},0,{"$f":"CB199*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM198+IF(MOD(C199-1,12)=0,CN198,0)-BE198,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C199-1,12)=0,H199*D199,CN198),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG199-(B199>PPT)*Z199)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH199-(B199<=PPT)*Z199)*(1+Charges!$D$10),0)","v":0},{"$f":"CI199*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ199-CL199-(B199<=PPT)*AF199*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C199=\"\",MOD(C199-1,12)=0,B199>PPT),0%,100%/12+CO198),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B199>PPT),0%,100%-CO199)","v":0},{"$f":"IF(B199>=Charges!$B$68,IF(MOD(C199,12)=0,(Loyalty_Bonus+Charges!$C$69*(B199-11))*AH199,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B200<>\"\", B200<=10),VLOOKUP(B200,Charges!$C$40:$F$50, 4, 0), IF(AND(B200<>\"\", B200 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B200=Charges!$B$68,B200=Charges!$B$69,B200=Charges!$B$70),IF(MOD(C200,12)=0,VLOOKUP(B200,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B200=1,0,IF(B200<>\"\",(M200+N200)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G200), 0.5*Term*aprem)*(1+Indexation*(B200-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B200, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B200<>\"\",AQ200*VLOOKUP(Age+'4%'!B200-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B200<>\"\",B200<=Term),IF(C200<61,Charges!$C$31,W199*(1+(B200<>B199)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,R200+CR199-BB199),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,IF(C200=Input!$O$18,Input!$O$19,R200+CR199-Z200-BE199)),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,CI200+CJ200,AB200*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK200+CL200,( 1-(1-CW200)^(1/12))*(AC200))","v":{"$error":"#VALUE!"}},{"$f":"AC200*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM200+CN200,MAX(AC200-AG200,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B200<>\"\",((Flat_Extra/1000)/12)*AQ200*AO200+Input!$H$34*V200*AP200,\"\")","v":""},"",0,"",{"$f":"IF(B200<>\"\",IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B200<>\"\",B200<=Term-3),MIN(AU200,Charges!$H$11),0)","v":0},{"$f":"IF(C200=1,MIN(AV200,AW200),IF(AV200=0,0,MIN(AW200-AY199,IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$I$100,5)/Mode,0))))*(B200<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",IF(BH200>0,IF(AH201<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,MIN(IF(MOD(C200,12)=0,VLOOKUP(B200,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM200,AH200),AH200-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C200<60,0,IF(MOD(C200,12)=0,(BC200<60)*SUM(INDIRECT($BF$7&(C200+11)&\":\"&$BF$7&C199))+(BC200>=60)*SUMPRODUCT($BD$12:BD200,$BE$12:$BE200),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,IF(MOD(C200,12)=0,VLOOKUP(B200,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B200<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B200<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B200<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B200<=Charges!$C$88),0)","v":0},{"$f":"IF(B200<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B200<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW200*BY200*Input!$H$35+BX200*BZ200*Input!$H$36","v":0},0,{"$f":"CB200*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM199+IF(MOD(C200-1,12)=0,CN199,0)-BE199,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C200-1,12)=0,H200*D200,CN199),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG200-(B200>PPT)*Z200)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH200-(B200<=PPT)*Z200)*(1+Charges!$D$10),0)","v":0},{"$f":"CI200*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ200-CL200-(B200<=PPT)*AF200*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C200=\"\",MOD(C200-1,12)=0,B200>PPT),0%,100%/12+CO199),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B200>PPT),0%,100%-CO200)","v":0},{"$f":"IF(B200>=Charges!$B$68,IF(MOD(C200,12)=0,(Loyalty_Bonus+Charges!$C$69*(B200-11))*AH200,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B201<>\"\", B201<=10),VLOOKUP(B201,Charges!$C$40:$F$50, 4, 0), IF(AND(B201<>\"\", B201 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B201=Charges!$B$68,B201=Charges!$B$69,B201=Charges!$B$70),IF(MOD(C201,12)=0,VLOOKUP(B201,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B201=1,0,IF(B201<>\"\",(M201+N201)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G201), 0.5*Term*aprem)*(1+Indexation*(B201-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B201, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B201<>\"\",AQ201*VLOOKUP(Age+'4%'!B201-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B201<>\"\",B201<=Term),IF(C201<61,Charges!$C$31,W200*(1+(B201<>B200)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,R201+CR200-BB200),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,IF(C201=Input!$O$18,Input!$O$19,R201+CR200-Z201-BE200)),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,CI201+CJ201,AB201*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK201+CL201,( 1-(1-CW201)^(1/12))*(AC201))","v":{"$error":"#VALUE!"}},{"$f":"AC201*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM201+CN201,MAX(AC201-AG201,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B201<>\"\",((Flat_Extra/1000)/12)*AQ201*AO201+Input!$H$34*V201*AP201,\"\")","v":""},"",0,"",{"$f":"IF(B201<>\"\",IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B201<>\"\",B201<=Term-3),MIN(AU201,Charges!$H$11),0)","v":0},{"$f":"IF(C201=1,MIN(AV201,AW201),IF(AV201=0,0,MIN(AW201-AY200,IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$I$100,5)/Mode,0))))*(B201<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",IF(BH201>0,IF(AH202<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,MIN(IF(MOD(C201,12)=0,VLOOKUP(B201,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM201,AH201),AH201-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C201<60,0,IF(MOD(C201,12)=0,(BC201<60)*SUM(INDIRECT($BF$7&(C201+11)&\":\"&$BF$7&C200))+(BC201>=60)*SUMPRODUCT($BD$12:BD201,$BE$12:$BE201),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,IF(MOD(C201,12)=0,VLOOKUP(B201,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B201<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B201<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B201<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B201<=Charges!$C$88),0)","v":0},{"$f":"IF(B201<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B201<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW201*BY201*Input!$H$35+BX201*BZ201*Input!$H$36","v":0},0,{"$f":"CB201*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM200+IF(MOD(C201-1,12)=0,CN200,0)-BE200,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C201-1,12)=0,H201*D201,CN200),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG201-(B201>PPT)*Z201)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH201-(B201<=PPT)*Z201)*(1+Charges!$D$10),0)","v":0},{"$f":"CI201*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ201-CL201-(B201<=PPT)*AF201*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C201=\"\",MOD(C201-1,12)=0,B201>PPT),0%,100%/12+CO200),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B201>PPT),0%,100%-CO201)","v":0},{"$f":"IF(B201>=Charges!$B$68,IF(MOD(C201,12)=0,(Loyalty_Bonus+Charges!$C$69*(B201-11))*AH201,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B202<>\"\", B202<=10),VLOOKUP(B202,Charges!$C$40:$F$50, 4, 0), IF(AND(B202<>\"\", B202 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B202=Charges!$B$68,B202=Charges!$B$69,B202=Charges!$B$70),IF(MOD(C202,12)=0,VLOOKUP(B202,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B202=1,0,IF(B202<>\"\",(M202+N202)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G202), 0.5*Term*aprem)*(1+Indexation*(B202-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B202, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B202<>\"\",AQ202*VLOOKUP(Age+'4%'!B202-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B202<>\"\",B202<=Term),IF(C202<61,Charges!$C$31,W201*(1+(B202<>B201)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,R202+CR201-BB201),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,IF(C202=Input!$O$18,Input!$O$19,R202+CR201-Z202-BE201)),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,CI202+CJ202,AB202*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK202+CL202,( 1-(1-CW202)^(1/12))*(AC202))","v":{"$error":"#VALUE!"}},{"$f":"AC202*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM202+CN202,MAX(AC202-AG202,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B202<>\"\",((Flat_Extra/1000)/12)*AQ202*AO202+Input!$H$34*V202*AP202,\"\")","v":""},"",0,"",{"$f":"IF(B202<>\"\",IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B202<>\"\",B202<=Term-3),MIN(AU202,Charges!$H$11),0)","v":0},{"$f":"IF(C202=1,MIN(AV202,AW202),IF(AV202=0,0,MIN(AW202-AY201,IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$I$100,5)/Mode,0))))*(B202<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",IF(BH202>0,IF(AH203<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,MIN(IF(MOD(C202,12)=0,VLOOKUP(B202,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM202,AH202),AH202-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C202<60,0,IF(MOD(C202,12)=0,(BC202<60)*SUM(INDIRECT($BF$7&(C202+11)&\":\"&$BF$7&C201))+(BC202>=60)*SUMPRODUCT($BD$12:BD202,$BE$12:$BE202),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,IF(MOD(C202,12)=0,VLOOKUP(B202,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B202<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B202<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B202<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B202<=Charges!$C$88),0)","v":0},{"$f":"IF(B202<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B202<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW202*BY202*Input!$H$35+BX202*BZ202*Input!$H$36","v":0},0,{"$f":"CB202*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM201+IF(MOD(C202-1,12)=0,CN201,0)-BE201,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C202-1,12)=0,H202*D202,CN201),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG202-(B202>PPT)*Z202)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH202-(B202<=PPT)*Z202)*(1+Charges!$D$10),0)","v":0},{"$f":"CI202*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ202-CL202-(B202<=PPT)*AF202*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C202=\"\",MOD(C202-1,12)=0,B202>PPT),0%,100%/12+CO201),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B202>PPT),0%,100%-CO202)","v":0},{"$f":"IF(B202>=Charges!$B$68,IF(MOD(C202,12)=0,(Loyalty_Bonus+Charges!$C$69*(B202-11))*AH202,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B203<>\"\", B203<=10),VLOOKUP(B203,Charges!$C$40:$F$50, 4, 0), IF(AND(B203<>\"\", B203 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B203=Charges!$B$68,B203=Charges!$B$69,B203=Charges!$B$70),IF(MOD(C203,12)=0,VLOOKUP(B203,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B203=1,0,IF(B203<>\"\",(M203+N203)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G203), 0.5*Term*aprem)*(1+Indexation*(B203-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B203, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B203<>\"\",AQ203*VLOOKUP(Age+'4%'!B203-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B203<>\"\",B203<=Term),IF(C203<61,Charges!$C$31,W202*(1+(B203<>B202)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,R203+CR202-BB202),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,IF(C203=Input!$O$18,Input!$O$19,R203+CR202-Z203-BE202)),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,CI203+CJ203,AB203*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK203+CL203,( 1-(1-CW203)^(1/12))*(AC203))","v":{"$error":"#VALUE!"}},{"$f":"AC203*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM203+CN203,MAX(AC203-AG203,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B203<>\"\",((Flat_Extra/1000)/12)*AQ203*AO203+Input!$H$34*V203*AP203,\"\")","v":""},"",0,"",{"$f":"IF(B203<>\"\",IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B203<>\"\",B203<=Term-3),MIN(AU203,Charges!$H$11),0)","v":0},{"$f":"IF(C203=1,MIN(AV203,AW203),IF(AV203=0,0,MIN(AW203-AY202,IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$I$100,5)/Mode,0))))*(B203<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",IF(BH203>0,IF(AH204<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,MIN(IF(MOD(C203,12)=0,VLOOKUP(B203,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM203,AH203),AH203-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C203<60,0,IF(MOD(C203,12)=0,(BC203<60)*SUM(INDIRECT($BF$7&(C203+11)&\":\"&$BF$7&C202))+(BC203>=60)*SUMPRODUCT($BD$12:BD203,$BE$12:$BE203),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,IF(MOD(C203,12)=0,VLOOKUP(B203,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B203<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B203<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B203<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B203<=Charges!$C$88),0)","v":0},{"$f":"IF(B203<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B203<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW203*BY203*Input!$H$35+BX203*BZ203*Input!$H$36","v":0},0,{"$f":"CB203*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM202+IF(MOD(C203-1,12)=0,CN202,0)-BE202,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C203-1,12)=0,H203*D203,CN202),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG203-(B203>PPT)*Z203)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH203-(B203<=PPT)*Z203)*(1+Charges!$D$10),0)","v":0},{"$f":"CI203*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ203-CL203-(B203<=PPT)*AF203*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C203=\"\",MOD(C203-1,12)=0,B203>PPT),0%,100%/12+CO202),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B203>PPT),0%,100%-CO203)","v":0},{"$f":"IF(B203>=Charges!$B$68,IF(MOD(C203,12)=0,(Loyalty_Bonus+Charges!$C$69*(B203-11))*AH203,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C203<=Term*12,C203+1,\"\")","v":""},{"$f":"IFERROR(IF(C204<>\"\",IF(AND(MOD(C204-1,12/Mode)=0,B204<=Term),Prem/Mode,0),\"\")*A204, 0)","v":0},{"$f":"IFERROR(IF(B204<>\"\",(aprem),\"\")*A204, 0)","v":0},{"$f":"IF(B204<>\"\",AX204,\"\")","v":""},{"$f":"IF(B204<>\"\",D204+F204,\"\")","v":""},{"$f":"IF(AND(B204<>\"\", B204<=10),VLOOKUP(B204,Charges!$C$40:$F$50, 4, 0), IF(AND(B204<>\"\", B204 >10), 100%, 0))","v":0},0,{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12)=0,G204,G204+J203),\"\")","v":""},{"$f":"IFERROR(D204*H204, 0)","v":0},{"$f":"IF(B204<>\"\",(G204-K204)*Service_tax,0)","v":0},0,{"$f":"IF(OR(B204=Charges!$B$68,B204=Charges!$B$69,B204=Charges!$B$70),IF(MOD(C204,12)=0,VLOOKUP(B204,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B204<>\"\",G204-K204,\"\")","v":""},{"$f":"IF(B204<>\"\",G204-M204,\"\")","v":""},{"$f":"IF(B204=1,0,IF(B204<>\"\",(M204+N204)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B204<>\"\",M204-Q204,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G204), 0.5*Term*aprem)*(1+Indexation*(B204-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E204/1000*(B204<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B204<>\"\",AQ204*VLOOKUP(Age+'4%'!B204-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B204<>\"\",B204<=Term),IF(C204<61,Charges!$C$31,W203*(1+(B204<>B203)*Charges!$C$32))),500)","v":0},{"$f":"IF(B204<>\"\",W204*Service_tax,0)","v":0},{"$f":"W204+X204","v":0},"",{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,R204+CR203-BB203),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,IF(C204=Input!$O$18,Input!$O$19,R204+CR203-Z204-BE203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,CI204+CJ204,AB204*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK204+CL204,( 1-(1-CW204)^(1/12))*(AC204))","v":{"$error":"#VALUE!"}},{"$f":"AC204*Charges!$D$28/12","v":0},{"$f":"AD204*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD204+AF204","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM204+CN204,MAX(AC204-AG204,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",S204,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B204<>\"\",B204<=Term),CR204-AM204,0)","v":0},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B204<>\"\",((Flat_Extra/1000)/12)*AQ204*AO204+Input!$H$34*V204*AP204,\"\")","v":""},{"$f":"IF(B204<>\"\",Service_tax*(V204+AR204+CB204),\"\")","v":""},{"$f":"IFERROR(L204+X204+AF204+AS204, 0)","v":0},{"$f":"IF(B204<>\"\",D204+AU203,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B204<>\"\",B204<=Term-3),MIN(AU204,Charges!$H$11),0)","v":0},{"$f":"IF(C204=1,MIN(AV204,AW204),IF(AV204=0,0,MIN(AW204-AY203,IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$I$100,5)/Mode,0))))*(B204<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C204=1,AX204,AX204+AY203)*(B204<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(BH204>0,IF(AH205<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B204<>\"\",AZ204,0)","v":0},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,MIN(IF(MOD(C204,12)=0,VLOOKUP(B204,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM204,AH204),AH204-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B204<>\"\",Age+B204-1,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(BC204+2>60,1,0),\"\")","v":""},{"$f":"IF(B204<>\"\",BB204,0)","v":0},{"$f":"IF(C204<60,0,IF(MOD(C204,12)=0,(BC204<60)*SUM(INDIRECT($BF$7&(C204+11)&\":\"&$BF$7&C203))+(BC204>=60)*SUMPRODUCT($BD$12:BD204,$BE$12:$BE204),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(C204<=60,AI204,IF(MOD(C204,12)=0,AI204-BF204*0,BG203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,IF(MOD(C204,12)=0,VLOOKUP(B204,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH204","v":{"$error":"#VALUE!"}},{"$f":"IF(A204=1,-G204,0)+IF(C204=Term*12+1,BI203)+BB204","v":0},null,null,null,null,{"$f":"IF(B204>PPT, 0,PPT-B204)","v":0},{"$f":"IF(B204>=Term, 1,MIN(Term-B204+1,10))","v":1},{"$f":"10%*SA*(B204<=Term)","v":0},0,null,null,{"$f":"Charges!$C$82/12*(B204<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B204<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B204<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B204<=Charges!$C$88),0)","v":0},{"$f":"IF(B204<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B204<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW204*BY204*Input!$H$35+BX204*BZ204*Input!$H$36","v":0},0,{"$f":"CB204*Charges!$C$6","v":0},{"$f":"CB204+CC204","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM203+IF(MOD(C204-1,12)=0,CN203,0)-BE203,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C204-1,12)=0,H204*D204,CN203),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG204-(B204>PPT)*Z204)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH204-(B204<=PPT)*Z204)*(1+Charges!$D$10),0)","v":0},{"$f":"CI204*Charges!$C$22/12","v":0},0,{"$f":"CI204-CK204+CQ203-(B204>PPT)*AF204","v":{"$error":"#VALUE!"}},{"$f":"CJ204-CL204-(B204<=PPT)*AF204*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C204=\"\",MOD(C204-1,12)=0,B204>PPT),0%,100%/12+CO203),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B204>PPT),0%,100%-CO204)","v":0},{"$f":"IF(B204>=Charges!$B$68,IF(MOD(C204,12)=0,(Loyalty_Bonus+Charges!$C$69*(B204-11))*AH204,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B204 >8, avg_fmc_dfa2, IF(Term-B204 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B204 >16, avg_fmc_dfa6, IF(Term-B204 > 11, avg_fmc_dfa7,IF(Term-B204 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU204, CV204)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B205<>\"\",IF(C205<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B204<=Term,INT((C205-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B205<>\"\", B205<=10),VLOOKUP(B205,Charges!$C$40:$F$50, 4, 0), IF(AND(B205<>\"\", B205 >10), 100%, 0))","v":0},{"$f":"IF(D205<>0,(D205*H205)/(D205),0)","v":0},"",0,0,{"$f":"K205-L205","v":0},{"$f":"IF(OR(B205=Charges!$B$68,B205=Charges!$B$69,B205=Charges!$B$70),IF(MOD(C205,12)=0,VLOOKUP(B205,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B205=1,0,IF(B205<>\"\",(M205+N205)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G205), 0.5*Term*aprem)*(1+Indexation*(B205-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B205, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B205<>\"\",AQ205*VLOOKUP(Age+'4%'!B205-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B205<>\"\",B205<=Term),IF(C205<61,Charges!$C$31,W204*(1+(B205<>B204)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B205<>\"\",V205+Y205+AS205+AR205+CB205,\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,R205+CR204-BB204),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,IF(C205=Input!$O$18,Input!$O$19,R205+CR204-Z205-BE204)),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,CI205+CJ205,AB205*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK205+CL205,( 1-(1-CW205)^(1/12))*(AC205))","v":{"$error":"#VALUE!"}},{"$f":"AC205*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM205+CN205,MAX(AC205-AG205,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",MIN(E205*AJ205,CR205*AK205,AL205),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S205+T205+U205","v":0},{"$f":"IF(B205<>\"\",((Flat_Extra/1000)/12)*AQ205*AO205+Input!$H$34*V205*AP205,\"\")","v":""},"",0,"",{"$f":"IF(B205<>\"\",IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B205<>\"\",B205<=Term-3),MIN(AU205,Charges!$H$11),0)","v":0},{"$f":"IF(C205=1,MIN(AV205,AW205),IF(AV205=0,0,MIN(AW205-AY204,IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$I$100,5)/Mode,0))))*(B205<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",IF(BH205>0,IF(AH206<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,MIN(IF(MOD(C205,12)=0,VLOOKUP(B205,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM205,AH205),AH205-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C205<60,0,IF(MOD(C205,12)=0,(BC205<60)*SUM(INDIRECT($BF$7&(C205+11)&\":\"&$BF$7&C204))+(BC205>=60)*SUMPRODUCT($BD$12:BD205,$BE$12:$BE205),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,IF(MOD(C205,12)=0,VLOOKUP(B205,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,{"$f":"E205","v":0},null,null,{"$f":"Charges!$C$82/12*(B205<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B205<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B205<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B205<=Charges!$C$88),0)","v":0},{"$f":"IF(B205<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B205<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW205*BY205*Input!$H$35+BX205*BZ205*Input!$H$36","v":0},{"$f":"BW205+CA205+BX205","v":0},{"$f":"CB205*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM204+IF(MOD(C205-1,12)=0,CN204,0)-BE204,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C205-1,12)=0,H205*D205,CN204),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG205-(B205>PPT)*Z205)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH205-(B205<=PPT)*Z205)*(1+Charges!$D$10),0)","v":0},{"$f":"CI205*Charges!$C$22/12","v":0},{"$f":"CJ205*SUMPRODUCT($CO$11:$CP$11,CO205:CP205)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ205-CL205-(B205<=PPT)*AF205*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C205=\"\",MOD(C205-1,12)=0,B205>PPT),0%,100%/12+CO204),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B205>PPT),0%,100%-CO205)","v":0},{"$f":"IF(B205>=Charges!$B$68,IF(MOD(C205,12)=0,(Loyalty_Bonus+Charges!$C$69*(B205-11))*AH205,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH205 +CQ205","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B206<>\"\", B206<=10),VLOOKUP(B206,Charges!$C$40:$F$50, 4, 0), IF(AND(B206<>\"\", B206 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B206=Charges!$B$68,B206=Charges!$B$69,B206=Charges!$B$70),IF(MOD(C206,12)=0,VLOOKUP(B206,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B206=1,0,IF(B206<>\"\",(M206+N206)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G206), 0.5*Term*aprem)*(1+Indexation*(B206-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B206, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B206<>\"\",AQ206*VLOOKUP(Age+'4%'!B206-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B206<>\"\",B206<=Term),IF(C206<61,Charges!$C$31,W205*(1+(B206<>B205)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,R206+CR205-BB205),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,IF(C206=Input!$O$18,Input!$O$19,R206+CR205-Z206-BE205)),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,CI206+CJ206,AB206*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK206+CL206,( 1-(1-CW206)^(1/12))*(AC206))","v":{"$error":"#VALUE!"}},{"$f":"AC206*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM206+CN206,MAX(AC206-AG206,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B206<>\"\",((Flat_Extra/1000)/12)*AQ206*AO206+Input!$H$34*V206*AP206,\"\")","v":""},"",0,"",{"$f":"IF(B206<>\"\",IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B206<>\"\",B206<=Term-3),MIN(AU206,Charges!$H$11),0)","v":0},{"$f":"IF(C206=1,MIN(AV206,AW206),IF(AV206=0,0,MIN(AW206-AY205,IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$I$100,5)/Mode,0))))*(B206<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",IF(BH206>0,IF(AH207<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,MIN(IF(MOD(C206,12)=0,VLOOKUP(B206,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM206,AH206),AH206-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C206<60,0,IF(MOD(C206,12)=0,(BC206<60)*SUM(INDIRECT($BF$7&(C206+11)&\":\"&$BF$7&C205))+(BC206>=60)*SUMPRODUCT($BD$12:BD206,$BE$12:$BE206),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,IF(MOD(C206,12)=0,VLOOKUP(B206,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B206<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B206<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B206<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B206<=Charges!$C$88),0)","v":0},{"$f":"IF(B206<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B206<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW206*BY206*Input!$H$35+BX206*BZ206*Input!$H$36","v":0},0,{"$f":"CB206*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM205+IF(MOD(C206-1,12)=0,CN205,0)-BE205,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C206-1,12)=0,H206*D206,CN205),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG206-(B206>PPT)*Z206)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH206-(B206<=PPT)*Z206)*(1+Charges!$D$10),0)","v":0},{"$f":"CI206*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ206-CL206-(B206<=PPT)*AF206*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C206=\"\",MOD(C206-1,12)=0,B206>PPT),0%,100%/12+CO205),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B206>PPT),0%,100%-CO206)","v":0},{"$f":"IF(B206>=Charges!$B$68,IF(MOD(C206,12)=0,(Loyalty_Bonus+Charges!$C$69*(B206-11))*AH206,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B207<>\"\", B207<=10),VLOOKUP(B207,Charges!$C$40:$F$50, 4, 0), IF(AND(B207<>\"\", B207 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B207=Charges!$B$68,B207=Charges!$B$69,B207=Charges!$B$70),IF(MOD(C207,12)=0,VLOOKUP(B207,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B207=1,0,IF(B207<>\"\",(M207+N207)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G207), 0.5*Term*aprem)*(1+Indexation*(B207-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B207, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B207<>\"\",AQ207*VLOOKUP(Age+'4%'!B207-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B207<>\"\",B207<=Term),IF(C207<61,Charges!$C$31,W206*(1+(B207<>B206)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,R207+CR206-BB206),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,IF(C207=Input!$O$18,Input!$O$19,R207+CR206-Z207-BE206)),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,CI207+CJ207,AB207*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK207+CL207,( 1-(1-CW207)^(1/12))*(AC207))","v":{"$error":"#VALUE!"}},{"$f":"AC207*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM207+CN207,MAX(AC207-AG207,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B207<>\"\",((Flat_Extra/1000)/12)*AQ207*AO207+Input!$H$34*V207*AP207,\"\")","v":""},"",0,"",{"$f":"IF(B207<>\"\",IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B207<>\"\",B207<=Term-3),MIN(AU207,Charges!$H$11),0)","v":0},{"$f":"IF(C207=1,MIN(AV207,AW207),IF(AV207=0,0,MIN(AW207-AY206,IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$I$100,5)/Mode,0))))*(B207<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",IF(BH207>0,IF(AH208<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,MIN(IF(MOD(C207,12)=0,VLOOKUP(B207,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM207,AH207),AH207-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C207<60,0,IF(MOD(C207,12)=0,(BC207<60)*SUM(INDIRECT($BF$7&(C207+11)&\":\"&$BF$7&C206))+(BC207>=60)*SUMPRODUCT($BD$12:BD207,$BE$12:$BE207),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,IF(MOD(C207,12)=0,VLOOKUP(B207,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B207<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B207<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B207<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B207<=Charges!$C$88),0)","v":0},{"$f":"IF(B207<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B207<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW207*BY207*Input!$H$35+BX207*BZ207*Input!$H$36","v":0},0,{"$f":"CB207*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM206+IF(MOD(C207-1,12)=0,CN206,0)-BE206,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C207-1,12)=0,H207*D207,CN206),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG207-(B207>PPT)*Z207)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH207-(B207<=PPT)*Z207)*(1+Charges!$D$10),0)","v":0},{"$f":"CI207*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ207-CL207-(B207<=PPT)*AF207*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C207=\"\",MOD(C207-1,12)=0,B207>PPT),0%,100%/12+CO206),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B207>PPT),0%,100%-CO207)","v":0},{"$f":"IF(B207>=Charges!$B$68,IF(MOD(C207,12)=0,(Loyalty_Bonus+Charges!$C$69*(B207-11))*AH207,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B208<>\"\", B208<=10),VLOOKUP(B208,Charges!$C$40:$F$50, 4, 0), IF(AND(B208<>\"\", B208 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B208=Charges!$B$68,B208=Charges!$B$69,B208=Charges!$B$70),IF(MOD(C208,12)=0,VLOOKUP(B208,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B208=1,0,IF(B208<>\"\",(M208+N208)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G208), 0.5*Term*aprem)*(1+Indexation*(B208-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B208, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B208<>\"\",AQ208*VLOOKUP(Age+'4%'!B208-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B208<>\"\",B208<=Term),IF(C208<61,Charges!$C$31,W207*(1+(B208<>B207)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,R208+CR207-BB207),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,IF(C208=Input!$O$18,Input!$O$19,R208+CR207-Z208-BE207)),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,CI208+CJ208,AB208*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK208+CL208,( 1-(1-CW208)^(1/12))*(AC208))","v":{"$error":"#VALUE!"}},{"$f":"AC208*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM208+CN208,MAX(AC208-AG208,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B208<>\"\",((Flat_Extra/1000)/12)*AQ208*AO208+Input!$H$34*V208*AP208,\"\")","v":""},"",0,"",{"$f":"IF(B208<>\"\",IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B208<>\"\",B208<=Term-3),MIN(AU208,Charges!$H$11),0)","v":0},{"$f":"IF(C208=1,MIN(AV208,AW208),IF(AV208=0,0,MIN(AW208-AY207,IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$I$100,5)/Mode,0))))*(B208<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",IF(BH208>0,IF(AH209<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,MIN(IF(MOD(C208,12)=0,VLOOKUP(B208,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM208,AH208),AH208-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C208<60,0,IF(MOD(C208,12)=0,(BC208<60)*SUM(INDIRECT($BF$7&(C208+11)&\":\"&$BF$7&C207))+(BC208>=60)*SUMPRODUCT($BD$12:BD208,$BE$12:$BE208),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,IF(MOD(C208,12)=0,VLOOKUP(B208,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B208<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B208<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B208<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B208<=Charges!$C$88),0)","v":0},{"$f":"IF(B208<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B208<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW208*BY208*Input!$H$35+BX208*BZ208*Input!$H$36","v":0},0,{"$f":"CB208*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM207+IF(MOD(C208-1,12)=0,CN207,0)-BE207,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C208-1,12)=0,H208*D208,CN207),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG208-(B208>PPT)*Z208)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH208-(B208<=PPT)*Z208)*(1+Charges!$D$10),0)","v":0},{"$f":"CI208*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ208-CL208-(B208<=PPT)*AF208*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C208=\"\",MOD(C208-1,12)=0,B208>PPT),0%,100%/12+CO207),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B208>PPT),0%,100%-CO208)","v":0},{"$f":"IF(B208>=Charges!$B$68,IF(MOD(C208,12)=0,(Loyalty_Bonus+Charges!$C$69*(B208-11))*AH208,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B209<>\"\", B209<=10),VLOOKUP(B209,Charges!$C$40:$F$50, 4, 0), IF(AND(B209<>\"\", B209 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B209=Charges!$B$68,B209=Charges!$B$69,B209=Charges!$B$70),IF(MOD(C209,12)=0,VLOOKUP(B209,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B209=1,0,IF(B209<>\"\",(M209+N209)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G209), 0.5*Term*aprem)*(1+Indexation*(B209-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B209, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B209<>\"\",AQ209*VLOOKUP(Age+'4%'!B209-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B209<>\"\",B209<=Term),IF(C209<61,Charges!$C$31,W208*(1+(B209<>B208)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,R209+CR208-BB208),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,IF(C209=Input!$O$18,Input!$O$19,R209+CR208-Z209-BE208)),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,CI209+CJ209,AB209*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK209+CL209,( 1-(1-CW209)^(1/12))*(AC209))","v":{"$error":"#VALUE!"}},{"$f":"AC209*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM209+CN209,MAX(AC209-AG209,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B209<>\"\",((Flat_Extra/1000)/12)*AQ209*AO209+Input!$H$34*V209*AP209,\"\")","v":""},"",0,"",{"$f":"IF(B209<>\"\",IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B209<>\"\",B209<=Term-3),MIN(AU209,Charges!$H$11),0)","v":0},{"$f":"IF(C209=1,MIN(AV209,AW209),IF(AV209=0,0,MIN(AW209-AY208,IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$I$100,5)/Mode,0))))*(B209<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",IF(BH209>0,IF(AH210<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,MIN(IF(MOD(C209,12)=0,VLOOKUP(B209,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM209,AH209),AH209-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C209<60,0,IF(MOD(C209,12)=0,(BC209<60)*SUM(INDIRECT($BF$7&(C209+11)&\":\"&$BF$7&C208))+(BC209>=60)*SUMPRODUCT($BD$12:BD209,$BE$12:$BE209),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,IF(MOD(C209,12)=0,VLOOKUP(B209,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B209<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B209<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B209<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B209<=Charges!$C$88),0)","v":0},{"$f":"IF(B209<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B209<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW209*BY209*Input!$H$35+BX209*BZ209*Input!$H$36","v":0},0,{"$f":"CB209*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM208+IF(MOD(C209-1,12)=0,CN208,0)-BE208,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C209-1,12)=0,H209*D209,CN208),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG209-(B209>PPT)*Z209)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH209-(B209<=PPT)*Z209)*(1+Charges!$D$10),0)","v":0},{"$f":"CI209*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ209-CL209-(B209<=PPT)*AF209*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C209=\"\",MOD(C209-1,12)=0,B209>PPT),0%,100%/12+CO208),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B209>PPT),0%,100%-CO209)","v":0},{"$f":"IF(B209>=Charges!$B$68,IF(MOD(C209,12)=0,(Loyalty_Bonus+Charges!$C$69*(B209-11))*AH209,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B210<>\"\", B210<=10),VLOOKUP(B210,Charges!$C$40:$F$50, 4, 0), IF(AND(B210<>\"\", B210 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B210=Charges!$B$68,B210=Charges!$B$69,B210=Charges!$B$70),IF(MOD(C210,12)=0,VLOOKUP(B210,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B210=1,0,IF(B210<>\"\",(M210+N210)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G210), 0.5*Term*aprem)*(1+Indexation*(B210-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B210, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B210<>\"\",AQ210*VLOOKUP(Age+'4%'!B210-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B210<>\"\",B210<=Term),IF(C210<61,Charges!$C$31,W209*(1+(B210<>B209)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,R210+CR209-BB209),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,IF(C210=Input!$O$18,Input!$O$19,R210+CR209-Z210-BE209)),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,CI210+CJ210,AB210*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK210+CL210,( 1-(1-CW210)^(1/12))*(AC210))","v":{"$error":"#VALUE!"}},{"$f":"AC210*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM210+CN210,MAX(AC210-AG210,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B210<>\"\",((Flat_Extra/1000)/12)*AQ210*AO210+Input!$H$34*V210*AP210,\"\")","v":""},"",0,"",{"$f":"IF(B210<>\"\",IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B210<>\"\",B210<=Term-3),MIN(AU210,Charges!$H$11),0)","v":0},{"$f":"IF(C210=1,MIN(AV210,AW210),IF(AV210=0,0,MIN(AW210-AY209,IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$I$100,5)/Mode,0))))*(B210<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",IF(BH210>0,IF(AH211<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,MIN(IF(MOD(C210,12)=0,VLOOKUP(B210,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM210,AH210),AH210-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C210<60,0,IF(MOD(C210,12)=0,(BC210<60)*SUM(INDIRECT($BF$7&(C210+11)&\":\"&$BF$7&C209))+(BC210>=60)*SUMPRODUCT($BD$12:BD210,$BE$12:$BE210),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,IF(MOD(C210,12)=0,VLOOKUP(B210,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B210<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B210<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B210<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B210<=Charges!$C$88),0)","v":0},{"$f":"IF(B210<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B210<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW210*BY210*Input!$H$35+BX210*BZ210*Input!$H$36","v":0},0,{"$f":"CB210*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM209+IF(MOD(C210-1,12)=0,CN209,0)-BE209,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C210-1,12)=0,H210*D210,CN209),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG210-(B210>PPT)*Z210)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH210-(B210<=PPT)*Z210)*(1+Charges!$D$10),0)","v":0},{"$f":"CI210*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ210-CL210-(B210<=PPT)*AF210*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C210=\"\",MOD(C210-1,12)=0,B210>PPT),0%,100%/12+CO209),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B210>PPT),0%,100%-CO210)","v":0},{"$f":"IF(B210>=Charges!$B$68,IF(MOD(C210,12)=0,(Loyalty_Bonus+Charges!$C$69*(B210-11))*AH210,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B211<>\"\", B211<=10),VLOOKUP(B211,Charges!$C$40:$F$50, 4, 0), IF(AND(B211<>\"\", B211 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B211=Charges!$B$68,B211=Charges!$B$69,B211=Charges!$B$70),IF(MOD(C211,12)=0,VLOOKUP(B211,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B211=1,0,IF(B211<>\"\",(M211+N211)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G211), 0.5*Term*aprem)*(1+Indexation*(B211-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B211, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B211<>\"\",AQ211*VLOOKUP(Age+'4%'!B211-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B211<>\"\",B211<=Term),IF(C211<61,Charges!$C$31,W210*(1+(B211<>B210)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,R211+CR210-BB210),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,IF(C211=Input!$O$18,Input!$O$19,R211+CR210-Z211-BE210)),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,CI211+CJ211,AB211*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK211+CL211,( 1-(1-CW211)^(1/12))*(AC211))","v":{"$error":"#VALUE!"}},{"$f":"AC211*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM211+CN211,MAX(AC211-AG211,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B211<>\"\",((Flat_Extra/1000)/12)*AQ211*AO211+Input!$H$34*V211*AP211,\"\")","v":""},"",0,"",{"$f":"IF(B211<>\"\",IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B211<>\"\",B211<=Term-3),MIN(AU211,Charges!$H$11),0)","v":0},{"$f":"IF(C211=1,MIN(AV211,AW211),IF(AV211=0,0,MIN(AW211-AY210,IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$I$100,5)/Mode,0))))*(B211<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",IF(BH211>0,IF(AH212<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,MIN(IF(MOD(C211,12)=0,VLOOKUP(B211,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM211,AH211),AH211-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C211<60,0,IF(MOD(C211,12)=0,(BC211<60)*SUM(INDIRECT($BF$7&(C211+11)&\":\"&$BF$7&C210))+(BC211>=60)*SUMPRODUCT($BD$12:BD211,$BE$12:$BE211),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,IF(MOD(C211,12)=0,VLOOKUP(B211,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B211<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B211<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B211<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B211<=Charges!$C$88),0)","v":0},{"$f":"IF(B211<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B211<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW211*BY211*Input!$H$35+BX211*BZ211*Input!$H$36","v":0},0,{"$f":"CB211*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM210+IF(MOD(C211-1,12)=0,CN210,0)-BE210,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C211-1,12)=0,H211*D211,CN210),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG211-(B211>PPT)*Z211)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH211-(B211<=PPT)*Z211)*(1+Charges!$D$10),0)","v":0},{"$f":"CI211*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ211-CL211-(B211<=PPT)*AF211*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C211=\"\",MOD(C211-1,12)=0,B211>PPT),0%,100%/12+CO210),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B211>PPT),0%,100%-CO211)","v":0},{"$f":"IF(B211>=Charges!$B$68,IF(MOD(C211,12)=0,(Loyalty_Bonus+Charges!$C$69*(B211-11))*AH211,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B212<>\"\", B212<=10),VLOOKUP(B212,Charges!$C$40:$F$50, 4, 0), IF(AND(B212<>\"\", B212 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B212=Charges!$B$68,B212=Charges!$B$69,B212=Charges!$B$70),IF(MOD(C212,12)=0,VLOOKUP(B212,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B212=1,0,IF(B212<>\"\",(M212+N212)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G212), 0.5*Term*aprem)*(1+Indexation*(B212-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B212, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B212<>\"\",AQ212*VLOOKUP(Age+'4%'!B212-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B212<>\"\",B212<=Term),IF(C212<61,Charges!$C$31,W211*(1+(B212<>B211)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,R212+CR211-BB211),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,IF(C212=Input!$O$18,Input!$O$19,R212+CR211-Z212-BE211)),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,CI212+CJ212,AB212*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK212+CL212,( 1-(1-CW212)^(1/12))*(AC212))","v":{"$error":"#VALUE!"}},{"$f":"AC212*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM212+CN212,MAX(AC212-AG212,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B212<>\"\",((Flat_Extra/1000)/12)*AQ212*AO212+Input!$H$34*V212*AP212,\"\")","v":""},"",0,"",{"$f":"IF(B212<>\"\",IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B212<>\"\",B212<=Term-3),MIN(AU212,Charges!$H$11),0)","v":0},{"$f":"IF(C212=1,MIN(AV212,AW212),IF(AV212=0,0,MIN(AW212-AY211,IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$I$100,5)/Mode,0))))*(B212<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",IF(BH212>0,IF(AH213<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,MIN(IF(MOD(C212,12)=0,VLOOKUP(B212,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM212,AH212),AH212-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C212<60,0,IF(MOD(C212,12)=0,(BC212<60)*SUM(INDIRECT($BF$7&(C212+11)&\":\"&$BF$7&C211))+(BC212>=60)*SUMPRODUCT($BD$12:BD212,$BE$12:$BE212),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,IF(MOD(C212,12)=0,VLOOKUP(B212,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B212<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B212<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B212<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B212<=Charges!$C$88),0)","v":0},{"$f":"IF(B212<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B212<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW212*BY212*Input!$H$35+BX212*BZ212*Input!$H$36","v":0},0,{"$f":"CB212*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM211+IF(MOD(C212-1,12)=0,CN211,0)-BE211,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C212-1,12)=0,H212*D212,CN211),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG212-(B212>PPT)*Z212)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH212-(B212<=PPT)*Z212)*(1+Charges!$D$10),0)","v":0},{"$f":"CI212*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ212-CL212-(B212<=PPT)*AF212*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C212=\"\",MOD(C212-1,12)=0,B212>PPT),0%,100%/12+CO211),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B212>PPT),0%,100%-CO212)","v":0},{"$f":"IF(B212>=Charges!$B$68,IF(MOD(C212,12)=0,(Loyalty_Bonus+Charges!$C$69*(B212-11))*AH212,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B213<>\"\", B213<=10),VLOOKUP(B213,Charges!$C$40:$F$50, 4, 0), IF(AND(B213<>\"\", B213 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B213=Charges!$B$68,B213=Charges!$B$69,B213=Charges!$B$70),IF(MOD(C213,12)=0,VLOOKUP(B213,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B213=1,0,IF(B213<>\"\",(M213+N213)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G213), 0.5*Term*aprem)*(1+Indexation*(B213-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B213, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B213<>\"\",AQ213*VLOOKUP(Age+'4%'!B213-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B213<>\"\",B213<=Term),IF(C213<61,Charges!$C$31,W212*(1+(B213<>B212)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,R213+CR212-BB212),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,IF(C213=Input!$O$18,Input!$O$19,R213+CR212-Z213-BE212)),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,CI213+CJ213,AB213*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK213+CL213,( 1-(1-CW213)^(1/12))*(AC213))","v":{"$error":"#VALUE!"}},{"$f":"AC213*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM213+CN213,MAX(AC213-AG213,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B213<>\"\",((Flat_Extra/1000)/12)*AQ213*AO213+Input!$H$34*V213*AP213,\"\")","v":""},"",0,"",{"$f":"IF(B213<>\"\",IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B213<>\"\",B213<=Term-3),MIN(AU213,Charges!$H$11),0)","v":0},{"$f":"IF(C213=1,MIN(AV213,AW213),IF(AV213=0,0,MIN(AW213-AY212,IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$I$100,5)/Mode,0))))*(B213<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",IF(BH213>0,IF(AH214<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,MIN(IF(MOD(C213,12)=0,VLOOKUP(B213,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM213,AH213),AH213-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C213<60,0,IF(MOD(C213,12)=0,(BC213<60)*SUM(INDIRECT($BF$7&(C213+11)&\":\"&$BF$7&C212))+(BC213>=60)*SUMPRODUCT($BD$12:BD213,$BE$12:$BE213),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,IF(MOD(C213,12)=0,VLOOKUP(B213,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B213<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B213<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B213<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B213<=Charges!$C$88),0)","v":0},{"$f":"IF(B213<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B213<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW213*BY213*Input!$H$35+BX213*BZ213*Input!$H$36","v":0},0,{"$f":"CB213*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM212+IF(MOD(C213-1,12)=0,CN212,0)-BE212,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C213-1,12)=0,H213*D213,CN212),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG213-(B213>PPT)*Z213)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH213-(B213<=PPT)*Z213)*(1+Charges!$D$10),0)","v":0},{"$f":"CI213*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ213-CL213-(B213<=PPT)*AF213*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C213=\"\",MOD(C213-1,12)=0,B213>PPT),0%,100%/12+CO212),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B213>PPT),0%,100%-CO213)","v":0},{"$f":"IF(B213>=Charges!$B$68,IF(MOD(C213,12)=0,(Loyalty_Bonus+Charges!$C$69*(B213-11))*AH213,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B214<>\"\", B214<=10),VLOOKUP(B214,Charges!$C$40:$F$50, 4, 0), IF(AND(B214<>\"\", B214 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B214=Charges!$B$68,B214=Charges!$B$69,B214=Charges!$B$70),IF(MOD(C214,12)=0,VLOOKUP(B214,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B214=1,0,IF(B214<>\"\",(M214+N214)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G214), 0.5*Term*aprem)*(1+Indexation*(B214-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B214, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B214<>\"\",AQ214*VLOOKUP(Age+'4%'!B214-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B214<>\"\",B214<=Term),IF(C214<61,Charges!$C$31,W213*(1+(B214<>B213)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,R214+CR213-BB213),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,IF(C214=Input!$O$18,Input!$O$19,R214+CR213-Z214-BE213)),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,CI214+CJ214,AB214*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK214+CL214,( 1-(1-CW214)^(1/12))*(AC214))","v":{"$error":"#VALUE!"}},{"$f":"AC214*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM214+CN214,MAX(AC214-AG214,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B214<>\"\",((Flat_Extra/1000)/12)*AQ214*AO214+Input!$H$34*V214*AP214,\"\")","v":""},"",0,"",{"$f":"IF(B214<>\"\",IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B214<>\"\",B214<=Term-3),MIN(AU214,Charges!$H$11),0)","v":0},{"$f":"IF(C214=1,MIN(AV214,AW214),IF(AV214=0,0,MIN(AW214-AY213,IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$I$100,5)/Mode,0))))*(B214<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",IF(BH214>0,IF(AH215<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,MIN(IF(MOD(C214,12)=0,VLOOKUP(B214,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM214,AH214),AH214-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C214<60,0,IF(MOD(C214,12)=0,(BC214<60)*SUM(INDIRECT($BF$7&(C214+11)&\":\"&$BF$7&C213))+(BC214>=60)*SUMPRODUCT($BD$12:BD214,$BE$12:$BE214),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,IF(MOD(C214,12)=0,VLOOKUP(B214,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B214<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B214<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B214<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B214<=Charges!$C$88),0)","v":0},{"$f":"IF(B214<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B214<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW214*BY214*Input!$H$35+BX214*BZ214*Input!$H$36","v":0},0,{"$f":"CB214*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM213+IF(MOD(C214-1,12)=0,CN213,0)-BE213,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C214-1,12)=0,H214*D214,CN213),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG214-(B214>PPT)*Z214)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH214-(B214<=PPT)*Z214)*(1+Charges!$D$10),0)","v":0},{"$f":"CI214*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ214-CL214-(B214<=PPT)*AF214*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C214=\"\",MOD(C214-1,12)=0,B214>PPT),0%,100%/12+CO213),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B214>PPT),0%,100%-CO214)","v":0},{"$f":"IF(B214>=Charges!$B$68,IF(MOD(C214,12)=0,(Loyalty_Bonus+Charges!$C$69*(B214-11))*AH214,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B215<>\"\", B215<=10),VLOOKUP(B215,Charges!$C$40:$F$50, 4, 0), IF(AND(B215<>\"\", B215 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B215=Charges!$B$68,B215=Charges!$B$69,B215=Charges!$B$70),IF(MOD(C215,12)=0,VLOOKUP(B215,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B215=1,0,IF(B215<>\"\",(M215+N215)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G215), 0.5*Term*aprem)*(1+Indexation*(B215-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B215, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B215<>\"\",AQ215*VLOOKUP(Age+'4%'!B215-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B215<>\"\",B215<=Term),IF(C215<61,Charges!$C$31,W214*(1+(B215<>B214)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,R215+CR214-BB214),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,IF(C215=Input!$O$18,Input!$O$19,R215+CR214-Z215-BE214)),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,CI215+CJ215,AB215*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK215+CL215,( 1-(1-CW215)^(1/12))*(AC215))","v":{"$error":"#VALUE!"}},{"$f":"AC215*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM215+CN215,MAX(AC215-AG215,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B215<>\"\",((Flat_Extra/1000)/12)*AQ215*AO215+Input!$H$34*V215*AP215,\"\")","v":""},"",0,"",{"$f":"IF(B215<>\"\",IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B215<>\"\",B215<=Term-3),MIN(AU215,Charges!$H$11),0)","v":0},{"$f":"IF(C215=1,MIN(AV215,AW215),IF(AV215=0,0,MIN(AW215-AY214,IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$I$100,5)/Mode,0))))*(B215<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",IF(BH215>0,IF(AH216<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,MIN(IF(MOD(C215,12)=0,VLOOKUP(B215,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM215,AH215),AH215-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C215<60,0,IF(MOD(C215,12)=0,(BC215<60)*SUM(INDIRECT($BF$7&(C215+11)&\":\"&$BF$7&C214))+(BC215>=60)*SUMPRODUCT($BD$12:BD215,$BE$12:$BE215),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,IF(MOD(C215,12)=0,VLOOKUP(B215,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B215<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B215<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B215<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B215<=Charges!$C$88),0)","v":0},{"$f":"IF(B215<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B215<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW215*BY215*Input!$H$35+BX215*BZ215*Input!$H$36","v":0},0,{"$f":"CB215*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM214+IF(MOD(C215-1,12)=0,CN214,0)-BE214,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C215-1,12)=0,H215*D215,CN214),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG215-(B215>PPT)*Z215)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH215-(B215<=PPT)*Z215)*(1+Charges!$D$10),0)","v":0},{"$f":"CI215*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ215-CL215-(B215<=PPT)*AF215*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C215=\"\",MOD(C215-1,12)=0,B215>PPT),0%,100%/12+CO214),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B215>PPT),0%,100%-CO215)","v":0},{"$f":"IF(B215>=Charges!$B$68,IF(MOD(C215,12)=0,(Loyalty_Bonus+Charges!$C$69*(B215-11))*AH215,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B216<>\"\", B216<=10),VLOOKUP(B216,Charges!$C$40:$F$50, 4, 0), IF(AND(B216<>\"\", B216 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B216=Charges!$B$68,B216=Charges!$B$69,B216=Charges!$B$70),IF(MOD(C216,12)=0,VLOOKUP(B216,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B216=1,0,IF(B216<>\"\",(M216+N216)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G216), 0.5*Term*aprem)*(1+Indexation*(B216-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B216, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B216<>\"\",AQ216*VLOOKUP(Age+'4%'!B216-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B216<>\"\",B216<=Term),IF(C216<61,Charges!$C$31,W215*(1+(B216<>B215)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,R216+CR215-BB215),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,IF(C216=Input!$O$18,Input!$O$19,R216+CR215-Z216-BE215)),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,CI216+CJ216,AB216*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK216+CL216,( 1-(1-CW216)^(1/12))*(AC216))","v":{"$error":"#VALUE!"}},{"$f":"AC216*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM216+CN216,MAX(AC216-AG216,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B216<>\"\",((Flat_Extra/1000)/12)*AQ216*AO216+Input!$H$34*V216*AP216,\"\")","v":""},"",0,"",{"$f":"IF(B216<>\"\",IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B216<>\"\",B216<=Term-3),MIN(AU216,Charges!$H$11),0)","v":0},{"$f":"IF(C216=1,MIN(AV216,AW216),IF(AV216=0,0,MIN(AW216-AY215,IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$I$100,5)/Mode,0))))*(B216<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",IF(BH216>0,IF(AH217<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,MIN(IF(MOD(C216,12)=0,VLOOKUP(B216,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM216,AH216),AH216-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C216<60,0,IF(MOD(C216,12)=0,(BC216<60)*SUM(INDIRECT($BF$7&(C216+11)&\":\"&$BF$7&C215))+(BC216>=60)*SUMPRODUCT($BD$12:BD216,$BE$12:$BE216),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,IF(MOD(C216,12)=0,VLOOKUP(B216,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B216<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B216<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B216<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B216<=Charges!$C$88),0)","v":0},{"$f":"IF(B216<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B216<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW216*BY216*Input!$H$35+BX216*BZ216*Input!$H$36","v":0},0,{"$f":"CB216*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM215+IF(MOD(C216-1,12)=0,CN215,0)-BE215,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C216-1,12)=0,H216*D216,CN215),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG216-(B216>PPT)*Z216)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH216-(B216<=PPT)*Z216)*(1+Charges!$D$10),0)","v":0},{"$f":"CI216*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ216-CL216-(B216<=PPT)*AF216*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C216=\"\",MOD(C216-1,12)=0,B216>PPT),0%,100%/12+CO215),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B216>PPT),0%,100%-CO216)","v":0},{"$f":"IF(B216>=Charges!$B$68,IF(MOD(C216,12)=0,(Loyalty_Bonus+Charges!$C$69*(B216-11))*AH216,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B217<>\"\", B217<=10),VLOOKUP(B217,Charges!$C$40:$F$50, 4, 0), IF(AND(B217<>\"\", B217 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B217=Charges!$B$68,B217=Charges!$B$69,B217=Charges!$B$70),IF(MOD(C217,12)=0,VLOOKUP(B217,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B217=1,0,IF(B217<>\"\",(M217+N217)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G217), 0.5*Term*aprem)*(1+Indexation*(B217-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B217, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B217<>\"\",AQ217*VLOOKUP(Age+'4%'!B217-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B217<>\"\",B217<=Term),IF(C217<61,Charges!$C$31,W216*(1+(B217<>B216)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,R217+CR216-BB216),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,IF(C217=Input!$O$18,Input!$O$19,R217+CR216-Z217-BE216)),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,CI217+CJ217,AB217*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK217+CL217,( 1-(1-CW217)^(1/12))*(AC217))","v":{"$error":"#VALUE!"}},{"$f":"AC217*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM217+CN217,MAX(AC217-AG217,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B217<>\"\",((Flat_Extra/1000)/12)*AQ217*AO217+Input!$H$34*V217*AP217,\"\")","v":""},"",0,"",{"$f":"IF(B217<>\"\",IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B217<>\"\",B217<=Term-3),MIN(AU217,Charges!$H$11),0)","v":0},{"$f":"IF(C217=1,MIN(AV217,AW217),IF(AV217=0,0,MIN(AW217-AY216,IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$I$100,5)/Mode,0))))*(B217<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",IF(BH217>0,IF(AH218<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,MIN(IF(MOD(C217,12)=0,VLOOKUP(B217,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM217,AH217),AH217-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C217<60,0,IF(MOD(C217,12)=0,(BC217<60)*SUM(INDIRECT($BF$7&(C217+11)&\":\"&$BF$7&C216))+(BC217>=60)*SUMPRODUCT($BD$12:BD217,$BE$12:$BE217),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,IF(MOD(C217,12)=0,VLOOKUP(B217,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B217<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B217<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B217<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B217<=Charges!$C$88),0)","v":0},{"$f":"IF(B217<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B217<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW217*BY217*Input!$H$35+BX217*BZ217*Input!$H$36","v":0},0,{"$f":"CB217*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM216+IF(MOD(C217-1,12)=0,CN216,0)-BE216,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C217-1,12)=0,H217*D217,CN216),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG217-(B217>PPT)*Z217)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH217-(B217<=PPT)*Z217)*(1+Charges!$D$10),0)","v":0},{"$f":"CI217*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ217-CL217-(B217<=PPT)*AF217*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C217=\"\",MOD(C217-1,12)=0,B217>PPT),0%,100%/12+CO216),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B217>PPT),0%,100%-CO217)","v":0},{"$f":"IF(B217>=Charges!$B$68,IF(MOD(C217,12)=0,(Loyalty_Bonus+Charges!$C$69*(B217-11))*AH217,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B218<>\"\", B218<=10),VLOOKUP(B218,Charges!$C$40:$F$50, 4, 0), IF(AND(B218<>\"\", B218 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B218=Charges!$B$68,B218=Charges!$B$69,B218=Charges!$B$70),IF(MOD(C218,12)=0,VLOOKUP(B218,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B218=1,0,IF(B218<>\"\",(M218+N218)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G218), 0.5*Term*aprem)*(1+Indexation*(B218-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B218, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B218<>\"\",AQ218*VLOOKUP(Age+'4%'!B218-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B218<>\"\",B218<=Term),IF(C218<61,Charges!$C$31,W217*(1+(B218<>B217)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,R218+CR217-BB217),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,IF(C218=Input!$O$18,Input!$O$19,R218+CR217-Z218-BE217)),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,CI218+CJ218,AB218*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK218+CL218,( 1-(1-CW218)^(1/12))*(AC218))","v":{"$error":"#VALUE!"}},{"$f":"AC218*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM218+CN218,MAX(AC218-AG218,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B218<>\"\",((Flat_Extra/1000)/12)*AQ218*AO218+Input!$H$34*V218*AP218,\"\")","v":""},"",0,"",{"$f":"IF(B218<>\"\",IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B218<>\"\",B218<=Term-3),MIN(AU218,Charges!$H$11),0)","v":0},{"$f":"IF(C218=1,MIN(AV218,AW218),IF(AV218=0,0,MIN(AW218-AY217,IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$I$100,5)/Mode,0))))*(B218<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",IF(BH218>0,IF(AH219<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,MIN(IF(MOD(C218,12)=0,VLOOKUP(B218,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM218,AH218),AH218-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C218<60,0,IF(MOD(C218,12)=0,(BC218<60)*SUM(INDIRECT($BF$7&(C218+11)&\":\"&$BF$7&C217))+(BC218>=60)*SUMPRODUCT($BD$12:BD218,$BE$12:$BE218),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,IF(MOD(C218,12)=0,VLOOKUP(B218,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B218<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B218<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B218<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B218<=Charges!$C$88),0)","v":0},{"$f":"IF(B218<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B218<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW218*BY218*Input!$H$35+BX218*BZ218*Input!$H$36","v":0},0,{"$f":"CB218*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM217+IF(MOD(C218-1,12)=0,CN217,0)-BE217,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C218-1,12)=0,H218*D218,CN217),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG218-(B218>PPT)*Z218)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH218-(B218<=PPT)*Z218)*(1+Charges!$D$10),0)","v":0},{"$f":"CI218*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ218-CL218-(B218<=PPT)*AF218*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C218=\"\",MOD(C218-1,12)=0,B218>PPT),0%,100%/12+CO217),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B218>PPT),0%,100%-CO218)","v":0},{"$f":"IF(B218>=Charges!$B$68,IF(MOD(C218,12)=0,(Loyalty_Bonus+Charges!$C$69*(B218-11))*AH218,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B219<>\"\", B219<=10),VLOOKUP(B219,Charges!$C$40:$F$50, 4, 0), IF(AND(B219<>\"\", B219 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B219=Charges!$B$68,B219=Charges!$B$69,B219=Charges!$B$70),IF(MOD(C219,12)=0,VLOOKUP(B219,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B219=1,0,IF(B219<>\"\",(M219+N219)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G219), 0.5*Term*aprem)*(1+Indexation*(B219-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B219, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B219<>\"\",AQ219*VLOOKUP(Age+'4%'!B219-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B219<>\"\",B219<=Term),IF(C219<61,Charges!$C$31,W218*(1+(B219<>B218)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,R219+CR218-BB218),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,IF(C219=Input!$O$18,Input!$O$19,R219+CR218-Z219-BE218)),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,CI219+CJ219,AB219*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK219+CL219,( 1-(1-CW219)^(1/12))*(AC219))","v":{"$error":"#VALUE!"}},{"$f":"AC219*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM219+CN219,MAX(AC219-AG219,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B219<>\"\",((Flat_Extra/1000)/12)*AQ219*AO219+Input!$H$34*V219*AP219,\"\")","v":""},"",0,"",{"$f":"IF(B219<>\"\",IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B219<>\"\",B219<=Term-3),MIN(AU219,Charges!$H$11),0)","v":0},{"$f":"IF(C219=1,MIN(AV219,AW219),IF(AV219=0,0,MIN(AW219-AY218,IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$I$100,5)/Mode,0))))*(B219<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",IF(BH219>0,IF(AH220<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,MIN(IF(MOD(C219,12)=0,VLOOKUP(B219,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM219,AH219),AH219-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C219<60,0,IF(MOD(C219,12)=0,(BC219<60)*SUM(INDIRECT($BF$7&(C219+11)&\":\"&$BF$7&C218))+(BC219>=60)*SUMPRODUCT($BD$12:BD219,$BE$12:$BE219),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,IF(MOD(C219,12)=0,VLOOKUP(B219,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B219<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B219<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B219<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B219<=Charges!$C$88),0)","v":0},{"$f":"IF(B219<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B219<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW219*BY219*Input!$H$35+BX219*BZ219*Input!$H$36","v":0},0,{"$f":"CB219*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM218+IF(MOD(C219-1,12)=0,CN218,0)-BE218,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C219-1,12)=0,H219*D219,CN218),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG219-(B219>PPT)*Z219)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH219-(B219<=PPT)*Z219)*(1+Charges!$D$10),0)","v":0},{"$f":"CI219*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ219-CL219-(B219<=PPT)*AF219*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C219=\"\",MOD(C219-1,12)=0,B219>PPT),0%,100%/12+CO218),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B219>PPT),0%,100%-CO219)","v":0},{"$f":"IF(B219>=Charges!$B$68,IF(MOD(C219,12)=0,(Loyalty_Bonus+Charges!$C$69*(B219-11))*AH219,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B220<>\"\", B220<=10),VLOOKUP(B220,Charges!$C$40:$F$50, 4, 0), IF(AND(B220<>\"\", B220 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B220=Charges!$B$68,B220=Charges!$B$69,B220=Charges!$B$70),IF(MOD(C220,12)=0,VLOOKUP(B220,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B220=1,0,IF(B220<>\"\",(M220+N220)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G220), 0.5*Term*aprem)*(1+Indexation*(B220-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B220, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B220<>\"\",AQ220*VLOOKUP(Age+'4%'!B220-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B220<>\"\",B220<=Term),IF(C220<61,Charges!$C$31,W219*(1+(B220<>B219)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,R220+CR219-BB219),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,IF(C220=Input!$O$18,Input!$O$19,R220+CR219-Z220-BE219)),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,CI220+CJ220,AB220*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK220+CL220,( 1-(1-CW220)^(1/12))*(AC220))","v":{"$error":"#VALUE!"}},{"$f":"AC220*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM220+CN220,MAX(AC220-AG220,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B220<>\"\",((Flat_Extra/1000)/12)*AQ220*AO220+Input!$H$34*V220*AP220,\"\")","v":""},"",0,"",{"$f":"IF(B220<>\"\",IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B220<>\"\",B220<=Term-3),MIN(AU220,Charges!$H$11),0)","v":0},{"$f":"IF(C220=1,MIN(AV220,AW220),IF(AV220=0,0,MIN(AW220-AY219,IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$I$100,5)/Mode,0))))*(B220<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",IF(BH220>0,IF(AH221<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,MIN(IF(MOD(C220,12)=0,VLOOKUP(B220,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM220,AH220),AH220-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C220<60,0,IF(MOD(C220,12)=0,(BC220<60)*SUM(INDIRECT($BF$7&(C220+11)&\":\"&$BF$7&C219))+(BC220>=60)*SUMPRODUCT($BD$12:BD220,$BE$12:$BE220),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,IF(MOD(C220,12)=0,VLOOKUP(B220,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B220<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B220<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B220<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B220<=Charges!$C$88),0)","v":0},{"$f":"IF(B220<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B220<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW220*BY220*Input!$H$35+BX220*BZ220*Input!$H$36","v":0},0,{"$f":"CB220*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM219+IF(MOD(C220-1,12)=0,CN219,0)-BE219,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C220-1,12)=0,H220*D220,CN219),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG220-(B220>PPT)*Z220)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH220-(B220<=PPT)*Z220)*(1+Charges!$D$10),0)","v":0},{"$f":"CI220*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ220-CL220-(B220<=PPT)*AF220*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C220=\"\",MOD(C220-1,12)=0,B220>PPT),0%,100%/12+CO219),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B220>PPT),0%,100%-CO220)","v":0},{"$f":"IF(B220>=Charges!$B$68,IF(MOD(C220,12)=0,(Loyalty_Bonus+Charges!$C$69*(B220-11))*AH220,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B221<>\"\", B221<=10),VLOOKUP(B221,Charges!$C$40:$F$50, 4, 0), IF(AND(B221<>\"\", B221 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B221=Charges!$B$68,B221=Charges!$B$69,B221=Charges!$B$70),IF(MOD(C221,12)=0,VLOOKUP(B221,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B221=1,0,IF(B221<>\"\",(M221+N221)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G221), 0.5*Term*aprem)*(1+Indexation*(B221-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B221, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B221<>\"\",AQ221*VLOOKUP(Age+'4%'!B221-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B221<>\"\",B221<=Term),IF(C221<61,Charges!$C$31,W220*(1+(B221<>B220)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,R221+CR220-BB220),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,IF(C221=Input!$O$18,Input!$O$19,R221+CR220-Z221-BE220)),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,CI221+CJ221,AB221*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK221+CL221,( 1-(1-CW221)^(1/12))*(AC221))","v":{"$error":"#VALUE!"}},{"$f":"AC221*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM221+CN221,MAX(AC221-AG221,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B221<>\"\",((Flat_Extra/1000)/12)*AQ221*AO221+Input!$H$34*V221*AP221,\"\")","v":""},"",0,"",{"$f":"IF(B221<>\"\",IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B221<>\"\",B221<=Term-3),MIN(AU221,Charges!$H$11),0)","v":0},{"$f":"IF(C221=1,MIN(AV221,AW221),IF(AV221=0,0,MIN(AW221-AY220,IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$I$100,5)/Mode,0))))*(B221<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",IF(BH221>0,IF(AH222<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,MIN(IF(MOD(C221,12)=0,VLOOKUP(B221,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM221,AH221),AH221-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C221<60,0,IF(MOD(C221,12)=0,(BC221<60)*SUM(INDIRECT($BF$7&(C221+11)&\":\"&$BF$7&C220))+(BC221>=60)*SUMPRODUCT($BD$12:BD221,$BE$12:$BE221),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,IF(MOD(C221,12)=0,VLOOKUP(B221,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B221<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B221<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B221<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B221<=Charges!$C$88),0)","v":0},{"$f":"IF(B221<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B221<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW221*BY221*Input!$H$35+BX221*BZ221*Input!$H$36","v":0},0,{"$f":"CB221*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM220+IF(MOD(C221-1,12)=0,CN220,0)-BE220,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C221-1,12)=0,H221*D221,CN220),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG221-(B221>PPT)*Z221)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH221-(B221<=PPT)*Z221)*(1+Charges!$D$10),0)","v":0},{"$f":"CI221*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ221-CL221-(B221<=PPT)*AF221*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C221=\"\",MOD(C221-1,12)=0,B221>PPT),0%,100%/12+CO220),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B221>PPT),0%,100%-CO221)","v":0},{"$f":"IF(B221>=Charges!$B$68,IF(MOD(C221,12)=0,(Loyalty_Bonus+Charges!$C$69*(B221-11))*AH221,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B222<>\"\", B222<=10),VLOOKUP(B222,Charges!$C$40:$F$50, 4, 0), IF(AND(B222<>\"\", B222 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B222=Charges!$B$68,B222=Charges!$B$69,B222=Charges!$B$70),IF(MOD(C222,12)=0,VLOOKUP(B222,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B222=1,0,IF(B222<>\"\",(M222+N222)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G222), 0.5*Term*aprem)*(1+Indexation*(B222-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B222, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B222<>\"\",AQ222*VLOOKUP(Age+'4%'!B222-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B222<>\"\",B222<=Term),IF(C222<61,Charges!$C$31,W221*(1+(B222<>B221)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,R222+CR221-BB221),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,IF(C222=Input!$O$18,Input!$O$19,R222+CR221-Z222-BE221)),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,CI222+CJ222,AB222*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK222+CL222,( 1-(1-CW222)^(1/12))*(AC222))","v":{"$error":"#VALUE!"}},{"$f":"AC222*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM222+CN222,MAX(AC222-AG222,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B222<>\"\",((Flat_Extra/1000)/12)*AQ222*AO222+Input!$H$34*V222*AP222,\"\")","v":""},"",0,"",{"$f":"IF(B222<>\"\",IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B222<>\"\",B222<=Term-3),MIN(AU222,Charges!$H$11),0)","v":0},{"$f":"IF(C222=1,MIN(AV222,AW222),IF(AV222=0,0,MIN(AW222-AY221,IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$I$100,5)/Mode,0))))*(B222<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",IF(BH222>0,IF(AH223<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,MIN(IF(MOD(C222,12)=0,VLOOKUP(B222,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM222,AH222),AH222-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C222<60,0,IF(MOD(C222,12)=0,(BC222<60)*SUM(INDIRECT($BF$7&(C222+11)&\":\"&$BF$7&C221))+(BC222>=60)*SUMPRODUCT($BD$12:BD222,$BE$12:$BE222),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,IF(MOD(C222,12)=0,VLOOKUP(B222,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B222<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B222<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B222<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B222<=Charges!$C$88),0)","v":0},{"$f":"IF(B222<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B222<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW222*BY222*Input!$H$35+BX222*BZ222*Input!$H$36","v":0},0,{"$f":"CB222*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM221+IF(MOD(C222-1,12)=0,CN221,0)-BE221,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C222-1,12)=0,H222*D222,CN221),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG222-(B222>PPT)*Z222)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH222-(B222<=PPT)*Z222)*(1+Charges!$D$10),0)","v":0},{"$f":"CI222*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ222-CL222-(B222<=PPT)*AF222*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C222=\"\",MOD(C222-1,12)=0,B222>PPT),0%,100%/12+CO221),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B222>PPT),0%,100%-CO222)","v":0},{"$f":"IF(B222>=Charges!$B$68,IF(MOD(C222,12)=0,(Loyalty_Bonus+Charges!$C$69*(B222-11))*AH222,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B223<>\"\", B223<=10),VLOOKUP(B223,Charges!$C$40:$F$50, 4, 0), IF(AND(B223<>\"\", B223 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B223=Charges!$B$68,B223=Charges!$B$69,B223=Charges!$B$70),IF(MOD(C223,12)=0,VLOOKUP(B223,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B223=1,0,IF(B223<>\"\",(M223+N223)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G223), 0.5*Term*aprem)*(1+Indexation*(B223-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B223, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B223<>\"\",AQ223*VLOOKUP(Age+'4%'!B223-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B223<>\"\",B223<=Term),IF(C223<61,Charges!$C$31,W222*(1+(B223<>B222)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,R223+CR222-BB222),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,IF(C223=Input!$O$18,Input!$O$19,R223+CR222-Z223-BE222)),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,CI223+CJ223,AB223*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK223+CL223,( 1-(1-CW223)^(1/12))*(AC223))","v":{"$error":"#VALUE!"}},{"$f":"AC223*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM223+CN223,MAX(AC223-AG223,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B223<>\"\",((Flat_Extra/1000)/12)*AQ223*AO223+Input!$H$34*V223*AP223,\"\")","v":""},"",0,"",{"$f":"IF(B223<>\"\",IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B223<>\"\",B223<=Term-3),MIN(AU223,Charges!$H$11),0)","v":0},{"$f":"IF(C223=1,MIN(AV223,AW223),IF(AV223=0,0,MIN(AW223-AY222,IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$I$100,5)/Mode,0))))*(B223<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",IF(BH223>0,IF(AH224<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,MIN(IF(MOD(C223,12)=0,VLOOKUP(B223,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM223,AH223),AH223-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C223<60,0,IF(MOD(C223,12)=0,(BC223<60)*SUM(INDIRECT($BF$7&(C223+11)&\":\"&$BF$7&C222))+(BC223>=60)*SUMPRODUCT($BD$12:BD223,$BE$12:$BE223),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,IF(MOD(C223,12)=0,VLOOKUP(B223,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B223<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B223<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B223<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B223<=Charges!$C$88),0)","v":0},{"$f":"IF(B223<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B223<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW223*BY223*Input!$H$35+BX223*BZ223*Input!$H$36","v":0},0,{"$f":"CB223*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM222+IF(MOD(C223-1,12)=0,CN222,0)-BE222,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C223-1,12)=0,H223*D223,CN222),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG223-(B223>PPT)*Z223)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH223-(B223<=PPT)*Z223)*(1+Charges!$D$10),0)","v":0},{"$f":"CI223*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ223-CL223-(B223<=PPT)*AF223*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C223=\"\",MOD(C223-1,12)=0,B223>PPT),0%,100%/12+CO222),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B223>PPT),0%,100%-CO223)","v":0},{"$f":"IF(B223>=Charges!$B$68,IF(MOD(C223,12)=0,(Loyalty_Bonus+Charges!$C$69*(B223-11))*AH223,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B224<>\"\", B224<=10),VLOOKUP(B224,Charges!$C$40:$F$50, 4, 0), IF(AND(B224<>\"\", B224 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B224=Charges!$B$68,B224=Charges!$B$69,B224=Charges!$B$70),IF(MOD(C224,12)=0,VLOOKUP(B224,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B224=1,0,IF(B224<>\"\",(M224+N224)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G224), 0.5*Term*aprem)*(1+Indexation*(B224-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B224, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B224<>\"\",AQ224*VLOOKUP(Age+'4%'!B224-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B224<>\"\",B224<=Term),IF(C224<61,Charges!$C$31,W223*(1+(B224<>B223)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,R224+CR223-BB223),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,IF(C224=Input!$O$18,Input!$O$19,R224+CR223-Z224-BE223)),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,CI224+CJ224,AB224*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK224+CL224,( 1-(1-CW224)^(1/12))*(AC224))","v":{"$error":"#VALUE!"}},{"$f":"AC224*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM224+CN224,MAX(AC224-AG224,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B224<>\"\",((Flat_Extra/1000)/12)*AQ224*AO224+Input!$H$34*V224*AP224,\"\")","v":""},"",0,"",{"$f":"IF(B224<>\"\",IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B224<>\"\",B224<=Term-3),MIN(AU224,Charges!$H$11),0)","v":0},{"$f":"IF(C224=1,MIN(AV224,AW224),IF(AV224=0,0,MIN(AW224-AY223,IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$I$100,5)/Mode,0))))*(B224<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",IF(BH224>0,IF(AH225<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,MIN(IF(MOD(C224,12)=0,VLOOKUP(B224,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM224,AH224),AH224-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C224<60,0,IF(MOD(C224,12)=0,(BC224<60)*SUM(INDIRECT($BF$7&(C224+11)&\":\"&$BF$7&C223))+(BC224>=60)*SUMPRODUCT($BD$12:BD224,$BE$12:$BE224),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,IF(MOD(C224,12)=0,VLOOKUP(B224,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B224<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B224<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B224<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B224<=Charges!$C$88),0)","v":0},{"$f":"IF(B224<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B224<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW224*BY224*Input!$H$35+BX224*BZ224*Input!$H$36","v":0},0,{"$f":"CB224*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM223+IF(MOD(C224-1,12)=0,CN223,0)-BE223,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C224-1,12)=0,H224*D224,CN223),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG224-(B224>PPT)*Z224)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH224-(B224<=PPT)*Z224)*(1+Charges!$D$10),0)","v":0},{"$f":"CI224*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ224-CL224-(B224<=PPT)*AF224*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C224=\"\",MOD(C224-1,12)=0,B224>PPT),0%,100%/12+CO223),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B224>PPT),0%,100%-CO224)","v":0},{"$f":"IF(B224>=Charges!$B$68,IF(MOD(C224,12)=0,(Loyalty_Bonus+Charges!$C$69*(B224-11))*AH224,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B225<>\"\", B225<=10),VLOOKUP(B225,Charges!$C$40:$F$50, 4, 0), IF(AND(B225<>\"\", B225 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B225=Charges!$B$68,B225=Charges!$B$69,B225=Charges!$B$70),IF(MOD(C225,12)=0,VLOOKUP(B225,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B225=1,0,IF(B225<>\"\",(M225+N225)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G225), 0.5*Term*aprem)*(1+Indexation*(B225-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B225, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B225<>\"\",AQ225*VLOOKUP(Age+'4%'!B225-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B225<>\"\",B225<=Term),IF(C225<61,Charges!$C$31,W224*(1+(B225<>B224)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,R225+CR224-BB224),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,IF(C225=Input!$O$18,Input!$O$19,R225+CR224-Z225-BE224)),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,CI225+CJ225,AB225*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK225+CL225,( 1-(1-CW225)^(1/12))*(AC225))","v":{"$error":"#VALUE!"}},{"$f":"AC225*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM225+CN225,MAX(AC225-AG225,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B225<>\"\",((Flat_Extra/1000)/12)*AQ225*AO225+Input!$H$34*V225*AP225,\"\")","v":""},"",0,"",{"$f":"IF(B225<>\"\",IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B225<>\"\",B225<=Term-3),MIN(AU225,Charges!$H$11),0)","v":0},{"$f":"IF(C225=1,MIN(AV225,AW225),IF(AV225=0,0,MIN(AW225-AY224,IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$I$100,5)/Mode,0))))*(B225<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",IF(BH225>0,IF(AH226<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,MIN(IF(MOD(C225,12)=0,VLOOKUP(B225,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM225,AH225),AH225-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C225<60,0,IF(MOD(C225,12)=0,(BC225<60)*SUM(INDIRECT($BF$7&(C225+11)&\":\"&$BF$7&C224))+(BC225>=60)*SUMPRODUCT($BD$12:BD225,$BE$12:$BE225),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,IF(MOD(C225,12)=0,VLOOKUP(B225,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B225<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B225<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B225<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B225<=Charges!$C$88),0)","v":0},{"$f":"IF(B225<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B225<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW225*BY225*Input!$H$35+BX225*BZ225*Input!$H$36","v":0},0,{"$f":"CB225*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM224+IF(MOD(C225-1,12)=0,CN224,0)-BE224,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C225-1,12)=0,H225*D225,CN224),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG225-(B225>PPT)*Z225)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH225-(B225<=PPT)*Z225)*(1+Charges!$D$10),0)","v":0},{"$f":"CI225*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ225-CL225-(B225<=PPT)*AF225*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C225=\"\",MOD(C225-1,12)=0,B225>PPT),0%,100%/12+CO224),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B225>PPT),0%,100%-CO225)","v":0},{"$f":"IF(B225>=Charges!$B$68,IF(MOD(C225,12)=0,(Loyalty_Bonus+Charges!$C$69*(B225-11))*AH225,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B226<>\"\", B226<=10),VLOOKUP(B226,Charges!$C$40:$F$50, 4, 0), IF(AND(B226<>\"\", B226 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B226=Charges!$B$68,B226=Charges!$B$69,B226=Charges!$B$70),IF(MOD(C226,12)=0,VLOOKUP(B226,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B226=1,0,IF(B226<>\"\",(M226+N226)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G226), 0.5*Term*aprem)*(1+Indexation*(B226-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B226, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B226<>\"\",AQ226*VLOOKUP(Age+'4%'!B226-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B226<>\"\",B226<=Term),IF(C226<61,Charges!$C$31,W225*(1+(B226<>B225)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,R226+CR225-BB225),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,IF(C226=Input!$O$18,Input!$O$19,R226+CR225-Z226-BE225)),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,CI226+CJ226,AB226*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK226+CL226,( 1-(1-CW226)^(1/12))*(AC226))","v":{"$error":"#VALUE!"}},{"$f":"AC226*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM226+CN226,MAX(AC226-AG226,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B226<>\"\",((Flat_Extra/1000)/12)*AQ226*AO226+Input!$H$34*V226*AP226,\"\")","v":""},"",0,"",{"$f":"IF(B226<>\"\",IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B226<>\"\",B226<=Term-3),MIN(AU226,Charges!$H$11),0)","v":0},{"$f":"IF(C226=1,MIN(AV226,AW226),IF(AV226=0,0,MIN(AW226-AY225,IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$I$100,5)/Mode,0))))*(B226<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",IF(BH226>0,IF(AH227<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,MIN(IF(MOD(C226,12)=0,VLOOKUP(B226,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM226,AH226),AH226-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C226<60,0,IF(MOD(C226,12)=0,(BC226<60)*SUM(INDIRECT($BF$7&(C226+11)&\":\"&$BF$7&C225))+(BC226>=60)*SUMPRODUCT($BD$12:BD226,$BE$12:$BE226),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,IF(MOD(C226,12)=0,VLOOKUP(B226,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B226<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B226<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B226<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B226<=Charges!$C$88),0)","v":0},{"$f":"IF(B226<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B226<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW226*BY226*Input!$H$35+BX226*BZ226*Input!$H$36","v":0},0,{"$f":"CB226*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM225+IF(MOD(C226-1,12)=0,CN225,0)-BE225,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C226-1,12)=0,H226*D226,CN225),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG226-(B226>PPT)*Z226)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH226-(B226<=PPT)*Z226)*(1+Charges!$D$10),0)","v":0},{"$f":"CI226*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ226-CL226-(B226<=PPT)*AF226*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C226=\"\",MOD(C226-1,12)=0,B226>PPT),0%,100%/12+CO225),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B226>PPT),0%,100%-CO226)","v":0},{"$f":"IF(B226>=Charges!$B$68,IF(MOD(C226,12)=0,(Loyalty_Bonus+Charges!$C$69*(B226-11))*AH226,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B227<>\"\", B227<=10),VLOOKUP(B227,Charges!$C$40:$F$50, 4, 0), IF(AND(B227<>\"\", B227 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B227=Charges!$B$68,B227=Charges!$B$69,B227=Charges!$B$70),IF(MOD(C227,12)=0,VLOOKUP(B227,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B227=1,0,IF(B227<>\"\",(M227+N227)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G227), 0.5*Term*aprem)*(1+Indexation*(B227-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B227, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B227<>\"\",AQ227*VLOOKUP(Age+'4%'!B227-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B227<>\"\",B227<=Term),IF(C227<61,Charges!$C$31,W226*(1+(B227<>B226)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,R227+CR226-BB226),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,IF(C227=Input!$O$18,Input!$O$19,R227+CR226-Z227-BE226)),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,CI227+CJ227,AB227*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK227+CL227,( 1-(1-CW227)^(1/12))*(AC227))","v":{"$error":"#VALUE!"}},{"$f":"AC227*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM227+CN227,MAX(AC227-AG227,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B227<>\"\",((Flat_Extra/1000)/12)*AQ227*AO227+Input!$H$34*V227*AP227,\"\")","v":""},"",0,"",{"$f":"IF(B227<>\"\",IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B227<>\"\",B227<=Term-3),MIN(AU227,Charges!$H$11),0)","v":0},{"$f":"IF(C227=1,MIN(AV227,AW227),IF(AV227=0,0,MIN(AW227-AY226,IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$I$100,5)/Mode,0))))*(B227<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",IF(BH227>0,IF(AH228<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,MIN(IF(MOD(C227,12)=0,VLOOKUP(B227,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM227,AH227),AH227-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C227<60,0,IF(MOD(C227,12)=0,(BC227<60)*SUM(INDIRECT($BF$7&(C227+11)&\":\"&$BF$7&C226))+(BC227>=60)*SUMPRODUCT($BD$12:BD227,$BE$12:$BE227),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,IF(MOD(C227,12)=0,VLOOKUP(B227,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B227<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B227<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B227<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B227<=Charges!$C$88),0)","v":0},{"$f":"IF(B227<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B227<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW227*BY227*Input!$H$35+BX227*BZ227*Input!$H$36","v":0},0,{"$f":"CB227*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM226+IF(MOD(C227-1,12)=0,CN226,0)-BE226,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C227-1,12)=0,H227*D227,CN226),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG227-(B227>PPT)*Z227)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH227-(B227<=PPT)*Z227)*(1+Charges!$D$10),0)","v":0},{"$f":"CI227*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ227-CL227-(B227<=PPT)*AF227*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C227=\"\",MOD(C227-1,12)=0,B227>PPT),0%,100%/12+CO226),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B227>PPT),0%,100%-CO227)","v":0},{"$f":"IF(B227>=Charges!$B$68,IF(MOD(C227,12)=0,(Loyalty_Bonus+Charges!$C$69*(B227-11))*AH227,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B228<>\"\", B228<=10),VLOOKUP(B228,Charges!$C$40:$F$50, 4, 0), IF(AND(B228<>\"\", B228 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B228=Charges!$B$68,B228=Charges!$B$69,B228=Charges!$B$70),IF(MOD(C228,12)=0,VLOOKUP(B228,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B228=1,0,IF(B228<>\"\",(M228+N228)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G228), 0.5*Term*aprem)*(1+Indexation*(B228-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B228, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B228<>\"\",AQ228*VLOOKUP(Age+'4%'!B228-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B228<>\"\",B228<=Term),IF(C228<61,Charges!$C$31,W227*(1+(B228<>B227)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,R228+CR227-BB227),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,IF(C228=Input!$O$18,Input!$O$19,R228+CR227-Z228-BE227)),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,CI228+CJ228,AB228*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK228+CL228,( 1-(1-CW228)^(1/12))*(AC228))","v":{"$error":"#VALUE!"}},{"$f":"AC228*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM228+CN228,MAX(AC228-AG228,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B228<>\"\",((Flat_Extra/1000)/12)*AQ228*AO228+Input!$H$34*V228*AP228,\"\")","v":""},"",0,"",{"$f":"IF(B228<>\"\",IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B228<>\"\",B228<=Term-3),MIN(AU228,Charges!$H$11),0)","v":0},{"$f":"IF(C228=1,MIN(AV228,AW228),IF(AV228=0,0,MIN(AW228-AY227,IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$I$100,5)/Mode,0))))*(B228<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",IF(BH228>0,IF(AH229<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,MIN(IF(MOD(C228,12)=0,VLOOKUP(B228,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM228,AH228),AH228-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C228<60,0,IF(MOD(C228,12)=0,(BC228<60)*SUM(INDIRECT($BF$7&(C228+11)&\":\"&$BF$7&C227))+(BC228>=60)*SUMPRODUCT($BD$12:BD228,$BE$12:$BE228),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,IF(MOD(C228,12)=0,VLOOKUP(B228,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B228<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B228<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B228<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B228<=Charges!$C$88),0)","v":0},{"$f":"IF(B228<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B228<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW228*BY228*Input!$H$35+BX228*BZ228*Input!$H$36","v":0},0,{"$f":"CB228*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM227+IF(MOD(C228-1,12)=0,CN227,0)-BE227,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C228-1,12)=0,H228*D228,CN227),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG228-(B228>PPT)*Z228)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH228-(B228<=PPT)*Z228)*(1+Charges!$D$10),0)","v":0},{"$f":"CI228*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ228-CL228-(B228<=PPT)*AF228*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C228=\"\",MOD(C228-1,12)=0,B228>PPT),0%,100%/12+CO227),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B228>PPT),0%,100%-CO228)","v":0},{"$f":"IF(B228>=Charges!$B$68,IF(MOD(C228,12)=0,(Loyalty_Bonus+Charges!$C$69*(B228-11))*AH228,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B229<>\"\", B229<=10),VLOOKUP(B229,Charges!$C$40:$F$50, 4, 0), IF(AND(B229<>\"\", B229 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B229=Charges!$B$68,B229=Charges!$B$69,B229=Charges!$B$70),IF(MOD(C229,12)=0,VLOOKUP(B229,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B229=1,0,IF(B229<>\"\",(M229+N229)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G229), 0.5*Term*aprem)*(1+Indexation*(B229-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B229, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B229<>\"\",AQ229*VLOOKUP(Age+'4%'!B229-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B229<>\"\",B229<=Term),IF(C229<61,Charges!$C$31,W228*(1+(B229<>B228)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,R229+CR228-BB228),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,IF(C229=Input!$O$18,Input!$O$19,R229+CR228-Z229-BE228)),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,CI229+CJ229,AB229*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK229+CL229,( 1-(1-CW229)^(1/12))*(AC229))","v":{"$error":"#VALUE!"}},{"$f":"AC229*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM229+CN229,MAX(AC229-AG229,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B229<>\"\",((Flat_Extra/1000)/12)*AQ229*AO229+Input!$H$34*V229*AP229,\"\")","v":""},"",0,"",{"$f":"IF(B229<>\"\",IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B229<>\"\",B229<=Term-3),MIN(AU229,Charges!$H$11),0)","v":0},{"$f":"IF(C229=1,MIN(AV229,AW229),IF(AV229=0,0,MIN(AW229-AY228,IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$I$100,5)/Mode,0))))*(B229<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",IF(BH229>0,IF(AH230<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,MIN(IF(MOD(C229,12)=0,VLOOKUP(B229,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM229,AH229),AH229-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C229<60,0,IF(MOD(C229,12)=0,(BC229<60)*SUM(INDIRECT($BF$7&(C229+11)&\":\"&$BF$7&C228))+(BC229>=60)*SUMPRODUCT($BD$12:BD229,$BE$12:$BE229),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,IF(MOD(C229,12)=0,VLOOKUP(B229,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B229<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B229<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B229<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B229<=Charges!$C$88),0)","v":0},{"$f":"IF(B229<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B229<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW229*BY229*Input!$H$35+BX229*BZ229*Input!$H$36","v":0},0,{"$f":"CB229*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM228+IF(MOD(C229-1,12)=0,CN228,0)-BE228,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C229-1,12)=0,H229*D229,CN228),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG229-(B229>PPT)*Z229)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH229-(B229<=PPT)*Z229)*(1+Charges!$D$10),0)","v":0},{"$f":"CI229*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ229-CL229-(B229<=PPT)*AF229*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C229=\"\",MOD(C229-1,12)=0,B229>PPT),0%,100%/12+CO228),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B229>PPT),0%,100%-CO229)","v":0},{"$f":"IF(B229>=Charges!$B$68,IF(MOD(C229,12)=0,(Loyalty_Bonus+Charges!$C$69*(B229-11))*AH229,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B230<>\"\", B230<=10),VLOOKUP(B230,Charges!$C$40:$F$50, 4, 0), IF(AND(B230<>\"\", B230 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B230=Charges!$B$68,B230=Charges!$B$69,B230=Charges!$B$70),IF(MOD(C230,12)=0,VLOOKUP(B230,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B230=1,0,IF(B230<>\"\",(M230+N230)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G230), 0.5*Term*aprem)*(1+Indexation*(B230-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B230, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B230<>\"\",AQ230*VLOOKUP(Age+'4%'!B230-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B230<>\"\",B230<=Term),IF(C230<61,Charges!$C$31,W229*(1+(B230<>B229)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,R230+CR229-BB229),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,IF(C230=Input!$O$18,Input!$O$19,R230+CR229-Z230-BE229)),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,CI230+CJ230,AB230*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK230+CL230,( 1-(1-CW230)^(1/12))*(AC230))","v":{"$error":"#VALUE!"}},{"$f":"AC230*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM230+CN230,MAX(AC230-AG230,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B230<>\"\",((Flat_Extra/1000)/12)*AQ230*AO230+Input!$H$34*V230*AP230,\"\")","v":""},"",0,"",{"$f":"IF(B230<>\"\",IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B230<>\"\",B230<=Term-3),MIN(AU230,Charges!$H$11),0)","v":0},{"$f":"IF(C230=1,MIN(AV230,AW230),IF(AV230=0,0,MIN(AW230-AY229,IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$I$100,5)/Mode,0))))*(B230<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",IF(BH230>0,IF(AH231<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,MIN(IF(MOD(C230,12)=0,VLOOKUP(B230,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM230,AH230),AH230-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C230<60,0,IF(MOD(C230,12)=0,(BC230<60)*SUM(INDIRECT($BF$7&(C230+11)&\":\"&$BF$7&C229))+(BC230>=60)*SUMPRODUCT($BD$12:BD230,$BE$12:$BE230),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,IF(MOD(C230,12)=0,VLOOKUP(B230,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B230<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B230<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B230<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B230<=Charges!$C$88),0)","v":0},{"$f":"IF(B230<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B230<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW230*BY230*Input!$H$35+BX230*BZ230*Input!$H$36","v":0},0,{"$f":"CB230*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM229+IF(MOD(C230-1,12)=0,CN229,0)-BE229,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C230-1,12)=0,H230*D230,CN229),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG230-(B230>PPT)*Z230)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH230-(B230<=PPT)*Z230)*(1+Charges!$D$10),0)","v":0},{"$f":"CI230*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ230-CL230-(B230<=PPT)*AF230*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C230=\"\",MOD(C230-1,12)=0,B230>PPT),0%,100%/12+CO229),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B230>PPT),0%,100%-CO230)","v":0},{"$f":"IF(B230>=Charges!$B$68,IF(MOD(C230,12)=0,(Loyalty_Bonus+Charges!$C$69*(B230-11))*AH230,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B231<>\"\", B231<=10),VLOOKUP(B231,Charges!$C$40:$F$50, 4, 0), IF(AND(B231<>\"\", B231 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B231=Charges!$B$68,B231=Charges!$B$69,B231=Charges!$B$70),IF(MOD(C231,12)=0,VLOOKUP(B231,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B231=1,0,IF(B231<>\"\",(M231+N231)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G231), 0.5*Term*aprem)*(1+Indexation*(B231-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B231, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B231<>\"\",AQ231*VLOOKUP(Age+'4%'!B231-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B231<>\"\",B231<=Term),IF(C231<61,Charges!$C$31,W230*(1+(B231<>B230)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,R231+CR230-BB230),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,IF(C231=Input!$O$18,Input!$O$19,R231+CR230-Z231-BE230)),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,CI231+CJ231,AB231*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK231+CL231,( 1-(1-CW231)^(1/12))*(AC231))","v":{"$error":"#VALUE!"}},{"$f":"AC231*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM231+CN231,MAX(AC231-AG231,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B231<>\"\",((Flat_Extra/1000)/12)*AQ231*AO231+Input!$H$34*V231*AP231,\"\")","v":""},"",0,"",{"$f":"IF(B231<>\"\",IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B231<>\"\",B231<=Term-3),MIN(AU231,Charges!$H$11),0)","v":0},{"$f":"IF(C231=1,MIN(AV231,AW231),IF(AV231=0,0,MIN(AW231-AY230,IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$I$100,5)/Mode,0))))*(B231<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",IF(BH231>0,IF(AH232<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,MIN(IF(MOD(C231,12)=0,VLOOKUP(B231,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM231,AH231),AH231-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C231<60,0,IF(MOD(C231,12)=0,(BC231<60)*SUM(INDIRECT($BF$7&(C231+11)&\":\"&$BF$7&C230))+(BC231>=60)*SUMPRODUCT($BD$12:BD231,$BE$12:$BE231),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,IF(MOD(C231,12)=0,VLOOKUP(B231,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B231<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B231<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B231<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B231<=Charges!$C$88),0)","v":0},{"$f":"IF(B231<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B231<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW231*BY231*Input!$H$35+BX231*BZ231*Input!$H$36","v":0},0,{"$f":"CB231*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM230+IF(MOD(C231-1,12)=0,CN230,0)-BE230,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C231-1,12)=0,H231*D231,CN230),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG231-(B231>PPT)*Z231)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH231-(B231<=PPT)*Z231)*(1+Charges!$D$10),0)","v":0},{"$f":"CI231*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ231-CL231-(B231<=PPT)*AF231*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C231=\"\",MOD(C231-1,12)=0,B231>PPT),0%,100%/12+CO230),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B231>PPT),0%,100%-CO231)","v":0},{"$f":"IF(B231>=Charges!$B$68,IF(MOD(C231,12)=0,(Loyalty_Bonus+Charges!$C$69*(B231-11))*AH231,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B232<>\"\", B232<=10),VLOOKUP(B232,Charges!$C$40:$F$50, 4, 0), IF(AND(B232<>\"\", B232 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B232=Charges!$B$68,B232=Charges!$B$69,B232=Charges!$B$70),IF(MOD(C232,12)=0,VLOOKUP(B232,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B232=1,0,IF(B232<>\"\",(M232+N232)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G232), 0.5*Term*aprem)*(1+Indexation*(B232-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B232, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B232<>\"\",AQ232*VLOOKUP(Age+'4%'!B232-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B232<>\"\",B232<=Term),IF(C232<61,Charges!$C$31,W231*(1+(B232<>B231)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,R232+CR231-BB231),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,IF(C232=Input!$O$18,Input!$O$19,R232+CR231-Z232-BE231)),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,CI232+CJ232,AB232*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK232+CL232,( 1-(1-CW232)^(1/12))*(AC232))","v":{"$error":"#VALUE!"}},{"$f":"AC232*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM232+CN232,MAX(AC232-AG232,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B232<>\"\",((Flat_Extra/1000)/12)*AQ232*AO232+Input!$H$34*V232*AP232,\"\")","v":""},"",0,"",{"$f":"IF(B232<>\"\",IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B232<>\"\",B232<=Term-3),MIN(AU232,Charges!$H$11),0)","v":0},{"$f":"IF(C232=1,MIN(AV232,AW232),IF(AV232=0,0,MIN(AW232-AY231,IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$I$100,5)/Mode,0))))*(B232<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",IF(BH232>0,IF(AH233<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,MIN(IF(MOD(C232,12)=0,VLOOKUP(B232,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM232,AH232),AH232-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C232<60,0,IF(MOD(C232,12)=0,(BC232<60)*SUM(INDIRECT($BF$7&(C232+11)&\":\"&$BF$7&C231))+(BC232>=60)*SUMPRODUCT($BD$12:BD232,$BE$12:$BE232),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,IF(MOD(C232,12)=0,VLOOKUP(B232,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B232<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B232<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B232<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B232<=Charges!$C$88),0)","v":0},{"$f":"IF(B232<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B232<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW232*BY232*Input!$H$35+BX232*BZ232*Input!$H$36","v":0},0,{"$f":"CB232*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM231+IF(MOD(C232-1,12)=0,CN231,0)-BE231,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C232-1,12)=0,H232*D232,CN231),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG232-(B232>PPT)*Z232)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH232-(B232<=PPT)*Z232)*(1+Charges!$D$10),0)","v":0},{"$f":"CI232*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ232-CL232-(B232<=PPT)*AF232*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C232=\"\",MOD(C232-1,12)=0,B232>PPT),0%,100%/12+CO231),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B232>PPT),0%,100%-CO232)","v":0},{"$f":"IF(B232>=Charges!$B$68,IF(MOD(C232,12)=0,(Loyalty_Bonus+Charges!$C$69*(B232-11))*AH232,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B233<>\"\", B233<=10),VLOOKUP(B233,Charges!$C$40:$F$50, 4, 0), IF(AND(B233<>\"\", B233 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B233=Charges!$B$68,B233=Charges!$B$69,B233=Charges!$B$70),IF(MOD(C233,12)=0,VLOOKUP(B233,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B233=1,0,IF(B233<>\"\",(M233+N233)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G233), 0.5*Term*aprem)*(1+Indexation*(B233-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B233, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B233<>\"\",AQ233*VLOOKUP(Age+'4%'!B233-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B233<>\"\",B233<=Term),IF(C233<61,Charges!$C$31,W232*(1+(B233<>B232)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,R233+CR232-BB232),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,IF(C233=Input!$O$18,Input!$O$19,R233+CR232-Z233-BE232)),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,CI233+CJ233,AB233*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK233+CL233,( 1-(1-CW233)^(1/12))*(AC233))","v":{"$error":"#VALUE!"}},{"$f":"AC233*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM233+CN233,MAX(AC233-AG233,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B233<>\"\",((Flat_Extra/1000)/12)*AQ233*AO233+Input!$H$34*V233*AP233,\"\")","v":""},"",0,"",{"$f":"IF(B233<>\"\",IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B233<>\"\",B233<=Term-3),MIN(AU233,Charges!$H$11),0)","v":0},{"$f":"IF(C233=1,MIN(AV233,AW233),IF(AV233=0,0,MIN(AW233-AY232,IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$I$100,5)/Mode,0))))*(B233<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",IF(BH233>0,IF(AH234<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,MIN(IF(MOD(C233,12)=0,VLOOKUP(B233,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM233,AH233),AH233-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C233<60,0,IF(MOD(C233,12)=0,(BC233<60)*SUM(INDIRECT($BF$7&(C233+11)&\":\"&$BF$7&C232))+(BC233>=60)*SUMPRODUCT($BD$12:BD233,$BE$12:$BE233),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,IF(MOD(C233,12)=0,VLOOKUP(B233,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B233<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B233<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B233<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B233<=Charges!$C$88),0)","v":0},{"$f":"IF(B233<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B233<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW233*BY233*Input!$H$35+BX233*BZ233*Input!$H$36","v":0},0,{"$f":"CB233*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM232+IF(MOD(C233-1,12)=0,CN232,0)-BE232,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C233-1,12)=0,H233*D233,CN232),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG233-(B233>PPT)*Z233)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH233-(B233<=PPT)*Z233)*(1+Charges!$D$10),0)","v":0},{"$f":"CI233*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ233-CL233-(B233<=PPT)*AF233*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C233=\"\",MOD(C233-1,12)=0,B233>PPT),0%,100%/12+CO232),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B233>PPT),0%,100%-CO233)","v":0},{"$f":"IF(B233>=Charges!$B$68,IF(MOD(C233,12)=0,(Loyalty_Bonus+Charges!$C$69*(B233-11))*AH233,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B234<>\"\", B234<=10),VLOOKUP(B234,Charges!$C$40:$F$50, 4, 0), IF(AND(B234<>\"\", B234 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B234=Charges!$B$68,B234=Charges!$B$69,B234=Charges!$B$70),IF(MOD(C234,12)=0,VLOOKUP(B234,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B234=1,0,IF(B234<>\"\",(M234+N234)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G234), 0.5*Term*aprem)*(1+Indexation*(B234-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B234, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B234<>\"\",AQ234*VLOOKUP(Age+'4%'!B234-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B234<>\"\",B234<=Term),IF(C234<61,Charges!$C$31,W233*(1+(B234<>B233)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,R234+CR233-BB233),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,IF(C234=Input!$O$18,Input!$O$19,R234+CR233-Z234-BE233)),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,CI234+CJ234,AB234*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK234+CL234,( 1-(1-CW234)^(1/12))*(AC234))","v":{"$error":"#VALUE!"}},{"$f":"AC234*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM234+CN234,MAX(AC234-AG234,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B234<>\"\",((Flat_Extra/1000)/12)*AQ234*AO234+Input!$H$34*V234*AP234,\"\")","v":""},"",0,"",{"$f":"IF(B234<>\"\",IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B234<>\"\",B234<=Term-3),MIN(AU234,Charges!$H$11),0)","v":0},{"$f":"IF(C234=1,MIN(AV234,AW234),IF(AV234=0,0,MIN(AW234-AY233,IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$I$100,5)/Mode,0))))*(B234<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",IF(BH234>0,IF(AH235<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,MIN(IF(MOD(C234,12)=0,VLOOKUP(B234,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM234,AH234),AH234-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C234<60,0,IF(MOD(C234,12)=0,(BC234<60)*SUM(INDIRECT($BF$7&(C234+11)&\":\"&$BF$7&C233))+(BC234>=60)*SUMPRODUCT($BD$12:BD234,$BE$12:$BE234),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,IF(MOD(C234,12)=0,VLOOKUP(B234,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B234<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B234<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B234<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B234<=Charges!$C$88),0)","v":0},{"$f":"IF(B234<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B234<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW234*BY234*Input!$H$35+BX234*BZ234*Input!$H$36","v":0},0,{"$f":"CB234*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM233+IF(MOD(C234-1,12)=0,CN233,0)-BE233,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C234-1,12)=0,H234*D234,CN233),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG234-(B234>PPT)*Z234)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH234-(B234<=PPT)*Z234)*(1+Charges!$D$10),0)","v":0},{"$f":"CI234*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ234-CL234-(B234<=PPT)*AF234*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C234=\"\",MOD(C234-1,12)=0,B234>PPT),0%,100%/12+CO233),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B234>PPT),0%,100%-CO234)","v":0},{"$f":"IF(B234>=Charges!$B$68,IF(MOD(C234,12)=0,(Loyalty_Bonus+Charges!$C$69*(B234-11))*AH234,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B235<>\"\", B235<=10),VLOOKUP(B235,Charges!$C$40:$F$50, 4, 0), IF(AND(B235<>\"\", B235 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B235=Charges!$B$68,B235=Charges!$B$69,B235=Charges!$B$70),IF(MOD(C235,12)=0,VLOOKUP(B235,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B235=1,0,IF(B235<>\"\",(M235+N235)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G235), 0.5*Term*aprem)*(1+Indexation*(B235-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B235, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B235<>\"\",AQ235*VLOOKUP(Age+'4%'!B235-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B235<>\"\",B235<=Term),IF(C235<61,Charges!$C$31,W234*(1+(B235<>B234)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,R235+CR234-BB234),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,IF(C235=Input!$O$18,Input!$O$19,R235+CR234-Z235-BE234)),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,CI235+CJ235,AB235*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK235+CL235,( 1-(1-CW235)^(1/12))*(AC235))","v":{"$error":"#VALUE!"}},{"$f":"AC235*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM235+CN235,MAX(AC235-AG235,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B235<>\"\",((Flat_Extra/1000)/12)*AQ235*AO235+Input!$H$34*V235*AP235,\"\")","v":""},"",0,"",{"$f":"IF(B235<>\"\",IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B235<>\"\",B235<=Term-3),MIN(AU235,Charges!$H$11),0)","v":0},{"$f":"IF(C235=1,MIN(AV235,AW235),IF(AV235=0,0,MIN(AW235-AY234,IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$I$100,5)/Mode,0))))*(B235<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",IF(BH235>0,IF(AH236<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,MIN(IF(MOD(C235,12)=0,VLOOKUP(B235,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM235,AH235),AH235-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C235<60,0,IF(MOD(C235,12)=0,(BC235<60)*SUM(INDIRECT($BF$7&(C235+11)&\":\"&$BF$7&C234))+(BC235>=60)*SUMPRODUCT($BD$12:BD235,$BE$12:$BE235),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,IF(MOD(C235,12)=0,VLOOKUP(B235,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B235<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B235<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B235<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B235<=Charges!$C$88),0)","v":0},{"$f":"IF(B235<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B235<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW235*BY235*Input!$H$35+BX235*BZ235*Input!$H$36","v":0},0,{"$f":"CB235*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM234+IF(MOD(C235-1,12)=0,CN234,0)-BE234,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C235-1,12)=0,H235*D235,CN234),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG235-(B235>PPT)*Z235)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH235-(B235<=PPT)*Z235)*(1+Charges!$D$10),0)","v":0},{"$f":"CI235*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ235-CL235-(B235<=PPT)*AF235*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C235=\"\",MOD(C235-1,12)=0,B235>PPT),0%,100%/12+CO234),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B235>PPT),0%,100%-CO235)","v":0},{"$f":"IF(B235>=Charges!$B$68,IF(MOD(C235,12)=0,(Loyalty_Bonus+Charges!$C$69*(B235-11))*AH235,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B236<>\"\", B236<=10),VLOOKUP(B236,Charges!$C$40:$F$50, 4, 0), IF(AND(B236<>\"\", B236 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B236=Charges!$B$68,B236=Charges!$B$69,B236=Charges!$B$70),IF(MOD(C236,12)=0,VLOOKUP(B236,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B236=1,0,IF(B236<>\"\",(M236+N236)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G236), 0.5*Term*aprem)*(1+Indexation*(B236-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B236, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B236<>\"\",AQ236*VLOOKUP(Age+'4%'!B236-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B236<>\"\",B236<=Term),IF(C236<61,Charges!$C$31,W235*(1+(B236<>B235)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,R236+CR235-BB235),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,IF(C236=Input!$O$18,Input!$O$19,R236+CR235-Z236-BE235)),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,CI236+CJ236,AB236*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK236+CL236,( 1-(1-CW236)^(1/12))*(AC236))","v":{"$error":"#VALUE!"}},{"$f":"AC236*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM236+CN236,MAX(AC236-AG236,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B236<>\"\",((Flat_Extra/1000)/12)*AQ236*AO236+Input!$H$34*V236*AP236,\"\")","v":""},"",0,"",{"$f":"IF(B236<>\"\",IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B236<>\"\",B236<=Term-3),MIN(AU236,Charges!$H$11),0)","v":0},{"$f":"IF(C236=1,MIN(AV236,AW236),IF(AV236=0,0,MIN(AW236-AY235,IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$I$100,5)/Mode,0))))*(B236<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",IF(BH236>0,IF(AH237<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,MIN(IF(MOD(C236,12)=0,VLOOKUP(B236,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM236,AH236),AH236-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C236<60,0,IF(MOD(C236,12)=0,(BC236<60)*SUM(INDIRECT($BF$7&(C236+11)&\":\"&$BF$7&C235))+(BC236>=60)*SUMPRODUCT($BD$12:BD236,$BE$12:$BE236),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,IF(MOD(C236,12)=0,VLOOKUP(B236,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B236<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B236<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B236<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B236<=Charges!$C$88),0)","v":0},{"$f":"IF(B236<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B236<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW236*BY236*Input!$H$35+BX236*BZ236*Input!$H$36","v":0},0,{"$f":"CB236*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM235+IF(MOD(C236-1,12)=0,CN235,0)-BE235,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C236-1,12)=0,H236*D236,CN235),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG236-(B236>PPT)*Z236)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH236-(B236<=PPT)*Z236)*(1+Charges!$D$10),0)","v":0},{"$f":"CI236*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ236-CL236-(B236<=PPT)*AF236*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C236=\"\",MOD(C236-1,12)=0,B236>PPT),0%,100%/12+CO235),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B236>PPT),0%,100%-CO236)","v":0},{"$f":"IF(B236>=Charges!$B$68,IF(MOD(C236,12)=0,(Loyalty_Bonus+Charges!$C$69*(B236-11))*AH236,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B237<>\"\", B237<=10),VLOOKUP(B237,Charges!$C$40:$F$50, 4, 0), IF(AND(B237<>\"\", B237 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B237=Charges!$B$68,B237=Charges!$B$69,B237=Charges!$B$70),IF(MOD(C237,12)=0,VLOOKUP(B237,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B237=1,0,IF(B237<>\"\",(M237+N237)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G237), 0.5*Term*aprem)*(1+Indexation*(B237-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B237, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B237<>\"\",AQ237*VLOOKUP(Age+'4%'!B237-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B237<>\"\",B237<=Term),IF(C237<61,Charges!$C$31,W236*(1+(B237<>B236)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,R237+CR236-BB236),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,IF(C237=Input!$O$18,Input!$O$19,R237+CR236-Z237-BE236)),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,CI237+CJ237,AB237*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK237+CL237,( 1-(1-CW237)^(1/12))*(AC237))","v":{"$error":"#VALUE!"}},{"$f":"AC237*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM237+CN237,MAX(AC237-AG237,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B237<>\"\",((Flat_Extra/1000)/12)*AQ237*AO237+Input!$H$34*V237*AP237,\"\")","v":""},"",0,"",{"$f":"IF(B237<>\"\",IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B237<>\"\",B237<=Term-3),MIN(AU237,Charges!$H$11),0)","v":0},{"$f":"IF(C237=1,MIN(AV237,AW237),IF(AV237=0,0,MIN(AW237-AY236,IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$I$100,5)/Mode,0))))*(B237<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",IF(BH237>0,IF(AH238<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,MIN(IF(MOD(C237,12)=0,VLOOKUP(B237,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM237,AH237),AH237-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C237<60,0,IF(MOD(C237,12)=0,(BC237<60)*SUM(INDIRECT($BF$7&(C237+11)&\":\"&$BF$7&C236))+(BC237>=60)*SUMPRODUCT($BD$12:BD237,$BE$12:$BE237),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,IF(MOD(C237,12)=0,VLOOKUP(B237,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B237<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B237<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B237<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B237<=Charges!$C$88),0)","v":0},{"$f":"IF(B237<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B237<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW237*BY237*Input!$H$35+BX237*BZ237*Input!$H$36","v":0},0,{"$f":"CB237*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM236+IF(MOD(C237-1,12)=0,CN236,0)-BE236,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C237-1,12)=0,H237*D237,CN236),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG237-(B237>PPT)*Z237)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH237-(B237<=PPT)*Z237)*(1+Charges!$D$10),0)","v":0},{"$f":"CI237*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ237-CL237-(B237<=PPT)*AF237*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C237=\"\",MOD(C237-1,12)=0,B237>PPT),0%,100%/12+CO236),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B237>PPT),0%,100%-CO237)","v":0},{"$f":"IF(B237>=Charges!$B$68,IF(MOD(C237,12)=0,(Loyalty_Bonus+Charges!$C$69*(B237-11))*AH237,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B238<>\"\", B238<=10),VLOOKUP(B238,Charges!$C$40:$F$50, 4, 0), IF(AND(B238<>\"\", B238 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B238=Charges!$B$68,B238=Charges!$B$69,B238=Charges!$B$70),IF(MOD(C238,12)=0,VLOOKUP(B238,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B238=1,0,IF(B238<>\"\",(M238+N238)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G238), 0.5*Term*aprem)*(1+Indexation*(B238-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B238, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B238<>\"\",AQ238*VLOOKUP(Age+'4%'!B238-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B238<>\"\",B238<=Term),IF(C238<61,Charges!$C$31,W237*(1+(B238<>B237)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,R238+CR237-BB237),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,IF(C238=Input!$O$18,Input!$O$19,R238+CR237-Z238-BE237)),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,CI238+CJ238,AB238*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK238+CL238,( 1-(1-CW238)^(1/12))*(AC238))","v":{"$error":"#VALUE!"}},{"$f":"AC238*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM238+CN238,MAX(AC238-AG238,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B238<>\"\",((Flat_Extra/1000)/12)*AQ238*AO238+Input!$H$34*V238*AP238,\"\")","v":""},"",0,"",{"$f":"IF(B238<>\"\",IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B238<>\"\",B238<=Term-3),MIN(AU238,Charges!$H$11),0)","v":0},{"$f":"IF(C238=1,MIN(AV238,AW238),IF(AV238=0,0,MIN(AW238-AY237,IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$I$100,5)/Mode,0))))*(B238<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",IF(BH238>0,IF(AH239<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,MIN(IF(MOD(C238,12)=0,VLOOKUP(B238,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM238,AH238),AH238-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C238<60,0,IF(MOD(C238,12)=0,(BC238<60)*SUM(INDIRECT($BF$7&(C238+11)&\":\"&$BF$7&C237))+(BC238>=60)*SUMPRODUCT($BD$12:BD238,$BE$12:$BE238),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,IF(MOD(C238,12)=0,VLOOKUP(B238,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B238<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B238<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B238<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B238<=Charges!$C$88),0)","v":0},{"$f":"IF(B238<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B238<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW238*BY238*Input!$H$35+BX238*BZ238*Input!$H$36","v":0},0,{"$f":"CB238*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM237+IF(MOD(C238-1,12)=0,CN237,0)-BE237,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C238-1,12)=0,H238*D238,CN237),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG238-(B238>PPT)*Z238)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH238-(B238<=PPT)*Z238)*(1+Charges!$D$10),0)","v":0},{"$f":"CI238*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ238-CL238-(B238<=PPT)*AF238*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C238=\"\",MOD(C238-1,12)=0,B238>PPT),0%,100%/12+CO237),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B238>PPT),0%,100%-CO238)","v":0},{"$f":"IF(B238>=Charges!$B$68,IF(MOD(C238,12)=0,(Loyalty_Bonus+Charges!$C$69*(B238-11))*AH238,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B239<>\"\", B239<=10),VLOOKUP(B239,Charges!$C$40:$F$50, 4, 0), IF(AND(B239<>\"\", B239 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B239=Charges!$B$68,B239=Charges!$B$69,B239=Charges!$B$70),IF(MOD(C239,12)=0,VLOOKUP(B239,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B239=1,0,IF(B239<>\"\",(M239+N239)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G239), 0.5*Term*aprem)*(1+Indexation*(B239-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B239, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B239<>\"\",AQ239*VLOOKUP(Age+'4%'!B239-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B239<>\"\",B239<=Term),IF(C239<61,Charges!$C$31,W238*(1+(B239<>B238)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,R239+CR238-BB238),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,IF(C239=Input!$O$18,Input!$O$19,R239+CR238-Z239-BE238)),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,CI239+CJ239,AB239*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK239+CL239,( 1-(1-CW239)^(1/12))*(AC239))","v":{"$error":"#VALUE!"}},{"$f":"AC239*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM239+CN239,MAX(AC239-AG239,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B239<>\"\",((Flat_Extra/1000)/12)*AQ239*AO239+Input!$H$34*V239*AP239,\"\")","v":""},"",0,"",{"$f":"IF(B239<>\"\",IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B239<>\"\",B239<=Term-3),MIN(AU239,Charges!$H$11),0)","v":0},{"$f":"IF(C239=1,MIN(AV239,AW239),IF(AV239=0,0,MIN(AW239-AY238,IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$I$100,5)/Mode,0))))*(B239<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",IF(BH239>0,IF(AH240<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,MIN(IF(MOD(C239,12)=0,VLOOKUP(B239,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM239,AH239),AH239-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C239<60,0,IF(MOD(C239,12)=0,(BC239<60)*SUM(INDIRECT($BF$7&(C239+11)&\":\"&$BF$7&C238))+(BC239>=60)*SUMPRODUCT($BD$12:BD239,$BE$12:$BE239),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,IF(MOD(C239,12)=0,VLOOKUP(B239,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B239<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B239<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B239<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B239<=Charges!$C$88),0)","v":0},{"$f":"IF(B239<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B239<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW239*BY239*Input!$H$35+BX239*BZ239*Input!$H$36","v":0},0,{"$f":"CB239*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM238+IF(MOD(C239-1,12)=0,CN238,0)-BE238,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C239-1,12)=0,H239*D239,CN238),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG239-(B239>PPT)*Z239)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH239-(B239<=PPT)*Z239)*(1+Charges!$D$10),0)","v":0},{"$f":"CI239*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ239-CL239-(B239<=PPT)*AF239*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C239=\"\",MOD(C239-1,12)=0,B239>PPT),0%,100%/12+CO238),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B239>PPT),0%,100%-CO239)","v":0},{"$f":"IF(B239>=Charges!$B$68,IF(MOD(C239,12)=0,(Loyalty_Bonus+Charges!$C$69*(B239-11))*AH239,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B240<>\"\", B240<=10),VLOOKUP(B240,Charges!$C$40:$F$50, 4, 0), IF(AND(B240<>\"\", B240 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B240=Charges!$B$68,B240=Charges!$B$69,B240=Charges!$B$70),IF(MOD(C240,12)=0,VLOOKUP(B240,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B240=1,0,IF(B240<>\"\",(M240+N240)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G240), 0.5*Term*aprem)*(1+Indexation*(B240-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B240, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B240<>\"\",AQ240*VLOOKUP(Age+'4%'!B240-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B240<>\"\",B240<=Term),IF(C240<61,Charges!$C$31,W239*(1+(B240<>B239)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,R240+CR239-BB239),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,IF(C240=Input!$O$18,Input!$O$19,R240+CR239-Z240-BE239)),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,CI240+CJ240,AB240*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK240+CL240,( 1-(1-CW240)^(1/12))*(AC240))","v":{"$error":"#VALUE!"}},{"$f":"AC240*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM240+CN240,MAX(AC240-AG240,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B240<>\"\",((Flat_Extra/1000)/12)*AQ240*AO240+Input!$H$34*V240*AP240,\"\")","v":""},"",0,"",{"$f":"IF(B240<>\"\",IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B240<>\"\",B240<=Term-3),MIN(AU240,Charges!$H$11),0)","v":0},{"$f":"IF(C240=1,MIN(AV240,AW240),IF(AV240=0,0,MIN(AW240-AY239,IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$I$100,5)/Mode,0))))*(B240<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",IF(BH240>0,IF(AH241<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,MIN(IF(MOD(C240,12)=0,VLOOKUP(B240,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM240,AH240),AH240-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C240<60,0,IF(MOD(C240,12)=0,(BC240<60)*SUM(INDIRECT($BF$7&(C240+11)&\":\"&$BF$7&C239))+(BC240>=60)*SUMPRODUCT($BD$12:BD240,$BE$12:$BE240),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,IF(MOD(C240,12)=0,VLOOKUP(B240,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B240<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B240<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B240<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B240<=Charges!$C$88),0)","v":0},{"$f":"IF(B240<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B240<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW240*BY240*Input!$H$35+BX240*BZ240*Input!$H$36","v":0},0,{"$f":"CB240*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM239+IF(MOD(C240-1,12)=0,CN239,0)-BE239,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C240-1,12)=0,H240*D240,CN239),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG240-(B240>PPT)*Z240)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH240-(B240<=PPT)*Z240)*(1+Charges!$D$10),0)","v":0},{"$f":"CI240*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ240-CL240-(B240<=PPT)*AF240*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C240=\"\",MOD(C240-1,12)=0,B240>PPT),0%,100%/12+CO239),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B240>PPT),0%,100%-CO240)","v":0},{"$f":"IF(B240>=Charges!$B$68,IF(MOD(C240,12)=0,(Loyalty_Bonus+Charges!$C$69*(B240-11))*AH240,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B241<>\"\", B241<=10),VLOOKUP(B241,Charges!$C$40:$F$50, 4, 0), IF(AND(B241<>\"\", B241 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B241=Charges!$B$68,B241=Charges!$B$69,B241=Charges!$B$70),IF(MOD(C241,12)=0,VLOOKUP(B241,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B241=1,0,IF(B241<>\"\",(M241+N241)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G241), 0.5*Term*aprem)*(1+Indexation*(B241-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B241, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B241<>\"\",AQ241*VLOOKUP(Age+'4%'!B241-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B241<>\"\",B241<=Term),IF(C241<61,Charges!$C$31,W240*(1+(B241<>B240)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,R241+CR240-BB240),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,IF(C241=Input!$O$18,Input!$O$19,R241+CR240-Z241-BE240)),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,CI241+CJ241,AB241*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK241+CL241,( 1-(1-CW241)^(1/12))*(AC241))","v":{"$error":"#VALUE!"}},{"$f":"AC241*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM241+CN241,MAX(AC241-AG241,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B241<>\"\",((Flat_Extra/1000)/12)*AQ241*AO241+Input!$H$34*V241*AP241,\"\")","v":""},"",0,"",{"$f":"IF(B241<>\"\",IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B241<>\"\",B241<=Term-3),MIN(AU241,Charges!$H$11),0)","v":0},{"$f":"IF(C241=1,MIN(AV241,AW241),IF(AV241=0,0,MIN(AW241-AY240,IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$I$100,5)/Mode,0))))*(B241<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",IF(BH241>0,IF(AH242<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,MIN(IF(MOD(C241,12)=0,VLOOKUP(B241,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM241,AH241),AH241-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C241<60,0,IF(MOD(C241,12)=0,(BC241<60)*SUM(INDIRECT($BF$7&(C241+11)&\":\"&$BF$7&C240))+(BC241>=60)*SUMPRODUCT($BD$12:BD241,$BE$12:$BE241),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,IF(MOD(C241,12)=0,VLOOKUP(B241,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B241<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B241<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B241<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B241<=Charges!$C$88),0)","v":0},{"$f":"IF(B241<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B241<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW241*BY241*Input!$H$35+BX241*BZ241*Input!$H$36","v":0},0,{"$f":"CB241*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM240+IF(MOD(C241-1,12)=0,CN240,0)-BE240,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C241-1,12)=0,H241*D241,CN240),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG241-(B241>PPT)*Z241)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH241-(B241<=PPT)*Z241)*(1+Charges!$D$10),0)","v":0},{"$f":"CI241*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ241-CL241-(B241<=PPT)*AF241*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C241=\"\",MOD(C241-1,12)=0,B241>PPT),0%,100%/12+CO240),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B241>PPT),0%,100%-CO241)","v":0},{"$f":"IF(B241>=Charges!$B$68,IF(MOD(C241,12)=0,(Loyalty_Bonus+Charges!$C$69*(B241-11))*AH241,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B242<>\"\", B242<=10),VLOOKUP(B242,Charges!$C$40:$F$50, 4, 0), IF(AND(B242<>\"\", B242 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B242=Charges!$B$68,B242=Charges!$B$69,B242=Charges!$B$70),IF(MOD(C242,12)=0,VLOOKUP(B242,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B242=1,0,IF(B242<>\"\",(M242+N242)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G242), 0.5*Term*aprem)*(1+Indexation*(B242-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B242, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B242<>\"\",AQ242*VLOOKUP(Age+'4%'!B242-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B242<>\"\",B242<=Term),IF(C242<61,Charges!$C$31,W241*(1+(B242<>B241)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,R242+CR241-BB241),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,IF(C242=Input!$O$18,Input!$O$19,R242+CR241-Z242-BE241)),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,CI242+CJ242,AB242*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK242+CL242,( 1-(1-CW242)^(1/12))*(AC242))","v":{"$error":"#VALUE!"}},{"$f":"AC242*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM242+CN242,MAX(AC242-AG242,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B242<>\"\",((Flat_Extra/1000)/12)*AQ242*AO242+Input!$H$34*V242*AP242,\"\")","v":""},"",0,"",{"$f":"IF(B242<>\"\",IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B242<>\"\",B242<=Term-3),MIN(AU242,Charges!$H$11),0)","v":0},{"$f":"IF(C242=1,MIN(AV242,AW242),IF(AV242=0,0,MIN(AW242-AY241,IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$I$100,5)/Mode,0))))*(B242<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",IF(BH242>0,IF(AH243<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,MIN(IF(MOD(C242,12)=0,VLOOKUP(B242,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM242,AH242),AH242-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C242<60,0,IF(MOD(C242,12)=0,(BC242<60)*SUM(INDIRECT($BF$7&(C242+11)&\":\"&$BF$7&C241))+(BC242>=60)*SUMPRODUCT($BD$12:BD242,$BE$12:$BE242),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,IF(MOD(C242,12)=0,VLOOKUP(B242,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B242<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B242<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B242<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B242<=Charges!$C$88),0)","v":0},{"$f":"IF(B242<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B242<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW242*BY242*Input!$H$35+BX242*BZ242*Input!$H$36","v":0},0,{"$f":"CB242*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM241+IF(MOD(C242-1,12)=0,CN241,0)-BE241,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C242-1,12)=0,H242*D242,CN241),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG242-(B242>PPT)*Z242)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH242-(B242<=PPT)*Z242)*(1+Charges!$D$10),0)","v":0},{"$f":"CI242*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ242-CL242-(B242<=PPT)*AF242*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C242=\"\",MOD(C242-1,12)=0,B242>PPT),0%,100%/12+CO241),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B242>PPT),0%,100%-CO242)","v":0},{"$f":"IF(B242>=Charges!$B$68,IF(MOD(C242,12)=0,(Loyalty_Bonus+Charges!$C$69*(B242-11))*AH242,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B243<>\"\", B243<=10),VLOOKUP(B243,Charges!$C$40:$F$50, 4, 0), IF(AND(B243<>\"\", B243 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B243=Charges!$B$68,B243=Charges!$B$69,B243=Charges!$B$70),IF(MOD(C243,12)=0,VLOOKUP(B243,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B243=1,0,IF(B243<>\"\",(M243+N243)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G243), 0.5*Term*aprem)*(1+Indexation*(B243-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B243, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B243<>\"\",AQ243*VLOOKUP(Age+'4%'!B243-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B243<>\"\",B243<=Term),IF(C243<61,Charges!$C$31,W242*(1+(B243<>B242)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,R243+CR242-BB242),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,IF(C243=Input!$O$18,Input!$O$19,R243+CR242-Z243-BE242)),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,CI243+CJ243,AB243*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK243+CL243,( 1-(1-CW243)^(1/12))*(AC243))","v":{"$error":"#VALUE!"}},{"$f":"AC243*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM243+CN243,MAX(AC243-AG243,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B243<>\"\",((Flat_Extra/1000)/12)*AQ243*AO243+Input!$H$34*V243*AP243,\"\")","v":""},"",0,"",{"$f":"IF(B243<>\"\",IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B243<>\"\",B243<=Term-3),MIN(AU243,Charges!$H$11),0)","v":0},{"$f":"IF(C243=1,MIN(AV243,AW243),IF(AV243=0,0,MIN(AW243-AY242,IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$I$100,5)/Mode,0))))*(B243<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",IF(BH243>0,IF(AH244<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,MIN(IF(MOD(C243,12)=0,VLOOKUP(B243,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM243,AH243),AH243-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C243<60,0,IF(MOD(C243,12)=0,(BC243<60)*SUM(INDIRECT($BF$7&(C243+11)&\":\"&$BF$7&C242))+(BC243>=60)*SUMPRODUCT($BD$12:BD243,$BE$12:$BE243),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,IF(MOD(C243,12)=0,VLOOKUP(B243,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B243<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B243<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B243<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B243<=Charges!$C$88),0)","v":0},{"$f":"IF(B243<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B243<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW243*BY243*Input!$H$35+BX243*BZ243*Input!$H$36","v":0},0,{"$f":"CB243*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM242+IF(MOD(C243-1,12)=0,CN242,0)-BE242,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C243-1,12)=0,H243*D243,CN242),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG243-(B243>PPT)*Z243)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH243-(B243<=PPT)*Z243)*(1+Charges!$D$10),0)","v":0},{"$f":"CI243*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ243-CL243-(B243<=PPT)*AF243*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C243=\"\",MOD(C243-1,12)=0,B243>PPT),0%,100%/12+CO242),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B243>PPT),0%,100%-CO243)","v":0},{"$f":"IF(B243>=Charges!$B$68,IF(MOD(C243,12)=0,(Loyalty_Bonus+Charges!$C$69*(B243-11))*AH243,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B244<>\"\", B244<=10),VLOOKUP(B244,Charges!$C$40:$F$50, 4, 0), IF(AND(B244<>\"\", B244 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B244=Charges!$B$68,B244=Charges!$B$69,B244=Charges!$B$70),IF(MOD(C244,12)=0,VLOOKUP(B244,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B244=1,0,IF(B244<>\"\",(M244+N244)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G244), 0.5*Term*aprem)*(1+Indexation*(B244-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B244, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B244<>\"\",AQ244*VLOOKUP(Age+'4%'!B244-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B244<>\"\",B244<=Term),IF(C244<61,Charges!$C$31,W243*(1+(B244<>B243)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,R244+CR243-BB243),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,IF(C244=Input!$O$18,Input!$O$19,R244+CR243-Z244-BE243)),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,CI244+CJ244,AB244*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK244+CL244,( 1-(1-CW244)^(1/12))*(AC244))","v":{"$error":"#VALUE!"}},{"$f":"AC244*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM244+CN244,MAX(AC244-AG244,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B244<>\"\",((Flat_Extra/1000)/12)*AQ244*AO244+Input!$H$34*V244*AP244,\"\")","v":""},"",0,"",{"$f":"IF(B244<>\"\",IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B244<>\"\",B244<=Term-3),MIN(AU244,Charges!$H$11),0)","v":0},{"$f":"IF(C244=1,MIN(AV244,AW244),IF(AV244=0,0,MIN(AW244-AY243,IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$I$100,5)/Mode,0))))*(B244<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",IF(BH244>0,IF(AH245<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,MIN(IF(MOD(C244,12)=0,VLOOKUP(B244,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM244,AH244),AH244-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C244<60,0,IF(MOD(C244,12)=0,(BC244<60)*SUM(INDIRECT($BF$7&(C244+11)&\":\"&$BF$7&C243))+(BC244>=60)*SUMPRODUCT($BD$12:BD244,$BE$12:$BE244),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,IF(MOD(C244,12)=0,VLOOKUP(B244,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B244<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B244<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B244<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B244<=Charges!$C$88),0)","v":0},{"$f":"IF(B244<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B244<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW244*BY244*Input!$H$35+BX244*BZ244*Input!$H$36","v":0},0,{"$f":"CB244*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM243+IF(MOD(C244-1,12)=0,CN243,0)-BE243,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C244-1,12)=0,H244*D244,CN243),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG244-(B244>PPT)*Z244)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH244-(B244<=PPT)*Z244)*(1+Charges!$D$10),0)","v":0},{"$f":"CI244*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ244-CL244-(B244<=PPT)*AF244*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C244=\"\",MOD(C244-1,12)=0,B244>PPT),0%,100%/12+CO243),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B244>PPT),0%,100%-CO244)","v":0},{"$f":"IF(B244>=Charges!$B$68,IF(MOD(C244,12)=0,(Loyalty_Bonus+Charges!$C$69*(B244-11))*AH244,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B245<>\"\", B245<=10),VLOOKUP(B245,Charges!$C$40:$F$50, 4, 0), IF(AND(B245<>\"\", B245 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B245=Charges!$B$68,B245=Charges!$B$69,B245=Charges!$B$70),IF(MOD(C245,12)=0,VLOOKUP(B245,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B245=1,0,IF(B245<>\"\",(M245+N245)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G245), 0.5*Term*aprem)*(1+Indexation*(B245-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B245, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B245<>\"\",AQ245*VLOOKUP(Age+'4%'!B245-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B245<>\"\",B245<=Term),IF(C245<61,Charges!$C$31,W244*(1+(B245<>B244)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,R245+CR244-BB244),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,IF(C245=Input!$O$18,Input!$O$19,R245+CR244-Z245-BE244)),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,CI245+CJ245,AB245*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK245+CL245,( 1-(1-CW245)^(1/12))*(AC245))","v":{"$error":"#VALUE!"}},{"$f":"AC245*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM245+CN245,MAX(AC245-AG245,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B245<>\"\",((Flat_Extra/1000)/12)*AQ245*AO245+Input!$H$34*V245*AP245,\"\")","v":""},"",0,"",{"$f":"IF(B245<>\"\",IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B245<>\"\",B245<=Term-3),MIN(AU245,Charges!$H$11),0)","v":0},{"$f":"IF(C245=1,MIN(AV245,AW245),IF(AV245=0,0,MIN(AW245-AY244,IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$I$100,5)/Mode,0))))*(B245<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",IF(BH245>0,IF(AH246<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,MIN(IF(MOD(C245,12)=0,VLOOKUP(B245,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM245,AH245),AH245-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C245<60,0,IF(MOD(C245,12)=0,(BC245<60)*SUM(INDIRECT($BF$7&(C245+11)&\":\"&$BF$7&C244))+(BC245>=60)*SUMPRODUCT($BD$12:BD245,$BE$12:$BE245),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,IF(MOD(C245,12)=0,VLOOKUP(B245,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B245<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B245<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B245<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B245<=Charges!$C$88),0)","v":0},{"$f":"IF(B245<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B245<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW245*BY245*Input!$H$35+BX245*BZ245*Input!$H$36","v":0},0,{"$f":"CB245*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM244+IF(MOD(C245-1,12)=0,CN244,0)-BE244,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C245-1,12)=0,H245*D245,CN244),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG245-(B245>PPT)*Z245)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH245-(B245<=PPT)*Z245)*(1+Charges!$D$10),0)","v":0},{"$f":"CI245*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ245-CL245-(B245<=PPT)*AF245*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C245=\"\",MOD(C245-1,12)=0,B245>PPT),0%,100%/12+CO244),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B245>PPT),0%,100%-CO245)","v":0},{"$f":"IF(B245>=Charges!$B$68,IF(MOD(C245,12)=0,(Loyalty_Bonus+Charges!$C$69*(B245-11))*AH245,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B246<>\"\", B246<=10),VLOOKUP(B246,Charges!$C$40:$F$50, 4, 0), IF(AND(B246<>\"\", B246 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B246=Charges!$B$68,B246=Charges!$B$69,B246=Charges!$B$70),IF(MOD(C246,12)=0,VLOOKUP(B246,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B246=1,0,IF(B246<>\"\",(M246+N246)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G246), 0.5*Term*aprem)*(1+Indexation*(B246-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B246, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B246<>\"\",AQ246*VLOOKUP(Age+'4%'!B246-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B246<>\"\",B246<=Term),IF(C246<61,Charges!$C$31,W245*(1+(B246<>B245)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,R246+CR245-BB245),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,IF(C246=Input!$O$18,Input!$O$19,R246+CR245-Z246-BE245)),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,CI246+CJ246,AB246*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK246+CL246,( 1-(1-CW246)^(1/12))*(AC246))","v":{"$error":"#VALUE!"}},{"$f":"AC246*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM246+CN246,MAX(AC246-AG246,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B246<>\"\",((Flat_Extra/1000)/12)*AQ246*AO246+Input!$H$34*V246*AP246,\"\")","v":""},"",0,"",{"$f":"IF(B246<>\"\",IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B246<>\"\",B246<=Term-3),MIN(AU246,Charges!$H$11),0)","v":0},{"$f":"IF(C246=1,MIN(AV246,AW246),IF(AV246=0,0,MIN(AW246-AY245,IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$I$100,5)/Mode,0))))*(B246<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",IF(BH246>0,IF(AH247<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,MIN(IF(MOD(C246,12)=0,VLOOKUP(B246,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM246,AH246),AH246-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C246<60,0,IF(MOD(C246,12)=0,(BC246<60)*SUM(INDIRECT($BF$7&(C246+11)&\":\"&$BF$7&C245))+(BC246>=60)*SUMPRODUCT($BD$12:BD246,$BE$12:$BE246),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,IF(MOD(C246,12)=0,VLOOKUP(B246,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B246<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B246<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B246<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B246<=Charges!$C$88),0)","v":0},{"$f":"IF(B246<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B246<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW246*BY246*Input!$H$35+BX246*BZ246*Input!$H$36","v":0},0,{"$f":"CB246*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM245+IF(MOD(C246-1,12)=0,CN245,0)-BE245,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C246-1,12)=0,H246*D246,CN245),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG246-(B246>PPT)*Z246)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH246-(B246<=PPT)*Z246)*(1+Charges!$D$10),0)","v":0},{"$f":"CI246*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ246-CL246-(B246<=PPT)*AF246*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C246=\"\",MOD(C246-1,12)=0,B246>PPT),0%,100%/12+CO245),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B246>PPT),0%,100%-CO246)","v":0},{"$f":"IF(B246>=Charges!$B$68,IF(MOD(C246,12)=0,(Loyalty_Bonus+Charges!$C$69*(B246-11))*AH246,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B247<>\"\", B247<=10),VLOOKUP(B247,Charges!$C$40:$F$50, 4, 0), IF(AND(B247<>\"\", B247 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B247=Charges!$B$68,B247=Charges!$B$69,B247=Charges!$B$70),IF(MOD(C247,12)=0,VLOOKUP(B247,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B247=1,0,IF(B247<>\"\",(M247+N247)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G247), 0.5*Term*aprem)*(1+Indexation*(B247-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B247, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B247<>\"\",AQ247*VLOOKUP(Age+'4%'!B247-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B247<>\"\",B247<=Term),IF(C247<61,Charges!$C$31,W246*(1+(B247<>B246)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,R247+CR246-BB246),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,IF(C247=Input!$O$18,Input!$O$19,R247+CR246-Z247-BE246)),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,CI247+CJ247,AB247*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK247+CL247,( 1-(1-CW247)^(1/12))*(AC247))","v":{"$error":"#VALUE!"}},{"$f":"AC247*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM247+CN247,MAX(AC247-AG247,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B247<>\"\",((Flat_Extra/1000)/12)*AQ247*AO247+Input!$H$34*V247*AP247,\"\")","v":""},"",0,"",{"$f":"IF(B247<>\"\",IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B247<>\"\",B247<=Term-3),MIN(AU247,Charges!$H$11),0)","v":0},{"$f":"IF(C247=1,MIN(AV247,AW247),IF(AV247=0,0,MIN(AW247-AY246,IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$I$100,5)/Mode,0))))*(B247<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",IF(BH247>0,IF(AH248<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,MIN(IF(MOD(C247,12)=0,VLOOKUP(B247,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM247,AH247),AH247-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C247<60,0,IF(MOD(C247,12)=0,(BC247<60)*SUM(INDIRECT($BF$7&(C247+11)&\":\"&$BF$7&C246))+(BC247>=60)*SUMPRODUCT($BD$12:BD247,$BE$12:$BE247),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,IF(MOD(C247,12)=0,VLOOKUP(B247,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B247<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B247<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B247<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B247<=Charges!$C$88),0)","v":0},{"$f":"IF(B247<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B247<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW247*BY247*Input!$H$35+BX247*BZ247*Input!$H$36","v":0},0,{"$f":"CB247*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM246+IF(MOD(C247-1,12)=0,CN246,0)-BE246,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C247-1,12)=0,H247*D247,CN246),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG247-(B247>PPT)*Z247)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH247-(B247<=PPT)*Z247)*(1+Charges!$D$10),0)","v":0},{"$f":"CI247*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ247-CL247-(B247<=PPT)*AF247*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C247=\"\",MOD(C247-1,12)=0,B247>PPT),0%,100%/12+CO246),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B247>PPT),0%,100%-CO247)","v":0},{"$f":"IF(B247>=Charges!$B$68,IF(MOD(C247,12)=0,(Loyalty_Bonus+Charges!$C$69*(B247-11))*AH247,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B248<>\"\", B248<=10),VLOOKUP(B248,Charges!$C$40:$F$50, 4, 0), IF(AND(B248<>\"\", B248 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B248=Charges!$B$68,B248=Charges!$B$69,B248=Charges!$B$70),IF(MOD(C248,12)=0,VLOOKUP(B248,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B248=1,0,IF(B248<>\"\",(M248+N248)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G248), 0.5*Term*aprem)*(1+Indexation*(B248-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B248, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B248<>\"\",AQ248*VLOOKUP(Age+'4%'!B248-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B248<>\"\",B248<=Term),IF(C248<61,Charges!$C$31,W247*(1+(B248<>B247)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,R248+CR247-BB247),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,IF(C248=Input!$O$18,Input!$O$19,R248+CR247-Z248-BE247)),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,CI248+CJ248,AB248*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK248+CL248,( 1-(1-CW248)^(1/12))*(AC248))","v":{"$error":"#VALUE!"}},{"$f":"AC248*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM248+CN248,MAX(AC248-AG248,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B248<>\"\",((Flat_Extra/1000)/12)*AQ248*AO248+Input!$H$34*V248*AP248,\"\")","v":""},"",0,"",{"$f":"IF(B248<>\"\",IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B248<>\"\",B248<=Term-3),MIN(AU248,Charges!$H$11),0)","v":0},{"$f":"IF(C248=1,MIN(AV248,AW248),IF(AV248=0,0,MIN(AW248-AY247,IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$I$100,5)/Mode,0))))*(B248<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",IF(BH248>0,IF(AH249<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,MIN(IF(MOD(C248,12)=0,VLOOKUP(B248,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM248,AH248),AH248-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C248<60,0,IF(MOD(C248,12)=0,(BC248<60)*SUM(INDIRECT($BF$7&(C248+11)&\":\"&$BF$7&C247))+(BC248>=60)*SUMPRODUCT($BD$12:BD248,$BE$12:$BE248),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,IF(MOD(C248,12)=0,VLOOKUP(B248,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B248<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B248<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B248<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B248<=Charges!$C$88),0)","v":0},{"$f":"IF(B248<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B248<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW248*BY248*Input!$H$35+BX248*BZ248*Input!$H$36","v":0},0,{"$f":"CB248*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM247+IF(MOD(C248-1,12)=0,CN247,0)-BE247,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C248-1,12)=0,H248*D248,CN247),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG248-(B248>PPT)*Z248)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH248-(B248<=PPT)*Z248)*(1+Charges!$D$10),0)","v":0},{"$f":"CI248*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ248-CL248-(B248<=PPT)*AF248*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C248=\"\",MOD(C248-1,12)=0,B248>PPT),0%,100%/12+CO247),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B248>PPT),0%,100%-CO248)","v":0},{"$f":"IF(B248>=Charges!$B$68,IF(MOD(C248,12)=0,(Loyalty_Bonus+Charges!$C$69*(B248-11))*AH248,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B249<>\"\", B249<=10),VLOOKUP(B249,Charges!$C$40:$F$50, 4, 0), IF(AND(B249<>\"\", B249 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B249=Charges!$B$68,B249=Charges!$B$69,B249=Charges!$B$70),IF(MOD(C249,12)=0,VLOOKUP(B249,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B249=1,0,IF(B249<>\"\",(M249+N249)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G249), 0.5*Term*aprem)*(1+Indexation*(B249-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B249, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B249<>\"\",AQ249*VLOOKUP(Age+'4%'!B249-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B249<>\"\",B249<=Term),IF(C249<61,Charges!$C$31,W248*(1+(B249<>B248)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,R249+CR248-BB248),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,IF(C249=Input!$O$18,Input!$O$19,R249+CR248-Z249-BE248)),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,CI249+CJ249,AB249*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK249+CL249,( 1-(1-CW249)^(1/12))*(AC249))","v":{"$error":"#VALUE!"}},{"$f":"AC249*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM249+CN249,MAX(AC249-AG249,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B249<>\"\",((Flat_Extra/1000)/12)*AQ249*AO249+Input!$H$34*V249*AP249,\"\")","v":""},"",0,"",{"$f":"IF(B249<>\"\",IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B249<>\"\",B249<=Term-3),MIN(AU249,Charges!$H$11),0)","v":0},{"$f":"IF(C249=1,MIN(AV249,AW249),IF(AV249=0,0,MIN(AW249-AY248,IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$I$100,5)/Mode,0))))*(B249<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",IF(BH249>0,IF(AH250<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,MIN(IF(MOD(C249,12)=0,VLOOKUP(B249,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM249,AH249),AH249-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C249<60,0,IF(MOD(C249,12)=0,(BC249<60)*SUM(INDIRECT($BF$7&(C249+11)&\":\"&$BF$7&C248))+(BC249>=60)*SUMPRODUCT($BD$12:BD249,$BE$12:$BE249),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,IF(MOD(C249,12)=0,VLOOKUP(B249,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B249<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B249<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B249<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B249<=Charges!$C$88),0)","v":0},{"$f":"IF(B249<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B249<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW249*BY249*Input!$H$35+BX249*BZ249*Input!$H$36","v":0},0,{"$f":"CB249*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM248+IF(MOD(C249-1,12)=0,CN248,0)-BE248,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C249-1,12)=0,H249*D249,CN248),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG249-(B249>PPT)*Z249)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH249-(B249<=PPT)*Z249)*(1+Charges!$D$10),0)","v":0},{"$f":"CI249*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ249-CL249-(B249<=PPT)*AF249*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C249=\"\",MOD(C249-1,12)=0,B249>PPT),0%,100%/12+CO248),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B249>PPT),0%,100%-CO249)","v":0},{"$f":"IF(B249>=Charges!$B$68,IF(MOD(C249,12)=0,(Loyalty_Bonus+Charges!$C$69*(B249-11))*AH249,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B250<>\"\", B250<=10),VLOOKUP(B250,Charges!$C$40:$F$50, 4, 0), IF(AND(B250<>\"\", B250 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B250=Charges!$B$68,B250=Charges!$B$69,B250=Charges!$B$70),IF(MOD(C250,12)=0,VLOOKUP(B250,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B250=1,0,IF(B250<>\"\",(M250+N250)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G250), 0.5*Term*aprem)*(1+Indexation*(B250-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B250, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B250<>\"\",AQ250*VLOOKUP(Age+'4%'!B250-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B250<>\"\",B250<=Term),IF(C250<61,Charges!$C$31,W249*(1+(B250<>B249)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,R250+CR249-BB249),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,IF(C250=Input!$O$18,Input!$O$19,R250+CR249-Z250-BE249)),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,CI250+CJ250,AB250*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK250+CL250,( 1-(1-CW250)^(1/12))*(AC250))","v":{"$error":"#VALUE!"}},{"$f":"AC250*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM250+CN250,MAX(AC250-AG250,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B250<>\"\",((Flat_Extra/1000)/12)*AQ250*AO250+Input!$H$34*V250*AP250,\"\")","v":""},"",0,"",{"$f":"IF(B250<>\"\",IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B250<>\"\",B250<=Term-3),MIN(AU250,Charges!$H$11),0)","v":0},{"$f":"IF(C250=1,MIN(AV250,AW250),IF(AV250=0,0,MIN(AW250-AY249,IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$I$100,5)/Mode,0))))*(B250<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",IF(BH250>0,IF(AH251<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,MIN(IF(MOD(C250,12)=0,VLOOKUP(B250,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM250,AH250),AH250-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C250<60,0,IF(MOD(C250,12)=0,(BC250<60)*SUM(INDIRECT($BF$7&(C250+11)&\":\"&$BF$7&C249))+(BC250>=60)*SUMPRODUCT($BD$12:BD250,$BE$12:$BE250),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,IF(MOD(C250,12)=0,VLOOKUP(B250,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B250<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B250<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B250<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B250<=Charges!$C$88),0)","v":0},{"$f":"IF(B250<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B250<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW250*BY250*Input!$H$35+BX250*BZ250*Input!$H$36","v":0},0,{"$f":"CB250*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM249+IF(MOD(C250-1,12)=0,CN249,0)-BE249,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C250-1,12)=0,H250*D250,CN249),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG250-(B250>PPT)*Z250)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH250-(B250<=PPT)*Z250)*(1+Charges!$D$10),0)","v":0},{"$f":"CI250*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ250-CL250-(B250<=PPT)*AF250*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C250=\"\",MOD(C250-1,12)=0,B250>PPT),0%,100%/12+CO249),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B250>PPT),0%,100%-CO250)","v":0},{"$f":"IF(B250>=Charges!$B$68,IF(MOD(C250,12)=0,(Loyalty_Bonus+Charges!$C$69*(B250-11))*AH250,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B251<>\"\", B251<=10),VLOOKUP(B251,Charges!$C$40:$F$50, 4, 0), IF(AND(B251<>\"\", B251 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B251=Charges!$B$68,B251=Charges!$B$69,B251=Charges!$B$70),IF(MOD(C251,12)=0,VLOOKUP(B251,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B251=1,0,IF(B251<>\"\",(M251+N251)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G251), 0.5*Term*aprem)*(1+Indexation*(B251-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B251, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B251<>\"\",AQ251*VLOOKUP(Age+'4%'!B251-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B251<>\"\",B251<=Term),IF(C251<61,Charges!$C$31,W250*(1+(B251<>B250)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,R251+CR250-BB250),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,IF(C251=Input!$O$18,Input!$O$19,R251+CR250-Z251-BE250)),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,CI251+CJ251,AB251*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK251+CL251,( 1-(1-CW251)^(1/12))*(AC251))","v":{"$error":"#VALUE!"}},{"$f":"AC251*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM251+CN251,MAX(AC251-AG251,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B251<>\"\",((Flat_Extra/1000)/12)*AQ251*AO251+Input!$H$34*V251*AP251,\"\")","v":""},"",0,"",{"$f":"IF(B251<>\"\",IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B251<>\"\",B251<=Term-3),MIN(AU251,Charges!$H$11),0)","v":0},{"$f":"IF(C251=1,MIN(AV251,AW251),IF(AV251=0,0,MIN(AW251-AY250,IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$I$100,5)/Mode,0))))*(B251<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",IF(BH251>0,IF(AH252<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,MIN(IF(MOD(C251,12)=0,VLOOKUP(B251,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM251,AH251),AH251-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C251<60,0,IF(MOD(C251,12)=0,(BC251<60)*SUM(INDIRECT($BF$7&(C251+11)&\":\"&$BF$7&C250))+(BC251>=60)*SUMPRODUCT($BD$12:BD251,$BE$12:$BE251),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,IF(MOD(C251,12)=0,VLOOKUP(B251,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B251<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B251<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B251<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B251<=Charges!$C$88),0)","v":0},{"$f":"IF(B251<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B251<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW251*BY251*Input!$H$35+BX251*BZ251*Input!$H$36","v":0},0,{"$f":"CB251*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM250+IF(MOD(C251-1,12)=0,CN250,0)-BE250,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C251-1,12)=0,H251*D251,CN250),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG251-(B251>PPT)*Z251)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH251-(B251<=PPT)*Z251)*(1+Charges!$D$10),0)","v":0},{"$f":"CI251*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ251-CL251-(B251<=PPT)*AF251*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C251=\"\",MOD(C251-1,12)=0,B251>PPT),0%,100%/12+CO250),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B251>PPT),0%,100%-CO251)","v":0},{"$f":"IF(B251>=Charges!$B$68,IF(MOD(C251,12)=0,(Loyalty_Bonus+Charges!$C$69*(B251-11))*AH251,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B252<>\"\", B252<=10),VLOOKUP(B252,Charges!$C$40:$F$50, 4, 0), IF(AND(B252<>\"\", B252 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B252=Charges!$B$68,B252=Charges!$B$69,B252=Charges!$B$70),IF(MOD(C252,12)=0,VLOOKUP(B252,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B252=1,0,IF(B252<>\"\",(M252+N252)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G252), 0.5*Term*aprem)*(1+Indexation*(B252-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B252, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B252<>\"\",AQ252*VLOOKUP(Age+'4%'!B252-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B252<>\"\",B252<=Term),IF(C252<61,Charges!$C$31,W251*(1+(B252<>B251)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,R252+CR251-BB251),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,IF(C252=Input!$O$18,Input!$O$19,R252+CR251-Z252-BE251)),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,CI252+CJ252,AB252*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK252+CL252,( 1-(1-CW252)^(1/12))*(AC252))","v":{"$error":"#VALUE!"}},{"$f":"AC252*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM252+CN252,MAX(AC252-AG252,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B252<>\"\",((Flat_Extra/1000)/12)*AQ252*AO252+Input!$H$34*V252*AP252,\"\")","v":""},"",0,"",{"$f":"IF(B252<>\"\",IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B252<>\"\",B252<=Term-3),MIN(AU252,Charges!$H$11),0)","v":0},{"$f":"IF(C252=1,MIN(AV252,AW252),IF(AV252=0,0,MIN(AW252-AY251,IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$I$100,5)/Mode,0))))*(B252<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",IF(BH252>0,IF(AH253<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,MIN(IF(MOD(C252,12)=0,VLOOKUP(B252,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM252,AH252),AH252-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C252<60,0,IF(MOD(C252,12)=0,(BC252<60)*SUM(INDIRECT($BF$7&(C252+11)&\":\"&$BF$7&C251))+(BC252>=60)*SUMPRODUCT($BD$12:BD252,$BE$12:$BE252),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,IF(MOD(C252,12)=0,VLOOKUP(B252,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B252<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B252<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B252<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B252<=Charges!$C$88),0)","v":0},{"$f":"IF(B252<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B252<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW252*BY252*Input!$H$35+BX252*BZ252*Input!$H$36","v":0},{"$f":"BW252+CA252+BX252","v":0},{"$f":"CB252*Charges!$C$6","v":0},{"$f":"CB252+CC252","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM251+IF(MOD(C252-1,12)=0,CN251,0)-BE251,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C252-1,12)=0,H252*D252,CN251),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG252-(B252>PPT)*Z252)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH252-(B252<=PPT)*Z252)*(1+Charges!$D$10),0)","v":0},{"$f":"CI252*Charges!$C$22/12","v":0},{"$f":"CJ252*SUMPRODUCT($CO$11:$CP$11,CO252:CP252)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ252-CL252-(B252<=PPT)*AF252*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C252=\"\",MOD(C252-1,12)=0,B252>PPT),0%,100%/12+CO251),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B252>PPT),0%,100%-CO252)","v":0},{"$f":"IF(B252>=Charges!$B$68,IF(MOD(C252,12)=0,(Loyalty_Bonus+Charges!$C$69*(B252-11))*AH252,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH252 +CQ252","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(B253<>\"\",IF(C253<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B252<=Term,INT((C253-1)/12+1),\"\")","v":""},"",0,0,{"$f":"IF(B253<>\"\",AX253,\"\")","v":""},{"$f":"IF(B253<>\"\",D253+F253,\"\")","v":""},{"$f":"IF(AND(B253<>\"\", B253<=10),VLOOKUP(B253,Charges!$C$40:$F$50, 4, 0), IF(AND(B253<>\"\", B253 >10), 100%, 0))","v":0},{"$f":"IF(D253<>0,(D253*H253)/(D253),0)","v":0},{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12)=0,G253,G253+J252),\"\")","v":""},0,{"$f":"IF(B253<>\"\",(G253-K253)*Service_tax,0)","v":0},{"$f":"K253-L253","v":0},{"$f":"IF(OR(B253=Charges!$B$68,B253=Charges!$B$69,B253=Charges!$B$70),IF(MOD(C253,12)=0,VLOOKUP(B253,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B253<>\"\",G253-K253,\"\")","v":""},{"$f":"IF(B253<>\"\",G253-M253,\"\")","v":""},{"$f":"IF(B253=1,0,IF(B253<>\"\",(M253+N253)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B253<>\"\",M253-Q253,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G253), 0.5*Term*aprem)*(1+Indexation*(B253-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B253, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B253<>\"\",AQ253*VLOOKUP(Age+'4%'!B253-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B253<>\"\",B253<=Term),IF(C253<61,Charges!$C$31,W252*(1+(B253<>B252)*Charges!$C$32))),500)","v":0},{"$f":"IF(B253<>\"\",W253*Service_tax,0)","v":0},{"$f":"W253+X253","v":0},{"$f":"IF(B253<>\"\",V253+Y253+AS253+AR253+CB253,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,R253+CR252-BB252),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,IF(C253=Input!$O$18,Input!$O$19,R253+CR252-Z253-BE252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,CI253+CJ253,AB253*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK253+CL253,( 1-(1-CW253)^(1/12))*(AC253))","v":{"$error":"#VALUE!"}},{"$f":"AC253*Charges!$D$28/12","v":0},{"$f":"AD253*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD253+AF253","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM253+CN253,MAX(AC253-AG253,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",S253,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",MIN(E253*AJ253,CR253*AK253,AL253),\"\")","v":""},{"$f":"IF(AND(B253<>\"\",B253<=Term),CR253-AM253,0)","v":0},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B253<>\"\",((Flat_Extra/1000)/12)*AQ253*AO253+Input!$H$34*V253*AP253,\"\")","v":""},{"$f":"IF(B253<>\"\",Service_tax*(V253+AR253+CB253),\"\")","v":""},0,{"$f":"IF(B253<>\"\",D253+AU252,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B253<>\"\",B253<=Term-3),MIN(AU253,Charges!$H$11),0)","v":0},{"$f":"IF(C253=1,MIN(AV253,AW253),IF(AV253=0,0,MIN(AW253-AY252,IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$I$100,5)/Mode,0))))*(B253<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C253=1,AX253,AX253+AY252)*(B253<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",IF(BH253>0,IF(AH254<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B253<>\"\",AZ253,0)","v":0},{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,MIN(IF(MOD(C253,12)=0,VLOOKUP(B253,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM253,AH253),AH253-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B253<>\"\",Age+B253-1,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(BC253+2>60,1,0),\"\")","v":""},{"$f":"IF(B253<>\"\",BB253,0)","v":0},{"$f":"IF(C253<60,0,IF(MOD(C253,12)=0,(BC253<60)*SUM(INDIRECT($BF$7&(C253+11)&\":\"&$BF$7&C252))+(BC253>=60)*SUMPRODUCT($BD$12:BD253,$BE$12:$BE253),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",IF(C253<=60,AI253,IF(MOD(C253,12)=0,AI253-BF253*0,BG252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,IF(MOD(C253,12)=0,VLOOKUP(B253,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH253","v":{"$error":"#VALUE!"}},{"$f":"IF(A253=1,-G253,0)+IF(C253=Term*12+1,BI252)+BB253","v":0},null,null,null,null,{"$f":"IF(B253>PPT, 0,PPT-B253)","v":0},{"$f":"IF(B253>=Term, 1,MIN(Term-B253+1,10))","v":1},{"$f":"10%*SA*(B253<=Term)","v":0},{"$f":"E253","v":0},null,null,{"$f":"Charges!$C$82/12*(B253<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B253<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B253<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B253<=Charges!$C$88),0)","v":0},{"$f":"IF(B253<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B253<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW253*BY253*Input!$H$35+BX253*BZ253*Input!$H$36","v":0},0,{"$f":"CB253*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM252+IF(MOD(C253-1,12)=0,CN252,0)-BE252,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C253-1,12)=0,H253*D253,CN252),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG253-(B253>PPT)*Z253)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH253-(B253<=PPT)*Z253)*(1+Charges!$D$10),0)","v":0},{"$f":"CI253*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ253-CL253-(B253<=PPT)*AF253*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C253=\"\",MOD(C253-1,12)=0,B253>PPT),0%,100%/12+CO252),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B253>PPT),0%,100%-CO253)","v":0},{"$f":"IF(B253>=Charges!$B$68,IF(MOD(C253,12)=0,(Loyalty_Bonus+Charges!$C$69*(B253-11))*AH253,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B254<>\"\", B254<=10),VLOOKUP(B254,Charges!$C$40:$F$50, 4, 0), IF(AND(B254<>\"\", B254 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B254=Charges!$B$68,B254=Charges!$B$69,B254=Charges!$B$70),IF(MOD(C254,12)=0,VLOOKUP(B254,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B254=1,0,IF(B254<>\"\",(M254+N254)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G254), 0.5*Term*aprem)*(1+Indexation*(B254-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B254, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B254<>\"\",AQ254*VLOOKUP(Age+'4%'!B254-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B254<>\"\",B254<=Term),IF(C254<61,Charges!$C$31,W253*(1+(B254<>B253)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,R254+CR253-BB253),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,IF(C254=Input!$O$18,Input!$O$19,R254+CR253-Z254-BE253)),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,CI254+CJ254,AB254*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK254+CL254,( 1-(1-CW254)^(1/12))*(AC254))","v":{"$error":"#VALUE!"}},{"$f":"AC254*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM254+CN254,MAX(AC254-AG254,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B254<>\"\",((Flat_Extra/1000)/12)*AQ254*AO254+Input!$H$34*V254*AP254,\"\")","v":""},"",0,"",{"$f":"IF(B254<>\"\",IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B254<>\"\",B254<=Term-3),MIN(AU254,Charges!$H$11),0)","v":0},{"$f":"IF(C254=1,MIN(AV254,AW254),IF(AV254=0,0,MIN(AW254-AY253,IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$I$100,5)/Mode,0))))*(B254<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",IF(BH254>0,IF(AH255<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,MIN(IF(MOD(C254,12)=0,VLOOKUP(B254,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM254,AH254),AH254-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C254<60,0,IF(MOD(C254,12)=0,(BC254<60)*SUM(INDIRECT($BF$7&(C254+11)&\":\"&$BF$7&C253))+(BC254>=60)*SUMPRODUCT($BD$12:BD254,$BE$12:$BE254),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,IF(MOD(C254,12)=0,VLOOKUP(B254,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B254<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B254<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B254<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B254<=Charges!$C$88),0)","v":0},{"$f":"IF(B254<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B254<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW254*BY254*Input!$H$35+BX254*BZ254*Input!$H$36","v":0},0,{"$f":"CB254*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM253+IF(MOD(C254-1,12)=0,CN253,0)-BE253,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C254-1,12)=0,H254*D254,CN253),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG254-(B254>PPT)*Z254)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH254-(B254<=PPT)*Z254)*(1+Charges!$D$10),0)","v":0},{"$f":"CI254*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ254-CL254-(B254<=PPT)*AF254*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C254=\"\",MOD(C254-1,12)=0,B254>PPT),0%,100%/12+CO253),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B254>PPT),0%,100%-CO254)","v":0},{"$f":"IF(B254>=Charges!$B$68,IF(MOD(C254,12)=0,(Loyalty_Bonus+Charges!$C$69*(B254-11))*AH254,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B255<>\"\", B255<=10),VLOOKUP(B255,Charges!$C$40:$F$50, 4, 0), IF(AND(B255<>\"\", B255 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B255=Charges!$B$68,B255=Charges!$B$69,B255=Charges!$B$70),IF(MOD(C255,12)=0,VLOOKUP(B255,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B255=1,0,IF(B255<>\"\",(M255+N255)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G255), 0.5*Term*aprem)*(1+Indexation*(B255-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B255, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B255<>\"\",AQ255*VLOOKUP(Age+'4%'!B255-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B255<>\"\",B255<=Term),IF(C255<61,Charges!$C$31,W254*(1+(B255<>B254)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,R255+CR254-BB254),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,IF(C255=Input!$O$18,Input!$O$19,R255+CR254-Z255-BE254)),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,CI255+CJ255,AB255*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK255+CL255,( 1-(1-CW255)^(1/12))*(AC255))","v":{"$error":"#VALUE!"}},{"$f":"AC255*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM255+CN255,MAX(AC255-AG255,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B255<>\"\",((Flat_Extra/1000)/12)*AQ255*AO255+Input!$H$34*V255*AP255,\"\")","v":""},"",0,"",{"$f":"IF(B255<>\"\",IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B255<>\"\",B255<=Term-3),MIN(AU255,Charges!$H$11),0)","v":0},{"$f":"IF(C255=1,MIN(AV255,AW255),IF(AV255=0,0,MIN(AW255-AY254,IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$I$100,5)/Mode,0))))*(B255<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",IF(BH255>0,IF(AH256<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,MIN(IF(MOD(C255,12)=0,VLOOKUP(B255,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM255,AH255),AH255-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C255<60,0,IF(MOD(C255,12)=0,(BC255<60)*SUM(INDIRECT($BF$7&(C255+11)&\":\"&$BF$7&C254))+(BC255>=60)*SUMPRODUCT($BD$12:BD255,$BE$12:$BE255),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,IF(MOD(C255,12)=0,VLOOKUP(B255,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B255<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B255<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B255<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B255<=Charges!$C$88),0)","v":0},{"$f":"IF(B255<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B255<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW255*BY255*Input!$H$35+BX255*BZ255*Input!$H$36","v":0},0,{"$f":"CB255*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM254+IF(MOD(C255-1,12)=0,CN254,0)-BE254,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C255-1,12)=0,H255*D255,CN254),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG255-(B255>PPT)*Z255)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH255-(B255<=PPT)*Z255)*(1+Charges!$D$10),0)","v":0},{"$f":"CI255*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ255-CL255-(B255<=PPT)*AF255*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C255=\"\",MOD(C255-1,12)=0,B255>PPT),0%,100%/12+CO254),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B255>PPT),0%,100%-CO255)","v":0},{"$f":"IF(B255>=Charges!$B$68,IF(MOD(C255,12)=0,(Loyalty_Bonus+Charges!$C$69*(B255-11))*AH255,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B256<>\"\", B256<=10),VLOOKUP(B256,Charges!$C$40:$F$50, 4, 0), IF(AND(B256<>\"\", B256 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B256=Charges!$B$68,B256=Charges!$B$69,B256=Charges!$B$70),IF(MOD(C256,12)=0,VLOOKUP(B256,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B256=1,0,IF(B256<>\"\",(M256+N256)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G256), 0.5*Term*aprem)*(1+Indexation*(B256-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B256, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B256<>\"\",AQ256*VLOOKUP(Age+'4%'!B256-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B256<>\"\",B256<=Term),IF(C256<61,Charges!$C$31,W255*(1+(B256<>B255)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,R256+CR255-BB255),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,IF(C256=Input!$O$18,Input!$O$19,R256+CR255-Z256-BE255)),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,CI256+CJ256,AB256*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK256+CL256,( 1-(1-CW256)^(1/12))*(AC256))","v":{"$error":"#VALUE!"}},{"$f":"AC256*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM256+CN256,MAX(AC256-AG256,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B256<>\"\",((Flat_Extra/1000)/12)*AQ256*AO256+Input!$H$34*V256*AP256,\"\")","v":""},"",0,"",{"$f":"IF(B256<>\"\",IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B256<>\"\",B256<=Term-3),MIN(AU256,Charges!$H$11),0)","v":0},{"$f":"IF(C256=1,MIN(AV256,AW256),IF(AV256=0,0,MIN(AW256-AY255,IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$I$100,5)/Mode,0))))*(B256<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",IF(BH256>0,IF(AH257<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,MIN(IF(MOD(C256,12)=0,VLOOKUP(B256,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM256,AH256),AH256-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C256<60,0,IF(MOD(C256,12)=0,(BC256<60)*SUM(INDIRECT($BF$7&(C256+11)&\":\"&$BF$7&C255))+(BC256>=60)*SUMPRODUCT($BD$12:BD256,$BE$12:$BE256),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,IF(MOD(C256,12)=0,VLOOKUP(B256,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B256<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B256<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B256<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B256<=Charges!$C$88),0)","v":0},{"$f":"IF(B256<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B256<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW256*BY256*Input!$H$35+BX256*BZ256*Input!$H$36","v":0},0,{"$f":"CB256*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM255+IF(MOD(C256-1,12)=0,CN255,0)-BE255,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C256-1,12)=0,H256*D256,CN255),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG256-(B256>PPT)*Z256)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH256-(B256<=PPT)*Z256)*(1+Charges!$D$10),0)","v":0},{"$f":"CI256*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ256-CL256-(B256<=PPT)*AF256*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C256=\"\",MOD(C256-1,12)=0,B256>PPT),0%,100%/12+CO255),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B256>PPT),0%,100%-CO256)","v":0},{"$f":"IF(B256>=Charges!$B$68,IF(MOD(C256,12)=0,(Loyalty_Bonus+Charges!$C$69*(B256-11))*AH256,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B257<>\"\", B257<=10),VLOOKUP(B257,Charges!$C$40:$F$50, 4, 0), IF(AND(B257<>\"\", B257 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B257=Charges!$B$68,B257=Charges!$B$69,B257=Charges!$B$70),IF(MOD(C257,12)=0,VLOOKUP(B257,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B257=1,0,IF(B257<>\"\",(M257+N257)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G257), 0.5*Term*aprem)*(1+Indexation*(B257-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B257, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B257<>\"\",AQ257*VLOOKUP(Age+'4%'!B257-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B257<>\"\",B257<=Term),IF(C257<61,Charges!$C$31,W256*(1+(B257<>B256)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,R257+CR256-BB256),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,IF(C257=Input!$O$18,Input!$O$19,R257+CR256-Z257-BE256)),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,CI257+CJ257,AB257*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK257+CL257,( 1-(1-CW257)^(1/12))*(AC257))","v":{"$error":"#VALUE!"}},{"$f":"AC257*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM257+CN257,MAX(AC257-AG257,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B257<>\"\",((Flat_Extra/1000)/12)*AQ257*AO257+Input!$H$34*V257*AP257,\"\")","v":""},"",0,"",{"$f":"IF(B257<>\"\",IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B257<>\"\",B257<=Term-3),MIN(AU257,Charges!$H$11),0)","v":0},{"$f":"IF(C257=1,MIN(AV257,AW257),IF(AV257=0,0,MIN(AW257-AY256,IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$I$100,5)/Mode,0))))*(B257<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",IF(BH257>0,IF(AH258<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,MIN(IF(MOD(C257,12)=0,VLOOKUP(B257,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM257,AH257),AH257-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C257<60,0,IF(MOD(C257,12)=0,(BC257<60)*SUM(INDIRECT($BF$7&(C257+11)&\":\"&$BF$7&C256))+(BC257>=60)*SUMPRODUCT($BD$12:BD257,$BE$12:$BE257),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,IF(MOD(C257,12)=0,VLOOKUP(B257,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B257<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B257<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B257<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B257<=Charges!$C$88),0)","v":0},{"$f":"IF(B257<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B257<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW257*BY257*Input!$H$35+BX257*BZ257*Input!$H$36","v":0},0,{"$f":"CB257*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM256+IF(MOD(C257-1,12)=0,CN256,0)-BE256,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C257-1,12)=0,H257*D257,CN256),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG257-(B257>PPT)*Z257)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH257-(B257<=PPT)*Z257)*(1+Charges!$D$10),0)","v":0},{"$f":"CI257*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ257-CL257-(B257<=PPT)*AF257*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C257=\"\",MOD(C257-1,12)=0,B257>PPT),0%,100%/12+CO256),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B257>PPT),0%,100%-CO257)","v":0},{"$f":"IF(B257>=Charges!$B$68,IF(MOD(C257,12)=0,(Loyalty_Bonus+Charges!$C$69*(B257-11))*AH257,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B258<>\"\", B258<=10),VLOOKUP(B258,Charges!$C$40:$F$50, 4, 0), IF(AND(B258<>\"\", B258 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B258=Charges!$B$68,B258=Charges!$B$69,B258=Charges!$B$70),IF(MOD(C258,12)=0,VLOOKUP(B258,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B258=1,0,IF(B258<>\"\",(M258+N258)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G258), 0.5*Term*aprem)*(1+Indexation*(B258-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B258, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B258<>\"\",AQ258*VLOOKUP(Age+'4%'!B258-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B258<>\"\",B258<=Term),IF(C258<61,Charges!$C$31,W257*(1+(B258<>B257)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,R258+CR257-BB257),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,IF(C258=Input!$O$18,Input!$O$19,R258+CR257-Z258-BE257)),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,CI258+CJ258,AB258*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK258+CL258,( 1-(1-CW258)^(1/12))*(AC258))","v":{"$error":"#VALUE!"}},{"$f":"AC258*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM258+CN258,MAX(AC258-AG258,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B258<>\"\",((Flat_Extra/1000)/12)*AQ258*AO258+Input!$H$34*V258*AP258,\"\")","v":""},"",0,"",{"$f":"IF(B258<>\"\",IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B258<>\"\",B258<=Term-3),MIN(AU258,Charges!$H$11),0)","v":0},{"$f":"IF(C258=1,MIN(AV258,AW258),IF(AV258=0,0,MIN(AW258-AY257,IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$I$100,5)/Mode,0))))*(B258<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",IF(BH258>0,IF(AH259<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,MIN(IF(MOD(C258,12)=0,VLOOKUP(B258,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM258,AH258),AH258-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C258<60,0,IF(MOD(C258,12)=0,(BC258<60)*SUM(INDIRECT($BF$7&(C258+11)&\":\"&$BF$7&C257))+(BC258>=60)*SUMPRODUCT($BD$12:BD258,$BE$12:$BE258),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,IF(MOD(C258,12)=0,VLOOKUP(B258,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B258<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B258<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B258<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B258<=Charges!$C$88),0)","v":0},{"$f":"IF(B258<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B258<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW258*BY258*Input!$H$35+BX258*BZ258*Input!$H$36","v":0},0,{"$f":"CB258*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM257+IF(MOD(C258-1,12)=0,CN257,0)-BE257,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C258-1,12)=0,H258*D258,CN257),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG258-(B258>PPT)*Z258)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH258-(B258<=PPT)*Z258)*(1+Charges!$D$10),0)","v":0},{"$f":"CI258*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ258-CL258-(B258<=PPT)*AF258*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C258=\"\",MOD(C258-1,12)=0,B258>PPT),0%,100%/12+CO257),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B258>PPT),0%,100%-CO258)","v":0},{"$f":"IF(B258>=Charges!$B$68,IF(MOD(C258,12)=0,(Loyalty_Bonus+Charges!$C$69*(B258-11))*AH258,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B259<>\"\", B259<=10),VLOOKUP(B259,Charges!$C$40:$F$50, 4, 0), IF(AND(B259<>\"\", B259 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B259=Charges!$B$68,B259=Charges!$B$69,B259=Charges!$B$70),IF(MOD(C259,12)=0,VLOOKUP(B259,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B259=1,0,IF(B259<>\"\",(M259+N259)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G259), 0.5*Term*aprem)*(1+Indexation*(B259-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B259, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B259<>\"\",AQ259*VLOOKUP(Age+'4%'!B259-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B259<>\"\",B259<=Term),IF(C259<61,Charges!$C$31,W258*(1+(B259<>B258)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,R259+CR258-BB258),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,IF(C259=Input!$O$18,Input!$O$19,R259+CR258-Z259-BE258)),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,CI259+CJ259,AB259*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK259+CL259,( 1-(1-CW259)^(1/12))*(AC259))","v":{"$error":"#VALUE!"}},{"$f":"AC259*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM259+CN259,MAX(AC259-AG259,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B259<>\"\",((Flat_Extra/1000)/12)*AQ259*AO259+Input!$H$34*V259*AP259,\"\")","v":""},"",0,"",{"$f":"IF(B259<>\"\",IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B259<>\"\",B259<=Term-3),MIN(AU259,Charges!$H$11),0)","v":0},{"$f":"IF(C259=1,MIN(AV259,AW259),IF(AV259=0,0,MIN(AW259-AY258,IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$I$100,5)/Mode,0))))*(B259<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",IF(BH259>0,IF(AH260<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,MIN(IF(MOD(C259,12)=0,VLOOKUP(B259,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM259,AH259),AH259-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C259<60,0,IF(MOD(C259,12)=0,(BC259<60)*SUM(INDIRECT($BF$7&(C259+11)&\":\"&$BF$7&C258))+(BC259>=60)*SUMPRODUCT($BD$12:BD259,$BE$12:$BE259),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,IF(MOD(C259,12)=0,VLOOKUP(B259,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B259<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B259<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B259<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B259<=Charges!$C$88),0)","v":0},{"$f":"IF(B259<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B259<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW259*BY259*Input!$H$35+BX259*BZ259*Input!$H$36","v":0},0,{"$f":"CB259*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM258+IF(MOD(C259-1,12)=0,CN258,0)-BE258,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C259-1,12)=0,H259*D259,CN258),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG259-(B259>PPT)*Z259)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH259-(B259<=PPT)*Z259)*(1+Charges!$D$10),0)","v":0},{"$f":"CI259*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ259-CL259-(B259<=PPT)*AF259*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C259=\"\",MOD(C259-1,12)=0,B259>PPT),0%,100%/12+CO258),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B259>PPT),0%,100%-CO259)","v":0},{"$f":"IF(B259>=Charges!$B$68,IF(MOD(C259,12)=0,(Loyalty_Bonus+Charges!$C$69*(B259-11))*AH259,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B260<>\"\", B260<=10),VLOOKUP(B260,Charges!$C$40:$F$50, 4, 0), IF(AND(B260<>\"\", B260 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B260=Charges!$B$68,B260=Charges!$B$69,B260=Charges!$B$70),IF(MOD(C260,12)=0,VLOOKUP(B260,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B260=1,0,IF(B260<>\"\",(M260+N260)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G260), 0.5*Term*aprem)*(1+Indexation*(B260-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B260, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B260<>\"\",AQ260*VLOOKUP(Age+'4%'!B260-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B260<>\"\",B260<=Term),IF(C260<61,Charges!$C$31,W259*(1+(B260<>B259)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,R260+CR259-BB259),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,IF(C260=Input!$O$18,Input!$O$19,R260+CR259-Z260-BE259)),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,CI260+CJ260,AB260*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK260+CL260,( 1-(1-CW260)^(1/12))*(AC260))","v":{"$error":"#VALUE!"}},{"$f":"AC260*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM260+CN260,MAX(AC260-AG260,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B260<>\"\",((Flat_Extra/1000)/12)*AQ260*AO260+Input!$H$34*V260*AP260,\"\")","v":""},"",0,"",{"$f":"IF(B260<>\"\",IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B260<>\"\",B260<=Term-3),MIN(AU260,Charges!$H$11),0)","v":0},{"$f":"IF(C260=1,MIN(AV260,AW260),IF(AV260=0,0,MIN(AW260-AY259,IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$I$100,5)/Mode,0))))*(B260<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",IF(BH260>0,IF(AH261<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,MIN(IF(MOD(C260,12)=0,VLOOKUP(B260,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM260,AH260),AH260-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C260<60,0,IF(MOD(C260,12)=0,(BC260<60)*SUM(INDIRECT($BF$7&(C260+11)&\":\"&$BF$7&C259))+(BC260>=60)*SUMPRODUCT($BD$12:BD260,$BE$12:$BE260),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,IF(MOD(C260,12)=0,VLOOKUP(B260,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B260<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B260<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B260<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B260<=Charges!$C$88),0)","v":0},{"$f":"IF(B260<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B260<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW260*BY260*Input!$H$35+BX260*BZ260*Input!$H$36","v":0},0,{"$f":"CB260*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM259+IF(MOD(C260-1,12)=0,CN259,0)-BE259,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C260-1,12)=0,H260*D260,CN259),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG260-(B260>PPT)*Z260)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH260-(B260<=PPT)*Z260)*(1+Charges!$D$10),0)","v":0},{"$f":"CI260*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ260-CL260-(B260<=PPT)*AF260*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C260=\"\",MOD(C260-1,12)=0,B260>PPT),0%,100%/12+CO259),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B260>PPT),0%,100%-CO260)","v":0},{"$f":"IF(B260>=Charges!$B$68,IF(MOD(C260,12)=0,(Loyalty_Bonus+Charges!$C$69*(B260-11))*AH260,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B261<>\"\", B261<=10),VLOOKUP(B261,Charges!$C$40:$F$50, 4, 0), IF(AND(B261<>\"\", B261 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B261=Charges!$B$68,B261=Charges!$B$69,B261=Charges!$B$70),IF(MOD(C261,12)=0,VLOOKUP(B261,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B261=1,0,IF(B261<>\"\",(M261+N261)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G261), 0.5*Term*aprem)*(1+Indexation*(B261-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B261, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B261<>\"\",AQ261*VLOOKUP(Age+'4%'!B261-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B261<>\"\",B261<=Term),IF(C261<61,Charges!$C$31,W260*(1+(B261<>B260)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,R261+CR260-BB260),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,IF(C261=Input!$O$18,Input!$O$19,R261+CR260-Z261-BE260)),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,CI261+CJ261,AB261*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK261+CL261,( 1-(1-CW261)^(1/12))*(AC261))","v":{"$error":"#VALUE!"}},{"$f":"AC261*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM261+CN261,MAX(AC261-AG261,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B261<>\"\",((Flat_Extra/1000)/12)*AQ261*AO261+Input!$H$34*V261*AP261,\"\")","v":""},"",0,"",{"$f":"IF(B261<>\"\",IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B261<>\"\",B261<=Term-3),MIN(AU261,Charges!$H$11),0)","v":0},{"$f":"IF(C261=1,MIN(AV261,AW261),IF(AV261=0,0,MIN(AW261-AY260,IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$I$100,5)/Mode,0))))*(B261<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",IF(BH261>0,IF(AH262<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,MIN(IF(MOD(C261,12)=0,VLOOKUP(B261,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM261,AH261),AH261-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C261<60,0,IF(MOD(C261,12)=0,(BC261<60)*SUM(INDIRECT($BF$7&(C261+11)&\":\"&$BF$7&C260))+(BC261>=60)*SUMPRODUCT($BD$12:BD261,$BE$12:$BE261),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,IF(MOD(C261,12)=0,VLOOKUP(B261,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B261<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B261<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B261<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B261<=Charges!$C$88),0)","v":0},{"$f":"IF(B261<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B261<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW261*BY261*Input!$H$35+BX261*BZ261*Input!$H$36","v":0},0,{"$f":"CB261*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM260+IF(MOD(C261-1,12)=0,CN260,0)-BE260,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C261-1,12)=0,H261*D261,CN260),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG261-(B261>PPT)*Z261)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH261-(B261<=PPT)*Z261)*(1+Charges!$D$10),0)","v":0},{"$f":"CI261*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ261-CL261-(B261<=PPT)*AF261*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C261=\"\",MOD(C261-1,12)=0,B261>PPT),0%,100%/12+CO260),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B261>PPT),0%,100%-CO261)","v":0},{"$f":"IF(B261>=Charges!$B$68,IF(MOD(C261,12)=0,(Loyalty_Bonus+Charges!$C$69*(B261-11))*AH261,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B262<>\"\", B262<=10),VLOOKUP(B262,Charges!$C$40:$F$50, 4, 0), IF(AND(B262<>\"\", B262 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B262=Charges!$B$68,B262=Charges!$B$69,B262=Charges!$B$70),IF(MOD(C262,12)=0,VLOOKUP(B262,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B262=1,0,IF(B262<>\"\",(M262+N262)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G262), 0.5*Term*aprem)*(1+Indexation*(B262-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B262, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B262<>\"\",AQ262*VLOOKUP(Age+'4%'!B262-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B262<>\"\",B262<=Term),IF(C262<61,Charges!$C$31,W261*(1+(B262<>B261)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,R262+CR261-BB261),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,IF(C262=Input!$O$18,Input!$O$19,R262+CR261-Z262-BE261)),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,CI262+CJ262,AB262*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK262+CL262,( 1-(1-CW262)^(1/12))*(AC262))","v":{"$error":"#VALUE!"}},{"$f":"AC262*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM262+CN262,MAX(AC262-AG262,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B262<>\"\",((Flat_Extra/1000)/12)*AQ262*AO262+Input!$H$34*V262*AP262,\"\")","v":""},"",0,"",{"$f":"IF(B262<>\"\",IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B262<>\"\",B262<=Term-3),MIN(AU262,Charges!$H$11),0)","v":0},{"$f":"IF(C262=1,MIN(AV262,AW262),IF(AV262=0,0,MIN(AW262-AY261,IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$I$100,5)/Mode,0))))*(B262<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",IF(BH262>0,IF(AH263<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,MIN(IF(MOD(C262,12)=0,VLOOKUP(B262,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM262,AH262),AH262-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C262<60,0,IF(MOD(C262,12)=0,(BC262<60)*SUM(INDIRECT($BF$7&(C262+11)&\":\"&$BF$7&C261))+(BC262>=60)*SUMPRODUCT($BD$12:BD262,$BE$12:$BE262),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,IF(MOD(C262,12)=0,VLOOKUP(B262,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B262<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B262<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B262<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B262<=Charges!$C$88),0)","v":0},{"$f":"IF(B262<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B262<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW262*BY262*Input!$H$35+BX262*BZ262*Input!$H$36","v":0},0,{"$f":"CB262*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM261+IF(MOD(C262-1,12)=0,CN261,0)-BE261,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C262-1,12)=0,H262*D262,CN261),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG262-(B262>PPT)*Z262)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH262-(B262<=PPT)*Z262)*(1+Charges!$D$10),0)","v":0},{"$f":"CI262*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ262-CL262-(B262<=PPT)*AF262*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C262=\"\",MOD(C262-1,12)=0,B262>PPT),0%,100%/12+CO261),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B262>PPT),0%,100%-CO262)","v":0},{"$f":"IF(B262>=Charges!$B$68,IF(MOD(C262,12)=0,(Loyalty_Bonus+Charges!$C$69*(B262-11))*AH262,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B263<>\"\", B263<=10),VLOOKUP(B263,Charges!$C$40:$F$50, 4, 0), IF(AND(B263<>\"\", B263 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B263=Charges!$B$68,B263=Charges!$B$69,B263=Charges!$B$70),IF(MOD(C263,12)=0,VLOOKUP(B263,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B263=1,0,IF(B263<>\"\",(M263+N263)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G263), 0.5*Term*aprem)*(1+Indexation*(B263-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B263, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B263<>\"\",AQ263*VLOOKUP(Age+'4%'!B263-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B263<>\"\",B263<=Term),IF(C263<61,Charges!$C$31,W262*(1+(B263<>B262)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,R263+CR262-BB262),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,IF(C263=Input!$O$18,Input!$O$19,R263+CR262-Z263-BE262)),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,CI263+CJ263,AB263*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK263+CL263,( 1-(1-CW263)^(1/12))*(AC263))","v":{"$error":"#VALUE!"}},{"$f":"AC263*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM263+CN263,MAX(AC263-AG263,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B263<>\"\",((Flat_Extra/1000)/12)*AQ263*AO263+Input!$H$34*V263*AP263,\"\")","v":""},"",0,"",{"$f":"IF(B263<>\"\",IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B263<>\"\",B263<=Term-3),MIN(AU263,Charges!$H$11),0)","v":0},{"$f":"IF(C263=1,MIN(AV263,AW263),IF(AV263=0,0,MIN(AW263-AY262,IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$I$100,5)/Mode,0))))*(B263<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",IF(BH263>0,IF(AH264<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,MIN(IF(MOD(C263,12)=0,VLOOKUP(B263,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM263,AH263),AH263-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C263<60,0,IF(MOD(C263,12)=0,(BC263<60)*SUM(INDIRECT($BF$7&(C263+11)&\":\"&$BF$7&C262))+(BC263>=60)*SUMPRODUCT($BD$12:BD263,$BE$12:$BE263),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,IF(MOD(C263,12)=0,VLOOKUP(B263,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B263<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B263<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B263<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B263<=Charges!$C$88),0)","v":0},{"$f":"IF(B263<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B263<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW263*BY263*Input!$H$35+BX263*BZ263*Input!$H$36","v":0},0,{"$f":"CB263*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM262+IF(MOD(C263-1,12)=0,CN262,0)-BE262,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C263-1,12)=0,H263*D263,CN262),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG263-(B263>PPT)*Z263)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH263-(B263<=PPT)*Z263)*(1+Charges!$D$10),0)","v":0},{"$f":"CI263*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ263-CL263-(B263<=PPT)*AF263*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C263=\"\",MOD(C263-1,12)=0,B263>PPT),0%,100%/12+CO262),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B263>PPT),0%,100%-CO263)","v":0},{"$f":"IF(B263>=Charges!$B$68,IF(MOD(C263,12)=0,(Loyalty_Bonus+Charges!$C$69*(B263-11))*AH263,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B264<>\"\", B264<=10),VLOOKUP(B264,Charges!$C$40:$F$50, 4, 0), IF(AND(B264<>\"\", B264 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B264=Charges!$B$68,B264=Charges!$B$69,B264=Charges!$B$70),IF(MOD(C264,12)=0,VLOOKUP(B264,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B264=1,0,IF(B264<>\"\",(M264+N264)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G264), 0.5*Term*aprem)*(1+Indexation*(B264-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B264, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B264<>\"\",AQ264*VLOOKUP(Age+'4%'!B264-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B264<>\"\",B264<=Term),IF(C264<61,Charges!$C$31,W263*(1+(B264<>B263)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,R264+CR263-BB263),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,IF(C264=Input!$O$18,Input!$O$19,R264+CR263-Z264-BE263)),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,CI264+CJ264,AB264*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK264+CL264,( 1-(1-CW264)^(1/12))*(AC264))","v":{"$error":"#VALUE!"}},{"$f":"AC264*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM264+CN264,MAX(AC264-AG264,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B264<>\"\",((Flat_Extra/1000)/12)*AQ264*AO264+Input!$H$34*V264*AP264,\"\")","v":""},"",0,"",{"$f":"IF(B264<>\"\",IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B264<>\"\",B264<=Term-3),MIN(AU264,Charges!$H$11),0)","v":0},{"$f":"IF(C264=1,MIN(AV264,AW264),IF(AV264=0,0,MIN(AW264-AY263,IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$I$100,5)/Mode,0))))*(B264<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",IF(BH264>0,IF(AH265<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,MIN(IF(MOD(C264,12)=0,VLOOKUP(B264,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM264,AH264),AH264-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C264<60,0,IF(MOD(C264,12)=0,(BC264<60)*SUM(INDIRECT($BF$7&(C264+11)&\":\"&$BF$7&C263))+(BC264>=60)*SUMPRODUCT($BD$12:BD264,$BE$12:$BE264),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,IF(MOD(C264,12)=0,VLOOKUP(B264,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B264<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B264<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B264<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B264<=Charges!$C$88),0)","v":0},{"$f":"IF(B264<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B264<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW264*BY264*Input!$H$35+BX264*BZ264*Input!$H$36","v":0},0,{"$f":"CB264*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM263+IF(MOD(C264-1,12)=0,CN263,0)-BE263,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C264-1,12)=0,H264*D264,CN263),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG264-(B264>PPT)*Z264)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH264-(B264<=PPT)*Z264)*(1+Charges!$D$10),0)","v":0},{"$f":"CI264*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ264-CL264-(B264<=PPT)*AF264*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C264=\"\",MOD(C264-1,12)=0,B264>PPT),0%,100%/12+CO263),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B264>PPT),0%,100%-CO264)","v":0},{"$f":"IF(B264>=Charges!$B$68,IF(MOD(C264,12)=0,(Loyalty_Bonus+Charges!$C$69*(B264-11))*AH264,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B265<>\"\", B265<=10),VLOOKUP(B265,Charges!$C$40:$F$50, 4, 0), IF(AND(B265<>\"\", B265 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B265=Charges!$B$68,B265=Charges!$B$69,B265=Charges!$B$70),IF(MOD(C265,12)=0,VLOOKUP(B265,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B265=1,0,IF(B265<>\"\",(M265+N265)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G265), 0.5*Term*aprem)*(1+Indexation*(B265-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B265, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B265<>\"\",AQ265*VLOOKUP(Age+'4%'!B265-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B265<>\"\",B265<=Term),IF(C265<61,Charges!$C$31,W264*(1+(B265<>B264)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,R265+CR264-BB264),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,IF(C265=Input!$O$18,Input!$O$19,R265+CR264-Z265-BE264)),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,CI265+CJ265,AB265*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK265+CL265,( 1-(1-CW265)^(1/12))*(AC265))","v":{"$error":"#VALUE!"}},{"$f":"AC265*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM265+CN265,MAX(AC265-AG265,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B265<>\"\",((Flat_Extra/1000)/12)*AQ265*AO265+Input!$H$34*V265*AP265,\"\")","v":""},"",0,"",{"$f":"IF(B265<>\"\",IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B265<>\"\",B265<=Term-3),MIN(AU265,Charges!$H$11),0)","v":0},{"$f":"IF(C265=1,MIN(AV265,AW265),IF(AV265=0,0,MIN(AW265-AY264,IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$I$100,5)/Mode,0))))*(B265<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",IF(BH265>0,IF(AH266<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,MIN(IF(MOD(C265,12)=0,VLOOKUP(B265,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM265,AH265),AH265-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C265<60,0,IF(MOD(C265,12)=0,(BC265<60)*SUM(INDIRECT($BF$7&(C265+11)&\":\"&$BF$7&C264))+(BC265>=60)*SUMPRODUCT($BD$12:BD265,$BE$12:$BE265),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,IF(MOD(C265,12)=0,VLOOKUP(B265,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B265<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B265<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B265<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B265<=Charges!$C$88),0)","v":0},{"$f":"IF(B265<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B265<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW265*BY265*Input!$H$35+BX265*BZ265*Input!$H$36","v":0},0,{"$f":"CB265*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM264+IF(MOD(C265-1,12)=0,CN264,0)-BE264,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C265-1,12)=0,H265*D265,CN264),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG265-(B265>PPT)*Z265)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH265-(B265<=PPT)*Z265)*(1+Charges!$D$10),0)","v":0},{"$f":"CI265*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ265-CL265-(B265<=PPT)*AF265*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C265=\"\",MOD(C265-1,12)=0,B265>PPT),0%,100%/12+CO264),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B265>PPT),0%,100%-CO265)","v":0},{"$f":"IF(B265>=Charges!$B$68,IF(MOD(C265,12)=0,(Loyalty_Bonus+Charges!$C$69*(B265-11))*AH265,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B266<>\"\", B266<=10),VLOOKUP(B266,Charges!$C$40:$F$50, 4, 0), IF(AND(B266<>\"\", B266 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B266=Charges!$B$68,B266=Charges!$B$69,B266=Charges!$B$70),IF(MOD(C266,12)=0,VLOOKUP(B266,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B266=1,0,IF(B266<>\"\",(M266+N266)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G266), 0.5*Term*aprem)*(1+Indexation*(B266-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B266, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B266<>\"\",AQ266*VLOOKUP(Age+'4%'!B266-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B266<>\"\",B266<=Term),IF(C266<61,Charges!$C$31,W265*(1+(B266<>B265)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,R266+CR265-BB265),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,IF(C266=Input!$O$18,Input!$O$19,R266+CR265-Z266-BE265)),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,CI266+CJ266,AB266*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK266+CL266,( 1-(1-CW266)^(1/12))*(AC266))","v":{"$error":"#VALUE!"}},{"$f":"AC266*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM266+CN266,MAX(AC266-AG266,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B266<>\"\",((Flat_Extra/1000)/12)*AQ266*AO266+Input!$H$34*V266*AP266,\"\")","v":""},"",0,"",{"$f":"IF(B266<>\"\",IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B266<>\"\",B266<=Term-3),MIN(AU266,Charges!$H$11),0)","v":0},{"$f":"IF(C266=1,MIN(AV266,AW266),IF(AV266=0,0,MIN(AW266-AY265,IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$I$100,5)/Mode,0))))*(B266<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",IF(BH266>0,IF(AH267<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,MIN(IF(MOD(C266,12)=0,VLOOKUP(B266,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM266,AH266),AH266-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C266<60,0,IF(MOD(C266,12)=0,(BC266<60)*SUM(INDIRECT($BF$7&(C266+11)&\":\"&$BF$7&C265))+(BC266>=60)*SUMPRODUCT($BD$12:BD266,$BE$12:$BE266),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,IF(MOD(C266,12)=0,VLOOKUP(B266,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B266<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B266<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B266<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B266<=Charges!$C$88),0)","v":0},{"$f":"IF(B266<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B266<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW266*BY266*Input!$H$35+BX266*BZ266*Input!$H$36","v":0},0,{"$f":"CB266*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM265+IF(MOD(C266-1,12)=0,CN265,0)-BE265,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C266-1,12)=0,H266*D266,CN265),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG266-(B266>PPT)*Z266)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH266-(B266<=PPT)*Z266)*(1+Charges!$D$10),0)","v":0},{"$f":"CI266*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ266-CL266-(B266<=PPT)*AF266*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C266=\"\",MOD(C266-1,12)=0,B266>PPT),0%,100%/12+CO265),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B266>PPT),0%,100%-CO266)","v":0},{"$f":"IF(B266>=Charges!$B$68,IF(MOD(C266,12)=0,(Loyalty_Bonus+Charges!$C$69*(B266-11))*AH266,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B267<>\"\", B267<=10),VLOOKUP(B267,Charges!$C$40:$F$50, 4, 0), IF(AND(B267<>\"\", B267 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B267=Charges!$B$68,B267=Charges!$B$69,B267=Charges!$B$70),IF(MOD(C267,12)=0,VLOOKUP(B267,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B267=1,0,IF(B267<>\"\",(M267+N267)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G267), 0.5*Term*aprem)*(1+Indexation*(B267-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B267, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B267<>\"\",AQ267*VLOOKUP(Age+'4%'!B267-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B267<>\"\",B267<=Term),IF(C267<61,Charges!$C$31,W266*(1+(B267<>B266)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,R267+CR266-BB266),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,IF(C267=Input!$O$18,Input!$O$19,R267+CR266-Z267-BE266)),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,CI267+CJ267,AB267*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK267+CL267,( 1-(1-CW267)^(1/12))*(AC267))","v":{"$error":"#VALUE!"}},{"$f":"AC267*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM267+CN267,MAX(AC267-AG267,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B267<>\"\",((Flat_Extra/1000)/12)*AQ267*AO267+Input!$H$34*V267*AP267,\"\")","v":""},"",0,"",{"$f":"IF(B267<>\"\",IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B267<>\"\",B267<=Term-3),MIN(AU267,Charges!$H$11),0)","v":0},{"$f":"IF(C267=1,MIN(AV267,AW267),IF(AV267=0,0,MIN(AW267-AY266,IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$I$100,5)/Mode,0))))*(B267<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",IF(BH267>0,IF(AH268<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,MIN(IF(MOD(C267,12)=0,VLOOKUP(B267,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM267,AH267),AH267-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C267<60,0,IF(MOD(C267,12)=0,(BC267<60)*SUM(INDIRECT($BF$7&(C267+11)&\":\"&$BF$7&C266))+(BC267>=60)*SUMPRODUCT($BD$12:BD267,$BE$12:$BE267),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,IF(MOD(C267,12)=0,VLOOKUP(B267,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B267<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B267<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B267<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B267<=Charges!$C$88),0)","v":0},{"$f":"IF(B267<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B267<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW267*BY267*Input!$H$35+BX267*BZ267*Input!$H$36","v":0},0,{"$f":"CB267*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM266+IF(MOD(C267-1,12)=0,CN266,0)-BE266,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C267-1,12)=0,H267*D267,CN266),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG267-(B267>PPT)*Z267)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH267-(B267<=PPT)*Z267)*(1+Charges!$D$10),0)","v":0},{"$f":"CI267*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ267-CL267-(B267<=PPT)*AF267*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C267=\"\",MOD(C267-1,12)=0,B267>PPT),0%,100%/12+CO266),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B267>PPT),0%,100%-CO267)","v":0},{"$f":"IF(B267>=Charges!$B$68,IF(MOD(C267,12)=0,(Loyalty_Bonus+Charges!$C$69*(B267-11))*AH267,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C267<=Term*12,C267+1,\"\")","v":""},{"$f":"IFERROR(IF(C268<>\"\",IF(AND(MOD(C268-1,12/Mode)=0,B268<=Term),Prem/Mode,0),\"\")*A268, 0)","v":0},{"$f":"IFERROR(IF(B268<>\"\",(aprem),\"\")*A268, 0)","v":0},"","",{"$f":"IF(AND(B268<>\"\", B268<=10),VLOOKUP(B268,Charges!$C$40:$F$50, 4, 0), IF(AND(B268<>\"\", B268 >10), 100%, 0))","v":0},0,"",{"$f":"IFERROR(D268*H268, 0)","v":0},0,0,{"$f":"IF(OR(B268=Charges!$B$68,B268=Charges!$B$69,B268=Charges!$B$70),IF(MOD(C268,12)=0,VLOOKUP(B268,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B268=1,0,IF(B268<>\"\",(M268+N268)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G268), 0.5*Term*aprem)*(1+Indexation*(B268-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E268/1000*(B268<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B268<>\"\",AQ268*VLOOKUP(Age+'4%'!B268-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B268<>\"\",B268<=Term),IF(C268<61,Charges!$C$31,W267*(1+(B268<>B267)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,R268+CR267-BB267),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,IF(C268=Input!$O$18,Input!$O$19,R268+CR267-Z268-BE267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,CI268+CJ268,AB268*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK268+CL268,( 1-(1-CW268)^(1/12))*(AC268))","v":{"$error":"#VALUE!"}},{"$f":"AC268*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM268+CN268,MAX(AC268-AG268,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B268<>\"\",((Flat_Extra/1000)/12)*AQ268*AO268+Input!$H$34*V268*AP268,\"\")","v":""},"",{"$f":"IFERROR(L268+X268+AF268+AS268, 0)","v":0},"",{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B268<>\"\",B268<=Term-3),MIN(AU268,Charges!$H$11),0)","v":0},{"$f":"IF(C268=1,MIN(AV268,AW268),IF(AV268=0,0,MIN(AW268-AY267,IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$I$100,5)/Mode,0))))*(B268<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B268<>\"\",IF(BH268>0,IF(AH269<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,MIN(IF(MOD(C268,12)=0,VLOOKUP(B268,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM268,AH268),AH268-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C268<60,0,IF(MOD(C268,12)=0,(BC268<60)*SUM(INDIRECT($BF$7&(C268+11)&\":\"&$BF$7&C267))+(BC268>=60)*SUMPRODUCT($BD$12:BD268,$BE$12:$BE268),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,IF(MOD(C268,12)=0,VLOOKUP(B268,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B268<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B268<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B268<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B268<=Charges!$C$88),0)","v":0},{"$f":"IF(B268<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B268<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW268*BY268*Input!$H$35+BX268*BZ268*Input!$H$36","v":0},0,{"$f":"CB268*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM267+IF(MOD(C268-1,12)=0,CN267,0)-BE267,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C268-1,12)=0,H268*D268,CN267),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG268-(B268>PPT)*Z268)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH268-(B268<=PPT)*Z268)*(1+Charges!$D$10),0)","v":0},{"$f":"CI268*Charges!$C$22/12","v":0},0,{"$f":"CI268-CK268+CQ267-(B268>PPT)*AF268","v":{"$error":"#VALUE!"}},{"$f":"CJ268-CL268-(B268<=PPT)*AF268*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C268=\"\",MOD(C268-1,12)=0,B268>PPT),0%,100%/12+CO267),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B268>PPT),0%,100%-CO268)","v":0},{"$f":"IF(B268>=Charges!$B$68,IF(MOD(C268,12)=0,(Loyalty_Bonus+Charges!$C$69*(B268-11))*AH268,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B268 >8, avg_fmc_dfa2, IF(Term-B268 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B268 >16, avg_fmc_dfa6, IF(Term-B268 > 11, avg_fmc_dfa7,IF(Term-B268 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU268, CV268)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
["","","",0,0,"","",{"$f":"IF(AND(B269<>\"\", B269<=10),VLOOKUP(B269,Charges!$C$40:$F$50, 4, 0), IF(AND(B269<>\"\", B269 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B269=Charges!$B$68,B269=Charges!$B$69,B269=Charges!$B$70),IF(MOD(C269,12)=0,VLOOKUP(B269,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B269=1,0,IF(B269<>\"\",(M269+N269)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G269), 0.5*Term*aprem)*(1+Indexation*(B269-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B269, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B269<>\"\",AQ269*VLOOKUP(Age+'4%'!B269-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B269<>\"\",B269<=Term),IF(C269<61,Charges!$C$31,W268*(1+(B269<>B268)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,R269+CR268-BB268),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,IF(C269=Input!$O$18,Input!$O$19,R269+CR268-Z269-BE268)),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,CI269+CJ269,AB269*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK269+CL269,( 1-(1-CW269)^(1/12))*(AC269))","v":{"$error":"#VALUE!"}},{"$f":"AC269*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM269+CN269,MAX(AC269-AG269,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S269+T269+U269","v":0},{"$f":"IF(B269<>\"\",((Flat_Extra/1000)/12)*AQ269*AO269+Input!$H$34*V269*AP269,\"\")","v":""},"",0,"",{"$f":"IF(B269<>\"\",IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B269<>\"\",B269<=Term-3),MIN(AU269,Charges!$H$11),0)","v":0},{"$f":"IF(C269=1,MIN(AV269,AW269),IF(AV269=0,0,MIN(AW269-AY268,IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$I$100,5)/Mode,0))))*(B269<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",IF(BH269>0,IF(AH270<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,MIN(IF(MOD(C269,12)=0,VLOOKUP(B269,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM269,AH269),AH269-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C269<60,0,IF(MOD(C269,12)=0,(BC269<60)*SUM(INDIRECT($BF$7&(C269+11)&\":\"&$BF$7&C268))+(BC269>=60)*SUMPRODUCT($BD$12:BD269,$BE$12:$BE269),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,IF(MOD(C269,12)=0,VLOOKUP(B269,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B269<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B269<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B269<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B269<=Charges!$C$88),0)","v":0},{"$f":"IF(B269<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B269<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW269*BY269*Input!$H$35+BX269*BZ269*Input!$H$36","v":0},0,{"$f":"CB269*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM268+IF(MOD(C269-1,12)=0,CN268,0)-BE268,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C269-1,12)=0,H269*D269,CN268),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG269-(B269>PPT)*Z269)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH269-(B269<=PPT)*Z269)*(1+Charges!$D$10),0)","v":0},{"$f":"CI269*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ269-CL269-(B269<=PPT)*AF269*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C269=\"\",MOD(C269-1,12)=0,B269>PPT),0%,100%/12+CO268),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B269>PPT),0%,100%-CO269)","v":0},{"$f":"IF(B269>=Charges!$B$68,IF(MOD(C269,12)=0,(Loyalty_Bonus+Charges!$C$69*(B269-11))*AH269,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B270<>\"\", B270<=10),VLOOKUP(B270,Charges!$C$40:$F$50, 4, 0), IF(AND(B270<>\"\", B270 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B270=Charges!$B$68,B270=Charges!$B$69,B270=Charges!$B$70),IF(MOD(C270,12)=0,VLOOKUP(B270,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B270=1,0,IF(B270<>\"\",(M270+N270)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G270), 0.5*Term*aprem)*(1+Indexation*(B270-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B270, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B270<>\"\",AQ270*VLOOKUP(Age+'4%'!B270-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B270<>\"\",B270<=Term),IF(C270<61,Charges!$C$31,W269*(1+(B270<>B269)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,R270+CR269-BB269),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,IF(C270=Input!$O$18,Input!$O$19,R270+CR269-Z270-BE269)),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,CI270+CJ270,AB270*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK270+CL270,( 1-(1-CW270)^(1/12))*(AC270))","v":{"$error":"#VALUE!"}},{"$f":"AC270*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM270+CN270,MAX(AC270-AG270,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B270<>\"\",((Flat_Extra/1000)/12)*AQ270*AO270+Input!$H$34*V270*AP270,\"\")","v":""},"",0,"",{"$f":"IF(B270<>\"\",IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B270<>\"\",B270<=Term-3),MIN(AU270,Charges!$H$11),0)","v":0},{"$f":"IF(C270=1,MIN(AV270,AW270),IF(AV270=0,0,MIN(AW270-AY269,IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$I$100,5)/Mode,0))))*(B270<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",IF(BH270>0,IF(AH271<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,MIN(IF(MOD(C270,12)=0,VLOOKUP(B270,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM270,AH270),AH270-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C270<60,0,IF(MOD(C270,12)=0,(BC270<60)*SUM(INDIRECT($BF$7&(C270+11)&\":\"&$BF$7&C269))+(BC270>=60)*SUMPRODUCT($BD$12:BD270,$BE$12:$BE270),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,IF(MOD(C270,12)=0,VLOOKUP(B270,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B270<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B270<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B270<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B270<=Charges!$C$88),0)","v":0},{"$f":"IF(B270<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B270<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW270*BY270*Input!$H$35+BX270*BZ270*Input!$H$36","v":0},0,{"$f":"CB270*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM269+IF(MOD(C270-1,12)=0,CN269,0)-BE269,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C270-1,12)=0,H270*D270,CN269),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG270-(B270>PPT)*Z270)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH270-(B270<=PPT)*Z270)*(1+Charges!$D$10),0)","v":0},{"$f":"CI270*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ270-CL270-(B270<=PPT)*AF270*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C270=\"\",MOD(C270-1,12)=0,B270>PPT),0%,100%/12+CO269),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B270>PPT),0%,100%-CO270)","v":0},{"$f":"IF(B270>=Charges!$B$68,IF(MOD(C270,12)=0,(Loyalty_Bonus+Charges!$C$69*(B270-11))*AH270,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B271<>\"\", B271<=10),VLOOKUP(B271,Charges!$C$40:$F$50, 4, 0), IF(AND(B271<>\"\", B271 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B271=Charges!$B$68,B271=Charges!$B$69,B271=Charges!$B$70),IF(MOD(C271,12)=0,VLOOKUP(B271,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B271=1,0,IF(B271<>\"\",(M271+N271)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G271), 0.5*Term*aprem)*(1+Indexation*(B271-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B271, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B271<>\"\",AQ271*VLOOKUP(Age+'4%'!B271-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B271<>\"\",B271<=Term),IF(C271<61,Charges!$C$31,W270*(1+(B271<>B270)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,R271+CR270-BB270),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,IF(C271=Input!$O$18,Input!$O$19,R271+CR270-Z271-BE270)),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,CI271+CJ271,AB271*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK271+CL271,( 1-(1-CW271)^(1/12))*(AC271))","v":{"$error":"#VALUE!"}},{"$f":"AC271*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM271+CN271,MAX(AC271-AG271,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B271<>\"\",((Flat_Extra/1000)/12)*AQ271*AO271+Input!$H$34*V271*AP271,\"\")","v":""},"",0,"",{"$f":"IF(B271<>\"\",IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B271<>\"\",B271<=Term-3),MIN(AU271,Charges!$H$11),0)","v":0},{"$f":"IF(C271=1,MIN(AV271,AW271),IF(AV271=0,0,MIN(AW271-AY270,IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$I$100,5)/Mode,0))))*(B271<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",IF(BH271>0,IF(AH272<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,MIN(IF(MOD(C271,12)=0,VLOOKUP(B271,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM271,AH271),AH271-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C271<60,0,IF(MOD(C271,12)=0,(BC271<60)*SUM(INDIRECT($BF$7&(C271+11)&\":\"&$BF$7&C270))+(BC271>=60)*SUMPRODUCT($BD$12:BD271,$BE$12:$BE271),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,IF(MOD(C271,12)=0,VLOOKUP(B271,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B271<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B271<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B271<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B271<=Charges!$C$88),0)","v":0},{"$f":"IF(B271<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B271<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW271*BY271*Input!$H$35+BX271*BZ271*Input!$H$36","v":0},0,{"$f":"CB271*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM270+IF(MOD(C271-1,12)=0,CN270,0)-BE270,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C271-1,12)=0,H271*D271,CN270),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG271-(B271>PPT)*Z271)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH271-(B271<=PPT)*Z271)*(1+Charges!$D$10),0)","v":0},{"$f":"CI271*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ271-CL271-(B271<=PPT)*AF271*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C271=\"\",MOD(C271-1,12)=0,B271>PPT),0%,100%/12+CO270),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B271>PPT),0%,100%-CO271)","v":0},{"$f":"IF(B271>=Charges!$B$68,IF(MOD(C271,12)=0,(Loyalty_Bonus+Charges!$C$69*(B271-11))*AH271,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B272<>\"\", B272<=10),VLOOKUP(B272,Charges!$C$40:$F$50, 4, 0), IF(AND(B272<>\"\", B272 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B272=Charges!$B$68,B272=Charges!$B$69,B272=Charges!$B$70),IF(MOD(C272,12)=0,VLOOKUP(B272,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B272=1,0,IF(B272<>\"\",(M272+N272)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G272), 0.5*Term*aprem)*(1+Indexation*(B272-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B272, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B272<>\"\",AQ272*VLOOKUP(Age+'4%'!B272-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B272<>\"\",B272<=Term),IF(C272<61,Charges!$C$31,W271*(1+(B272<>B271)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,R272+CR271-BB271),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,IF(C272=Input!$O$18,Input!$O$19,R272+CR271-Z272-BE271)),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,CI272+CJ272,AB272*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK272+CL272,( 1-(1-CW272)^(1/12))*(AC272))","v":{"$error":"#VALUE!"}},{"$f":"AC272*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM272+CN272,MAX(AC272-AG272,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B272<>\"\",((Flat_Extra/1000)/12)*AQ272*AO272+Input!$H$34*V272*AP272,\"\")","v":""},"",0,"",{"$f":"IF(B272<>\"\",IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B272<>\"\",B272<=Term-3),MIN(AU272,Charges!$H$11),0)","v":0},{"$f":"IF(C272=1,MIN(AV272,AW272),IF(AV272=0,0,MIN(AW272-AY271,IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$I$100,5)/Mode,0))))*(B272<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",IF(BH272>0,IF(AH273<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,MIN(IF(MOD(C272,12)=0,VLOOKUP(B272,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM272,AH272),AH272-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C272<60,0,IF(MOD(C272,12)=0,(BC272<60)*SUM(INDIRECT($BF$7&(C272+11)&\":\"&$BF$7&C271))+(BC272>=60)*SUMPRODUCT($BD$12:BD272,$BE$12:$BE272),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,IF(MOD(C272,12)=0,VLOOKUP(B272,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B272<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B272<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B272<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B272<=Charges!$C$88),0)","v":0},{"$f":"IF(B272<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B272<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW272*BY272*Input!$H$35+BX272*BZ272*Input!$H$36","v":0},0,{"$f":"CB272*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM271+IF(MOD(C272-1,12)=0,CN271,0)-BE271,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C272-1,12)=0,H272*D272,CN271),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG272-(B272>PPT)*Z272)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH272-(B272<=PPT)*Z272)*(1+Charges!$D$10),0)","v":0},{"$f":"CI272*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ272-CL272-(B272<=PPT)*AF272*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C272=\"\",MOD(C272-1,12)=0,B272>PPT),0%,100%/12+CO271),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B272>PPT),0%,100%-CO272)","v":0},{"$f":"IF(B272>=Charges!$B$68,IF(MOD(C272,12)=0,(Loyalty_Bonus+Charges!$C$69*(B272-11))*AH272,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B273<>\"\", B273<=10),VLOOKUP(B273,Charges!$C$40:$F$50, 4, 0), IF(AND(B273<>\"\", B273 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B273=Charges!$B$68,B273=Charges!$B$69,B273=Charges!$B$70),IF(MOD(C273,12)=0,VLOOKUP(B273,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B273=1,0,IF(B273<>\"\",(M273+N273)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G273), 0.5*Term*aprem)*(1+Indexation*(B273-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B273, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B273<>\"\",AQ273*VLOOKUP(Age+'4%'!B273-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B273<>\"\",B273<=Term),IF(C273<61,Charges!$C$31,W272*(1+(B273<>B272)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,R273+CR272-BB272),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,IF(C273=Input!$O$18,Input!$O$19,R273+CR272-Z273-BE272)),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,CI273+CJ273,AB273*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK273+CL273,( 1-(1-CW273)^(1/12))*(AC273))","v":{"$error":"#VALUE!"}},{"$f":"AC273*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM273+CN273,MAX(AC273-AG273,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B273<>\"\",((Flat_Extra/1000)/12)*AQ273*AO273+Input!$H$34*V273*AP273,\"\")","v":""},"",0,"",{"$f":"IF(B273<>\"\",IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B273<>\"\",B273<=Term-3),MIN(AU273,Charges!$H$11),0)","v":0},{"$f":"IF(C273=1,MIN(AV273,AW273),IF(AV273=0,0,MIN(AW273-AY272,IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$I$100,5)/Mode,0))))*(B273<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",IF(BH273>0,IF(AH274<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,MIN(IF(MOD(C273,12)=0,VLOOKUP(B273,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM273,AH273),AH273-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C273<60,0,IF(MOD(C273,12)=0,(BC273<60)*SUM(INDIRECT($BF$7&(C273+11)&\":\"&$BF$7&C272))+(BC273>=60)*SUMPRODUCT($BD$12:BD273,$BE$12:$BE273),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,IF(MOD(C273,12)=0,VLOOKUP(B273,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B273<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B273<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B273<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B273<=Charges!$C$88),0)","v":0},{"$f":"IF(B273<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B273<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW273*BY273*Input!$H$35+BX273*BZ273*Input!$H$36","v":0},0,{"$f":"CB273*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM272+IF(MOD(C273-1,12)=0,CN272,0)-BE272,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C273-1,12)=0,H273*D273,CN272),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG273-(B273>PPT)*Z273)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH273-(B273<=PPT)*Z273)*(1+Charges!$D$10),0)","v":0},{"$f":"CI273*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ273-CL273-(B273<=PPT)*AF273*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C273=\"\",MOD(C273-1,12)=0,B273>PPT),0%,100%/12+CO272),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B273>PPT),0%,100%-CO273)","v":0},{"$f":"IF(B273>=Charges!$B$68,IF(MOD(C273,12)=0,(Loyalty_Bonus+Charges!$C$69*(B273-11))*AH273,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B274<>\"\", B274<=10),VLOOKUP(B274,Charges!$C$40:$F$50, 4, 0), IF(AND(B274<>\"\", B274 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B274=Charges!$B$68,B274=Charges!$B$69,B274=Charges!$B$70),IF(MOD(C274,12)=0,VLOOKUP(B274,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B274=1,0,IF(B274<>\"\",(M274+N274)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G274), 0.5*Term*aprem)*(1+Indexation*(B274-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B274, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B274<>\"\",AQ274*VLOOKUP(Age+'4%'!B274-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B274<>\"\",B274<=Term),IF(C274<61,Charges!$C$31,W273*(1+(B274<>B273)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,R274+CR273-BB273),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,IF(C274=Input!$O$18,Input!$O$19,R274+CR273-Z274-BE273)),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,CI274+CJ274,AB274*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK274+CL274,( 1-(1-CW274)^(1/12))*(AC274))","v":{"$error":"#VALUE!"}},{"$f":"AC274*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM274+CN274,MAX(AC274-AG274,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B274<>\"\",((Flat_Extra/1000)/12)*AQ274*AO274+Input!$H$34*V274*AP274,\"\")","v":""},"",0,"",{"$f":"IF(B274<>\"\",IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B274<>\"\",B274<=Term-3),MIN(AU274,Charges!$H$11),0)","v":0},{"$f":"IF(C274=1,MIN(AV274,AW274),IF(AV274=0,0,MIN(AW274-AY273,IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$I$100,5)/Mode,0))))*(B274<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",IF(BH274>0,IF(AH275<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,MIN(IF(MOD(C274,12)=0,VLOOKUP(B274,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM274,AH274),AH274-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C274<60,0,IF(MOD(C274,12)=0,(BC274<60)*SUM(INDIRECT($BF$7&(C274+11)&\":\"&$BF$7&C273))+(BC274>=60)*SUMPRODUCT($BD$12:BD274,$BE$12:$BE274),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,IF(MOD(C274,12)=0,VLOOKUP(B274,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B274<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B274<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B274<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B274<=Charges!$C$88),0)","v":0},{"$f":"IF(B274<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B274<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW274*BY274*Input!$H$35+BX274*BZ274*Input!$H$36","v":0},0,{"$f":"CB274*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM273+IF(MOD(C274-1,12)=0,CN273,0)-BE273,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C274-1,12)=0,H274*D274,CN273),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG274-(B274>PPT)*Z274)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH274-(B274<=PPT)*Z274)*(1+Charges!$D$10),0)","v":0},{"$f":"CI274*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ274-CL274-(B274<=PPT)*AF274*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C274=\"\",MOD(C274-1,12)=0,B274>PPT),0%,100%/12+CO273),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B274>PPT),0%,100%-CO274)","v":0},{"$f":"IF(B274>=Charges!$B$68,IF(MOD(C274,12)=0,(Loyalty_Bonus+Charges!$C$69*(B274-11))*AH274,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(B275<>\"\",IF(C275<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B274<=Term,INT((C275-1)/12+1),\"\")","v":""},"",0,0,{"$f":"IF(B275<>\"\",AX275,\"\")","v":""},{"$f":"IF(B275<>\"\",D275+F275,\"\")","v":""},{"$f":"IF(AND(B275<>\"\", B275<=10),VLOOKUP(B275,Charges!$C$40:$F$50, 4, 0), IF(AND(B275<>\"\", B275 >10), 100%, 0))","v":0},{"$f":"IF(D275<>0,(D275*H275)/(D275),0)","v":0},{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12)=0,G275,G275+J274),\"\")","v":""},0,{"$f":"IF(B275<>\"\",(G275-K275)*Service_tax,0)","v":0},{"$f":"K275-L275","v":0},{"$f":"IF(OR(B275=Charges!$B$68,B275=Charges!$B$69,B275=Charges!$B$70),IF(MOD(C275,12)=0,VLOOKUP(B275,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B275<>\"\",G275-K275,\"\")","v":""},{"$f":"IF(B275<>\"\",G275-M275,\"\")","v":""},{"$f":"IF(B275=1,0,IF(B275<>\"\",(M275+N275)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B275<>\"\",M275-Q275,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G275), 0.5*Term*aprem)*(1+Indexation*(B275-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B275, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B275<>\"\",AQ275*VLOOKUP(Age+'4%'!B275-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B275<>\"\",B275<=Term),IF(C275<61,Charges!$C$31,W274*(1+(B275<>B274)*Charges!$C$32))),500)","v":0},{"$f":"IF(B275<>\"\",W275*Service_tax,0)","v":0},{"$f":"W275+X275","v":0},{"$f":"IF(B275<>\"\",V275+Y275+AS275+AR275+CB275,\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,R275+CR274-BB274),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,IF(C275=Input!$O$18,Input!$O$19,R275+CR274-Z275-BE274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,CI275+CJ275,AB275*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK275+CL275,( 1-(1-CW275)^(1/12))*(AC275))","v":{"$error":"#VALUE!"}},{"$f":"AC275*Charges!$D$28/12","v":0},{"$f":"AD275*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD275+AF275","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM275+CN275,MAX(AC275-AG275,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B275<>\"\",S275,\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",MIN(E275*AJ275,CR275*AK275,AL275),\"\")","v":""},{"$f":"IF(AND(B275<>\"\",B275<=Term),CR275-AM275,0)","v":0},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B275<>\"\",((Flat_Extra/1000)/12)*AQ275*AO275+Input!$H$34*V275*AP275,\"\")","v":""},{"$f":"IF(B275<>\"\",Service_tax*(V275+AR275+CB275),\"\")","v":""},0,{"$f":"IF(B275<>\"\",D275+AU274,\"\")","v":""},{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B275<>\"\",B275<=Term-3),MIN(AU275,Charges!$H$11),0)","v":0},{"$f":"IF(C275=1,MIN(AV275,AW275),IF(AV275=0,0,MIN(AW275-AY274,IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$I$100,5)/Mode,0))))*(B275<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C275=1,AX275,AX275+AY274)*(B275<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B275<>\"\",IF(BH275>0,IF(AH276<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B275<>\"\",AZ275,0)","v":0},{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,MIN(IF(MOD(C275,12)=0,VLOOKUP(B275,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM275,AH275),AH275-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B275<>\"\",Age+B275-1,\"\")","v":""},{"$f":"IF(B275<>\"\",IF(BC275+2>60,1,0),\"\")","v":""},{"$f":"IF(B275<>\"\",BB275,0)","v":0},{"$f":"IF(C275<60,0,IF(MOD(C275,12)=0,(BC275<60)*SUM(INDIRECT($BF$7&(C275+11)&\":\"&$BF$7&C274))+(BC275>=60)*SUMPRODUCT($BD$12:BD275,$BE$12:$BE275),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B275<>\"\",IF(C275<=60,AI275,IF(MOD(C275,12)=0,AI275-BF275*0,BG274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,IF(MOD(C275,12)=0,VLOOKUP(B275,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH275","v":{"$error":"#VALUE!"}},{"$f":"IF(A275=1,-G275,0)+IF(C275=Term*12+1,BI274)+BB275","v":0},null,null,null,null,{"$f":"IF(B275>PPT, 0,PPT-B275)","v":0},{"$f":"IF(B275>=Term, 1,MIN(Term-B275+1,10))","v":1},{"$f":"10%*SA*(B275<=Term)","v":0},{"$f":"E275","v":0},null,null,{"$f":"Charges!$C$82/12*(B275<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B275<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B275<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B275<=Charges!$C$88),0)","v":0},{"$f":"IF(B275<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B275<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW275*BY275*Input!$H$35+BX275*BZ275*Input!$H$36","v":0},0,{"$f":"CB275*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM274+IF(MOD(C275-1,12)=0,CN274,0)-BE274,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C275-1,12)=0,H275*D275,CN274),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG275-(B275>PPT)*Z275)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH275-(B275<=PPT)*Z275)*(1+Charges!$D$10),0)","v":0},{"$f":"CI275*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ275-CL275-(B275<=PPT)*AF275*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C275=\"\",MOD(C275-1,12)=0,B275>PPT),0%,100%/12+CO274),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B275>PPT),0%,100%-CO275)","v":0},{"$f":"IF(B275>=Charges!$B$68,IF(MOD(C275,12)=0,(Loyalty_Bonus+Charges!$C$69*(B275-11))*AH275,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B276<>\"\", B276<=10),VLOOKUP(B276,Charges!$C$40:$F$50, 4, 0), IF(AND(B276<>\"\", B276 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B276=Charges!$B$68,B276=Charges!$B$69,B276=Charges!$B$70),IF(MOD(C276,12)=0,VLOOKUP(B276,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B276=1,0,IF(B276<>\"\",(M276+N276)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G276), 0.5*Term*aprem)*(1+Indexation*(B276-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B276, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B276<>\"\",AQ276*VLOOKUP(Age+'4%'!B276-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B276<>\"\",B276<=Term),IF(C276<61,Charges!$C$31,W275*(1+(B276<>B275)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,R276+CR275-BB275),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,IF(C276=Input!$O$18,Input!$O$19,R276+CR275-Z276-BE275)),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,CI276+CJ276,AB276*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK276+CL276,( 1-(1-CW276)^(1/12))*(AC276))","v":{"$error":"#VALUE!"}},{"$f":"AC276*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM276+CN276,MAX(AC276-AG276,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B276<>\"\",((Flat_Extra/1000)/12)*AQ276*AO276+Input!$H$34*V276*AP276,\"\")","v":""},"",0,"",{"$f":"IF(B276<>\"\",IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B276<>\"\",B276<=Term-3),MIN(AU276,Charges!$H$11),0)","v":0},{"$f":"IF(C276=1,MIN(AV276,AW276),IF(AV276=0,0,MIN(AW276-AY275,IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$I$100,5)/Mode,0))))*(B276<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",IF(BH276>0,IF(AH277<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,MIN(IF(MOD(C276,12)=0,VLOOKUP(B276,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM276,AH276),AH276-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C276<60,0,IF(MOD(C276,12)=0,(BC276<60)*SUM(INDIRECT($BF$7&(C276+11)&\":\"&$BF$7&C275))+(BC276>=60)*SUMPRODUCT($BD$12:BD276,$BE$12:$BE276),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,IF(MOD(C276,12)=0,VLOOKUP(B276,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B276<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B276<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B276<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B276<=Charges!$C$88),0)","v":0},{"$f":"IF(B276<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B276<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW276*BY276*Input!$H$35+BX276*BZ276*Input!$H$36","v":0},0,{"$f":"CB276*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM275+IF(MOD(C276-1,12)=0,CN275,0)-BE275,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C276-1,12)=0,H276*D276,CN275),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG276-(B276>PPT)*Z276)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH276-(B276<=PPT)*Z276)*(1+Charges!$D$10),0)","v":0},{"$f":"CI276*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ276-CL276-(B276<=PPT)*AF276*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C276=\"\",MOD(C276-1,12)=0,B276>PPT),0%,100%/12+CO275),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B276>PPT),0%,100%-CO276)","v":0},{"$f":"IF(B276>=Charges!$B$68,IF(MOD(C276,12)=0,(Loyalty_Bonus+Charges!$C$69*(B276-11))*AH276,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B277<>\"\", B277<=10),VLOOKUP(B277,Charges!$C$40:$F$50, 4, 0), IF(AND(B277<>\"\", B277 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B277=Charges!$B$68,B277=Charges!$B$69,B277=Charges!$B$70),IF(MOD(C277,12)=0,VLOOKUP(B277,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B277=1,0,IF(B277<>\"\",(M277+N277)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G277), 0.5*Term*aprem)*(1+Indexation*(B277-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B277, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B277<>\"\",AQ277*VLOOKUP(Age+'4%'!B277-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B277<>\"\",B277<=Term),IF(C277<61,Charges!$C$31,W276*(1+(B277<>B276)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,R277+CR276-BB276),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,IF(C277=Input!$O$18,Input!$O$19,R277+CR276-Z277-BE276)),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,CI277+CJ277,AB277*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK277+CL277,( 1-(1-CW277)^(1/12))*(AC277))","v":{"$error":"#VALUE!"}},{"$f":"AC277*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM277+CN277,MAX(AC277-AG277,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B277<>\"\",((Flat_Extra/1000)/12)*AQ277*AO277+Input!$H$34*V277*AP277,\"\")","v":""},"",0,"",{"$f":"IF(B277<>\"\",IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B277<>\"\",B277<=Term-3),MIN(AU277,Charges!$H$11),0)","v":0},{"$f":"IF(C277=1,MIN(AV277,AW277),IF(AV277=0,0,MIN(AW277-AY276,IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$I$100,5)/Mode,0))))*(B277<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",IF(BH277>0,IF(AH278<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,MIN(IF(MOD(C277,12)=0,VLOOKUP(B277,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM277,AH277),AH277-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C277<60,0,IF(MOD(C277,12)=0,(BC277<60)*SUM(INDIRECT($BF$7&(C277+11)&\":\"&$BF$7&C276))+(BC277>=60)*SUMPRODUCT($BD$12:BD277,$BE$12:$BE277),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,IF(MOD(C277,12)=0,VLOOKUP(B277,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B277<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B277<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B277<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B277<=Charges!$C$88),0)","v":0},{"$f":"IF(B277<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B277<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW277*BY277*Input!$H$35+BX277*BZ277*Input!$H$36","v":0},0,{"$f":"CB277*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM276+IF(MOD(C277-1,12)=0,CN276,0)-BE276,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C277-1,12)=0,H277*D277,CN276),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG277-(B277>PPT)*Z277)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH277-(B277<=PPT)*Z277)*(1+Charges!$D$10),0)","v":0},{"$f":"CI277*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ277-CL277-(B277<=PPT)*AF277*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C277=\"\",MOD(C277-1,12)=0,B277>PPT),0%,100%/12+CO276),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B277>PPT),0%,100%-CO277)","v":0},{"$f":"IF(B277>=Charges!$B$68,IF(MOD(C277,12)=0,(Loyalty_Bonus+Charges!$C$69*(B277-11))*AH277,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B278<>\"\", B278<=10),VLOOKUP(B278,Charges!$C$40:$F$50, 4, 0), IF(AND(B278<>\"\", B278 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B278=Charges!$B$68,B278=Charges!$B$69,B278=Charges!$B$70),IF(MOD(C278,12)=0,VLOOKUP(B278,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B278=1,0,IF(B278<>\"\",(M278+N278)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G278), 0.5*Term*aprem)*(1+Indexation*(B278-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B278, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B278<>\"\",AQ278*VLOOKUP(Age+'4%'!B278-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B278<>\"\",B278<=Term),IF(C278<61,Charges!$C$31,W277*(1+(B278<>B277)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,R278+CR277-BB277),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,IF(C278=Input!$O$18,Input!$O$19,R278+CR277-Z278-BE277)),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,CI278+CJ278,AB278*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK278+CL278,( 1-(1-CW278)^(1/12))*(AC278))","v":{"$error":"#VALUE!"}},{"$f":"AC278*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM278+CN278,MAX(AC278-AG278,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B278<>\"\",((Flat_Extra/1000)/12)*AQ278*AO278+Input!$H$34*V278*AP278,\"\")","v":""},"",0,"",{"$f":"IF(B278<>\"\",IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B278<>\"\",B278<=Term-3),MIN(AU278,Charges!$H$11),0)","v":0},{"$f":"IF(C278=1,MIN(AV278,AW278),IF(AV278=0,0,MIN(AW278-AY277,IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$I$100,5)/Mode,0))))*(B278<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",IF(BH278>0,IF(AH279<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,MIN(IF(MOD(C278,12)=0,VLOOKUP(B278,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM278,AH278),AH278-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C278<60,0,IF(MOD(C278,12)=0,(BC278<60)*SUM(INDIRECT($BF$7&(C278+11)&\":\"&$BF$7&C277))+(BC278>=60)*SUMPRODUCT($BD$12:BD278,$BE$12:$BE278),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,IF(MOD(C278,12)=0,VLOOKUP(B278,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B278<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B278<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B278<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B278<=Charges!$C$88),0)","v":0},{"$f":"IF(B278<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B278<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW278*BY278*Input!$H$35+BX278*BZ278*Input!$H$36","v":0},0,{"$f":"CB278*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM277+IF(MOD(C278-1,12)=0,CN277,0)-BE277,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C278-1,12)=0,H278*D278,CN277),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG278-(B278>PPT)*Z278)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH278-(B278<=PPT)*Z278)*(1+Charges!$D$10),0)","v":0},{"$f":"CI278*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ278-CL278-(B278<=PPT)*AF278*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C278=\"\",MOD(C278-1,12)=0,B278>PPT),0%,100%/12+CO277),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B278>PPT),0%,100%-CO278)","v":0},{"$f":"IF(B278>=Charges!$B$68,IF(MOD(C278,12)=0,(Loyalty_Bonus+Charges!$C$69*(B278-11))*AH278,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B279<>\"\", B279<=10),VLOOKUP(B279,Charges!$C$40:$F$50, 4, 0), IF(AND(B279<>\"\", B279 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B279=Charges!$B$68,B279=Charges!$B$69,B279=Charges!$B$70),IF(MOD(C279,12)=0,VLOOKUP(B279,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B279=1,0,IF(B279<>\"\",(M279+N279)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G279), 0.5*Term*aprem)*(1+Indexation*(B279-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B279, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B279<>\"\",AQ279*VLOOKUP(Age+'4%'!B279-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B279<>\"\",B279<=Term),IF(C279<61,Charges!$C$31,W278*(1+(B279<>B278)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,R279+CR278-BB278),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,IF(C279=Input!$O$18,Input!$O$19,R279+CR278-Z279-BE278)),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,CI279+CJ279,AB279*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK279+CL279,( 1-(1-CW279)^(1/12))*(AC279))","v":{"$error":"#VALUE!"}},{"$f":"AC279*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM279+CN279,MAX(AC279-AG279,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B279<>\"\",((Flat_Extra/1000)/12)*AQ279*AO279+Input!$H$34*V279*AP279,\"\")","v":""},"",0,"",{"$f":"IF(B279<>\"\",IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B279<>\"\",B279<=Term-3),MIN(AU279,Charges!$H$11),0)","v":0},{"$f":"IF(C279=1,MIN(AV279,AW279),IF(AV279=0,0,MIN(AW279-AY278,IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$I$100,5)/Mode,0))))*(B279<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",IF(BH279>0,IF(AH280<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,MIN(IF(MOD(C279,12)=0,VLOOKUP(B279,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM279,AH279),AH279-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C279<60,0,IF(MOD(C279,12)=0,(BC279<60)*SUM(INDIRECT($BF$7&(C279+11)&\":\"&$BF$7&C278))+(BC279>=60)*SUMPRODUCT($BD$12:BD279,$BE$12:$BE279),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,IF(MOD(C279,12)=0,VLOOKUP(B279,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B279<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B279<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B279<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B279<=Charges!$C$88),0)","v":0},{"$f":"IF(B279<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B279<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW279*BY279*Input!$H$35+BX279*BZ279*Input!$H$36","v":0},0,{"$f":"CB279*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM278+IF(MOD(C279-1,12)=0,CN278,0)-BE278,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C279-1,12)=0,H279*D279,CN278),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG279-(B279>PPT)*Z279)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH279-(B279<=PPT)*Z279)*(1+Charges!$D$10),0)","v":0},{"$f":"CI279*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ279-CL279-(B279<=PPT)*AF279*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C279=\"\",MOD(C279-1,12)=0,B279>PPT),0%,100%/12+CO278),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B279>PPT),0%,100%-CO279)","v":0},{"$f":"IF(B279>=Charges!$B$68,IF(MOD(C279,12)=0,(Loyalty_Bonus+Charges!$C$69*(B279-11))*AH279,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B280<>\"\", B280<=10),VLOOKUP(B280,Charges!$C$40:$F$50, 4, 0), IF(AND(B280<>\"\", B280 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B280=Charges!$B$68,B280=Charges!$B$69,B280=Charges!$B$70),IF(MOD(C280,12)=0,VLOOKUP(B280,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B280=1,0,IF(B280<>\"\",(M280+N280)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G280), 0.5*Term*aprem)*(1+Indexation*(B280-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B280, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B280<>\"\",AQ280*VLOOKUP(Age+'4%'!B280-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B280<>\"\",B280<=Term),IF(C280<61,Charges!$C$31,W279*(1+(B280<>B279)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,R280+CR279-BB279),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,IF(C280=Input!$O$18,Input!$O$19,R280+CR279-Z280-BE279)),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,CI280+CJ280,AB280*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK280+CL280,( 1-(1-CW280)^(1/12))*(AC280))","v":{"$error":"#VALUE!"}},{"$f":"AC280*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM280+CN280,MAX(AC280-AG280,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B280<>\"\",((Flat_Extra/1000)/12)*AQ280*AO280+Input!$H$34*V280*AP280,\"\")","v":""},"",0,"",{"$f":"IF(B280<>\"\",IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B280<>\"\",B280<=Term-3),MIN(AU280,Charges!$H$11),0)","v":0},{"$f":"IF(C280=1,MIN(AV280,AW280),IF(AV280=0,0,MIN(AW280-AY279,IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$I$100,5)/Mode,0))))*(B280<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",IF(BH280>0,IF(AH281<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,MIN(IF(MOD(C280,12)=0,VLOOKUP(B280,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM280,AH280),AH280-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C280<60,0,IF(MOD(C280,12)=0,(BC280<60)*SUM(INDIRECT($BF$7&(C280+11)&\":\"&$BF$7&C279))+(BC280>=60)*SUMPRODUCT($BD$12:BD280,$BE$12:$BE280),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,IF(MOD(C280,12)=0,VLOOKUP(B280,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B280<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B280<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B280<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B280<=Charges!$C$88),0)","v":0},{"$f":"IF(B280<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B280<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW280*BY280*Input!$H$35+BX280*BZ280*Input!$H$36","v":0},0,{"$f":"CB280*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM279+IF(MOD(C280-1,12)=0,CN279,0)-BE279,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C280-1,12)=0,H280*D280,CN279),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG280-(B280>PPT)*Z280)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH280-(B280<=PPT)*Z280)*(1+Charges!$D$10),0)","v":0},{"$f":"CI280*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ280-CL280-(B280<=PPT)*AF280*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C280=\"\",MOD(C280-1,12)=0,B280>PPT),0%,100%/12+CO279),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B280>PPT),0%,100%-CO280)","v":0},{"$f":"IF(B280>=Charges!$B$68,IF(MOD(C280,12)=0,(Loyalty_Bonus+Charges!$C$69*(B280-11))*AH280,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B281<>\"\", B281<=10),VLOOKUP(B281,Charges!$C$40:$F$50, 4, 0), IF(AND(B281<>\"\", B281 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B281=Charges!$B$68,B281=Charges!$B$69,B281=Charges!$B$70),IF(MOD(C281,12)=0,VLOOKUP(B281,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B281=1,0,IF(B281<>\"\",(M281+N281)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G281), 0.5*Term*aprem)*(1+Indexation*(B281-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B281, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B281<>\"\",AQ281*VLOOKUP(Age+'4%'!B281-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B281<>\"\",B281<=Term),IF(C281<61,Charges!$C$31,W280*(1+(B281<>B280)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,R281+CR280-BB280),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,IF(C281=Input!$O$18,Input!$O$19,R281+CR280-Z281-BE280)),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,CI281+CJ281,AB281*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK281+CL281,( 1-(1-CW281)^(1/12))*(AC281))","v":{"$error":"#VALUE!"}},{"$f":"AC281*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM281+CN281,MAX(AC281-AG281,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B281<>\"\",((Flat_Extra/1000)/12)*AQ281*AO281+Input!$H$34*V281*AP281,\"\")","v":""},"",0,"",{"$f":"IF(B281<>\"\",IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B281<>\"\",B281<=Term-3),MIN(AU281,Charges!$H$11),0)","v":0},{"$f":"IF(C281=1,MIN(AV281,AW281),IF(AV281=0,0,MIN(AW281-AY280,IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$I$100,5)/Mode,0))))*(B281<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",IF(BH281>0,IF(AH282<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,MIN(IF(MOD(C281,12)=0,VLOOKUP(B281,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM281,AH281),AH281-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C281<60,0,IF(MOD(C281,12)=0,(BC281<60)*SUM(INDIRECT($BF$7&(C281+11)&\":\"&$BF$7&C280))+(BC281>=60)*SUMPRODUCT($BD$12:BD281,$BE$12:$BE281),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,IF(MOD(C281,12)=0,VLOOKUP(B281,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B281<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B281<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B281<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B281<=Charges!$C$88),0)","v":0},{"$f":"IF(B281<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B281<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW281*BY281*Input!$H$35+BX281*BZ281*Input!$H$36","v":0},0,{"$f":"CB281*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM280+IF(MOD(C281-1,12)=0,CN280,0)-BE280,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C281-1,12)=0,H281*D281,CN280),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG281-(B281>PPT)*Z281)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH281-(B281<=PPT)*Z281)*(1+Charges!$D$10),0)","v":0},{"$f":"CI281*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ281-CL281-(B281<=PPT)*AF281*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C281=\"\",MOD(C281-1,12)=0,B281>PPT),0%,100%/12+CO280),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B281>PPT),0%,100%-CO281)","v":0},{"$f":"IF(B281>=Charges!$B$68,IF(MOD(C281,12)=0,(Loyalty_Bonus+Charges!$C$69*(B281-11))*AH281,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B282<>\"\", B282<=10),VLOOKUP(B282,Charges!$C$40:$F$50, 4, 0), IF(AND(B282<>\"\", B282 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B282=Charges!$B$68,B282=Charges!$B$69,B282=Charges!$B$70),IF(MOD(C282,12)=0,VLOOKUP(B282,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B282=1,0,IF(B282<>\"\",(M282+N282)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G282), 0.5*Term*aprem)*(1+Indexation*(B282-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B282, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B282<>\"\",AQ282*VLOOKUP(Age+'4%'!B282-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B282<>\"\",B282<=Term),IF(C282<61,Charges!$C$31,W281*(1+(B282<>B281)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,R282+CR281-BB281),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,IF(C282=Input!$O$18,Input!$O$19,R282+CR281-Z282-BE281)),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,CI282+CJ282,AB282*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK282+CL282,( 1-(1-CW282)^(1/12))*(AC282))","v":{"$error":"#VALUE!"}},{"$f":"AC282*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM282+CN282,MAX(AC282-AG282,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B282<>\"\",((Flat_Extra/1000)/12)*AQ282*AO282+Input!$H$34*V282*AP282,\"\")","v":""},"",0,"",{"$f":"IF(B282<>\"\",IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B282<>\"\",B282<=Term-3),MIN(AU282,Charges!$H$11),0)","v":0},{"$f":"IF(C282=1,MIN(AV282,AW282),IF(AV282=0,0,MIN(AW282-AY281,IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$I$100,5)/Mode,0))))*(B282<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",IF(BH282>0,IF(AH283<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,MIN(IF(MOD(C282,12)=0,VLOOKUP(B282,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM282,AH282),AH282-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C282<60,0,IF(MOD(C282,12)=0,(BC282<60)*SUM(INDIRECT($BF$7&(C282+11)&\":\"&$BF$7&C281))+(BC282>=60)*SUMPRODUCT($BD$12:BD282,$BE$12:$BE282),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,IF(MOD(C282,12)=0,VLOOKUP(B282,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B282<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B282<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B282<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B282<=Charges!$C$88),0)","v":0},{"$f":"IF(B282<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B282<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW282*BY282*Input!$H$35+BX282*BZ282*Input!$H$36","v":0},0,{"$f":"CB282*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM281+IF(MOD(C282-1,12)=0,CN281,0)-BE281,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C282-1,12)=0,H282*D282,CN281),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG282-(B282>PPT)*Z282)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH282-(B282<=PPT)*Z282)*(1+Charges!$D$10),0)","v":0},{"$f":"CI282*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ282-CL282-(B282<=PPT)*AF282*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C282=\"\",MOD(C282-1,12)=0,B282>PPT),0%,100%/12+CO281),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B282>PPT),0%,100%-CO282)","v":0},{"$f":"IF(B282>=Charges!$B$68,IF(MOD(C282,12)=0,(Loyalty_Bonus+Charges!$C$69*(B282-11))*AH282,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B283<>\"\", B283<=10),VLOOKUP(B283,Charges!$C$40:$F$50, 4, 0), IF(AND(B283<>\"\", B283 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B283=Charges!$B$68,B283=Charges!$B$69,B283=Charges!$B$70),IF(MOD(C283,12)=0,VLOOKUP(B283,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B283=1,0,IF(B283<>\"\",(M283+N283)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G283), 0.5*Term*aprem)*(1+Indexation*(B283-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B283, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B283<>\"\",AQ283*VLOOKUP(Age+'4%'!B283-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B283<>\"\",B283<=Term),IF(C283<61,Charges!$C$31,W282*(1+(B283<>B282)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,R283+CR282-BB282),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,IF(C283=Input!$O$18,Input!$O$19,R283+CR282-Z283-BE282)),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,CI283+CJ283,AB283*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK283+CL283,( 1-(1-CW283)^(1/12))*(AC283))","v":{"$error":"#VALUE!"}},{"$f":"AC283*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM283+CN283,MAX(AC283-AG283,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B283<>\"\",((Flat_Extra/1000)/12)*AQ283*AO283+Input!$H$34*V283*AP283,\"\")","v":""},"",0,"",{"$f":"IF(B283<>\"\",IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B283<>\"\",B283<=Term-3),MIN(AU283,Charges!$H$11),0)","v":0},{"$f":"IF(C283=1,MIN(AV283,AW283),IF(AV283=0,0,MIN(AW283-AY282,IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$I$100,5)/Mode,0))))*(B283<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",IF(BH283>0,IF(AH284<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,MIN(IF(MOD(C283,12)=0,VLOOKUP(B283,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM283,AH283),AH283-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C283<60,0,IF(MOD(C283,12)=0,(BC283<60)*SUM(INDIRECT($BF$7&(C283+11)&\":\"&$BF$7&C282))+(BC283>=60)*SUMPRODUCT($BD$12:BD283,$BE$12:$BE283),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,IF(MOD(C283,12)=0,VLOOKUP(B283,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B283<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B283<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B283<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B283<=Charges!$C$88),0)","v":0},{"$f":"IF(B283<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B283<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW283*BY283*Input!$H$35+BX283*BZ283*Input!$H$36","v":0},0,{"$f":"CB283*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM282+IF(MOD(C283-1,12)=0,CN282,0)-BE282,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C283-1,12)=0,H283*D283,CN282),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG283-(B283>PPT)*Z283)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH283-(B283<=PPT)*Z283)*(1+Charges!$D$10),0)","v":0},{"$f":"CI283*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ283-CL283-(B283<=PPT)*AF283*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C283=\"\",MOD(C283-1,12)=0,B283>PPT),0%,100%/12+CO282),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B283>PPT),0%,100%-CO283)","v":0},{"$f":"IF(B283>=Charges!$B$68,IF(MOD(C283,12)=0,(Loyalty_Bonus+Charges!$C$69*(B283-11))*AH283,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B284<>\"\", B284<=10),VLOOKUP(B284,Charges!$C$40:$F$50, 4, 0), IF(AND(B284<>\"\", B284 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B284=Charges!$B$68,B284=Charges!$B$69,B284=Charges!$B$70),IF(MOD(C284,12)=0,VLOOKUP(B284,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B284=1,0,IF(B284<>\"\",(M284+N284)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G284), 0.5*Term*aprem)*(1+Indexation*(B284-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B284, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B284<>\"\",AQ284*VLOOKUP(Age+'4%'!B284-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B284<>\"\",B284<=Term),IF(C284<61,Charges!$C$31,W283*(1+(B284<>B283)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,R284+CR283-BB283),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,IF(C284=Input!$O$18,Input!$O$19,R284+CR283-Z284-BE283)),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,CI284+CJ284,AB284*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK284+CL284,( 1-(1-CW284)^(1/12))*(AC284))","v":{"$error":"#VALUE!"}},{"$f":"AC284*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM284+CN284,MAX(AC284-AG284,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B284<>\"\",((Flat_Extra/1000)/12)*AQ284*AO284+Input!$H$34*V284*AP284,\"\")","v":""},"",0,"",{"$f":"IF(B284<>\"\",IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B284<>\"\",B284<=Term-3),MIN(AU284,Charges!$H$11),0)","v":0},{"$f":"IF(C284=1,MIN(AV284,AW284),IF(AV284=0,0,MIN(AW284-AY283,IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$I$100,5)/Mode,0))))*(B284<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",IF(BH284>0,IF(AH285<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,MIN(IF(MOD(C284,12)=0,VLOOKUP(B284,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM284,AH284),AH284-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C284<60,0,IF(MOD(C284,12)=0,(BC284<60)*SUM(INDIRECT($BF$7&(C284+11)&\":\"&$BF$7&C283))+(BC284>=60)*SUMPRODUCT($BD$12:BD284,$BE$12:$BE284),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,IF(MOD(C284,12)=0,VLOOKUP(B284,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B284<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B284<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B284<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B284<=Charges!$C$88),0)","v":0},{"$f":"IF(B284<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B284<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW284*BY284*Input!$H$35+BX284*BZ284*Input!$H$36","v":0},0,{"$f":"CB284*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM283+IF(MOD(C284-1,12)=0,CN283,0)-BE283,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C284-1,12)=0,H284*D284,CN283),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG284-(B284>PPT)*Z284)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH284-(B284<=PPT)*Z284)*(1+Charges!$D$10),0)","v":0},{"$f":"CI284*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ284-CL284-(B284<=PPT)*AF284*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C284=\"\",MOD(C284-1,12)=0,B284>PPT),0%,100%/12+CO283),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B284>PPT),0%,100%-CO284)","v":0},{"$f":"IF(B284>=Charges!$B$68,IF(MOD(C284,12)=0,(Loyalty_Bonus+Charges!$C$69*(B284-11))*AH284,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B285<>\"\", B285<=10),VLOOKUP(B285,Charges!$C$40:$F$50, 4, 0), IF(AND(B285<>\"\", B285 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B285=Charges!$B$68,B285=Charges!$B$69,B285=Charges!$B$70),IF(MOD(C285,12)=0,VLOOKUP(B285,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B285=1,0,IF(B285<>\"\",(M285+N285)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G285), 0.5*Term*aprem)*(1+Indexation*(B285-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B285, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B285<>\"\",AQ285*VLOOKUP(Age+'4%'!B285-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B285<>\"\",B285<=Term),IF(C285<61,Charges!$C$31,W284*(1+(B285<>B284)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,R285+CR284-BB284),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,IF(C285=Input!$O$18,Input!$O$19,R285+CR284-Z285-BE284)),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,CI285+CJ285,AB285*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK285+CL285,( 1-(1-CW285)^(1/12))*(AC285))","v":{"$error":"#VALUE!"}},{"$f":"AC285*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM285+CN285,MAX(AC285-AG285,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B285<>\"\",((Flat_Extra/1000)/12)*AQ285*AO285+Input!$H$34*V285*AP285,\"\")","v":""},"",0,"",{"$f":"IF(B285<>\"\",IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B285<>\"\",B285<=Term-3),MIN(AU285,Charges!$H$11),0)","v":0},{"$f":"IF(C285=1,MIN(AV285,AW285),IF(AV285=0,0,MIN(AW285-AY284,IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$I$100,5)/Mode,0))))*(B285<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",IF(BH285>0,IF(AH286<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,MIN(IF(MOD(C285,12)=0,VLOOKUP(B285,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM285,AH285),AH285-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C285<60,0,IF(MOD(C285,12)=0,(BC285<60)*SUM(INDIRECT($BF$7&(C285+11)&\":\"&$BF$7&C284))+(BC285>=60)*SUMPRODUCT($BD$12:BD285,$BE$12:$BE285),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,IF(MOD(C285,12)=0,VLOOKUP(B285,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B285<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B285<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B285<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B285<=Charges!$C$88),0)","v":0},{"$f":"IF(B285<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B285<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW285*BY285*Input!$H$35+BX285*BZ285*Input!$H$36","v":0},0,{"$f":"CB285*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM284+IF(MOD(C285-1,12)=0,CN284,0)-BE284,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C285-1,12)=0,H285*D285,CN284),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG285-(B285>PPT)*Z285)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH285-(B285<=PPT)*Z285)*(1+Charges!$D$10),0)","v":0},{"$f":"CI285*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ285-CL285-(B285<=PPT)*AF285*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C285=\"\",MOD(C285-1,12)=0,B285>PPT),0%,100%/12+CO284),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B285>PPT),0%,100%-CO285)","v":0},{"$f":"IF(B285>=Charges!$B$68,IF(MOD(C285,12)=0,(Loyalty_Bonus+Charges!$C$69*(B285-11))*AH285,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B286<>\"\", B286<=10),VLOOKUP(B286,Charges!$C$40:$F$50, 4, 0), IF(AND(B286<>\"\", B286 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B286=Charges!$B$68,B286=Charges!$B$69,B286=Charges!$B$70),IF(MOD(C286,12)=0,VLOOKUP(B286,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B286=1,0,IF(B286<>\"\",(M286+N286)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G286), 0.5*Term*aprem)*(1+Indexation*(B286-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B286, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B286<>\"\",AQ286*VLOOKUP(Age+'4%'!B286-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B286<>\"\",B286<=Term),IF(C286<61,Charges!$C$31,W285*(1+(B286<>B285)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,R286+CR285-BB285),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,IF(C286=Input!$O$18,Input!$O$19,R286+CR285-Z286-BE285)),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,CI286+CJ286,AB286*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK286+CL286,( 1-(1-CW286)^(1/12))*(AC286))","v":{"$error":"#VALUE!"}},{"$f":"AC286*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM286+CN286,MAX(AC286-AG286,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B286<>\"\",((Flat_Extra/1000)/12)*AQ286*AO286+Input!$H$34*V286*AP286,\"\")","v":""},"",0,"",{"$f":"IF(B286<>\"\",IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B286<>\"\",B286<=Term-3),MIN(AU286,Charges!$H$11),0)","v":0},{"$f":"IF(C286=1,MIN(AV286,AW286),IF(AV286=0,0,MIN(AW286-AY285,IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$I$100,5)/Mode,0))))*(B286<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",IF(BH286>0,IF(AH287<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,MIN(IF(MOD(C286,12)=0,VLOOKUP(B286,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM286,AH286),AH286-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C286<60,0,IF(MOD(C286,12)=0,(BC286<60)*SUM(INDIRECT($BF$7&(C286+11)&\":\"&$BF$7&C285))+(BC286>=60)*SUMPRODUCT($BD$12:BD286,$BE$12:$BE286),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,IF(MOD(C286,12)=0,VLOOKUP(B286,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B286<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B286<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B286<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B286<=Charges!$C$88),0)","v":0},{"$f":"IF(B286<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B286<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW286*BY286*Input!$H$35+BX286*BZ286*Input!$H$36","v":0},0,{"$f":"CB286*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM285+IF(MOD(C286-1,12)=0,CN285,0)-BE285,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C286-1,12)=0,H286*D286,CN285),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG286-(B286>PPT)*Z286)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH286-(B286<=PPT)*Z286)*(1+Charges!$D$10),0)","v":0},{"$f":"CI286*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ286-CL286-(B286<=PPT)*AF286*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C286=\"\",MOD(C286-1,12)=0,B286>PPT),0%,100%/12+CO285),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B286>PPT),0%,100%-CO286)","v":0},{"$f":"IF(B286>=Charges!$B$68,IF(MOD(C286,12)=0,(Loyalty_Bonus+Charges!$C$69*(B286-11))*AH286,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B287<>\"\", B287<=10),VLOOKUP(B287,Charges!$C$40:$F$50, 4, 0), IF(AND(B287<>\"\", B287 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B287=Charges!$B$68,B287=Charges!$B$69,B287=Charges!$B$70),IF(MOD(C287,12)=0,VLOOKUP(B287,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B287=1,0,IF(B287<>\"\",(M287+N287)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G287), 0.5*Term*aprem)*(1+Indexation*(B287-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B287, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B287<>\"\",AQ287*VLOOKUP(Age+'4%'!B287-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B287<>\"\",B287<=Term),IF(C287<61,Charges!$C$31,W286*(1+(B287<>B286)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,R287+CR286-BB286),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,IF(C287=Input!$O$18,Input!$O$19,R287+CR286-Z287-BE286)),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,CI287+CJ287,AB287*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK287+CL287,( 1-(1-CW287)^(1/12))*(AC287))","v":{"$error":"#VALUE!"}},{"$f":"AC287*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM287+CN287,MAX(AC287-AG287,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B287<>\"\",((Flat_Extra/1000)/12)*AQ287*AO287+Input!$H$34*V287*AP287,\"\")","v":""},"",0,"",{"$f":"IF(B287<>\"\",IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B287<>\"\",B287<=Term-3),MIN(AU287,Charges!$H$11),0)","v":0},{"$f":"IF(C287=1,MIN(AV287,AW287),IF(AV287=0,0,MIN(AW287-AY286,IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$I$100,5)/Mode,0))))*(B287<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",IF(BH287>0,IF(AH288<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,MIN(IF(MOD(C287,12)=0,VLOOKUP(B287,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM287,AH287),AH287-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C287<60,0,IF(MOD(C287,12)=0,(BC287<60)*SUM(INDIRECT($BF$7&(C287+11)&\":\"&$BF$7&C286))+(BC287>=60)*SUMPRODUCT($BD$12:BD287,$BE$12:$BE287),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,IF(MOD(C287,12)=0,VLOOKUP(B287,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B287<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B287<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B287<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B287<=Charges!$C$88),0)","v":0},{"$f":"IF(B287<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B287<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW287*BY287*Input!$H$35+BX287*BZ287*Input!$H$36","v":0},0,{"$f":"CB287*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM286+IF(MOD(C287-1,12)=0,CN286,0)-BE286,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C287-1,12)=0,H287*D287,CN286),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG287-(B287>PPT)*Z287)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH287-(B287<=PPT)*Z287)*(1+Charges!$D$10),0)","v":0},{"$f":"CI287*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ287-CL287-(B287<=PPT)*AF287*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C287=\"\",MOD(C287-1,12)=0,B287>PPT),0%,100%/12+CO286),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B287>PPT),0%,100%-CO287)","v":0},{"$f":"IF(B287>=Charges!$B$68,IF(MOD(C287,12)=0,(Loyalty_Bonus+Charges!$C$69*(B287-11))*AH287,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B288<>\"\", B288<=10),VLOOKUP(B288,Charges!$C$40:$F$50, 4, 0), IF(AND(B288<>\"\", B288 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B288=Charges!$B$68,B288=Charges!$B$69,B288=Charges!$B$70),IF(MOD(C288,12)=0,VLOOKUP(B288,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B288=1,0,IF(B288<>\"\",(M288+N288)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G288), 0.5*Term*aprem)*(1+Indexation*(B288-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B288, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B288<>\"\",AQ288*VLOOKUP(Age+'4%'!B288-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B288<>\"\",B288<=Term),IF(C288<61,Charges!$C$31,W287*(1+(B288<>B287)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,R288+CR287-BB287),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,IF(C288=Input!$O$18,Input!$O$19,R288+CR287-Z288-BE287)),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,CI288+CJ288,AB288*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK288+CL288,( 1-(1-CW288)^(1/12))*(AC288))","v":{"$error":"#VALUE!"}},{"$f":"AC288*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM288+CN288,MAX(AC288-AG288,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B288<>\"\",((Flat_Extra/1000)/12)*AQ288*AO288+Input!$H$34*V288*AP288,\"\")","v":""},"",0,"",{"$f":"IF(B288<>\"\",IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B288<>\"\",B288<=Term-3),MIN(AU288,Charges!$H$11),0)","v":0},{"$f":"IF(C288=1,MIN(AV288,AW288),IF(AV288=0,0,MIN(AW288-AY287,IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$I$100,5)/Mode,0))))*(B288<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",IF(BH288>0,IF(AH289<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,MIN(IF(MOD(C288,12)=0,VLOOKUP(B288,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM288,AH288),AH288-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C288<60,0,IF(MOD(C288,12)=0,(BC288<60)*SUM(INDIRECT($BF$7&(C288+11)&\":\"&$BF$7&C287))+(BC288>=60)*SUMPRODUCT($BD$12:BD288,$BE$12:$BE288),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,IF(MOD(C288,12)=0,VLOOKUP(B288,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B288<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B288<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B288<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B288<=Charges!$C$88),0)","v":0},{"$f":"IF(B288<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B288<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW288*BY288*Input!$H$35+BX288*BZ288*Input!$H$36","v":0},0,{"$f":"CB288*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM287+IF(MOD(C288-1,12)=0,CN287,0)-BE287,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C288-1,12)=0,H288*D288,CN287),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG288-(B288>PPT)*Z288)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH288-(B288<=PPT)*Z288)*(1+Charges!$D$10),0)","v":0},{"$f":"CI288*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ288-CL288-(B288<=PPT)*AF288*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C288=\"\",MOD(C288-1,12)=0,B288>PPT),0%,100%/12+CO287),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B288>PPT),0%,100%-CO288)","v":0},{"$f":"IF(B288>=Charges!$B$68,IF(MOD(C288,12)=0,(Loyalty_Bonus+Charges!$C$69*(B288-11))*AH288,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B289<>\"\", B289<=10),VLOOKUP(B289,Charges!$C$40:$F$50, 4, 0), IF(AND(B289<>\"\", B289 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B289=Charges!$B$68,B289=Charges!$B$69,B289=Charges!$B$70),IF(MOD(C289,12)=0,VLOOKUP(B289,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B289=1,0,IF(B289<>\"\",(M289+N289)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G289), 0.5*Term*aprem)*(1+Indexation*(B289-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B289, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B289<>\"\",AQ289*VLOOKUP(Age+'4%'!B289-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B289<>\"\",B289<=Term),IF(C289<61,Charges!$C$31,W288*(1+(B289<>B288)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,R289+CR288-BB288),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,IF(C289=Input!$O$18,Input!$O$19,R289+CR288-Z289-BE288)),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,CI289+CJ289,AB289*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK289+CL289,( 1-(1-CW289)^(1/12))*(AC289))","v":{"$error":"#VALUE!"}},{"$f":"AC289*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM289+CN289,MAX(AC289-AG289,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B289<>\"\",((Flat_Extra/1000)/12)*AQ289*AO289+Input!$H$34*V289*AP289,\"\")","v":""},"",0,"",{"$f":"IF(B289<>\"\",IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B289<>\"\",B289<=Term-3),MIN(AU289,Charges!$H$11),0)","v":0},{"$f":"IF(C289=1,MIN(AV289,AW289),IF(AV289=0,0,MIN(AW289-AY288,IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$I$100,5)/Mode,0))))*(B289<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",IF(BH289>0,IF(AH290<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,MIN(IF(MOD(C289,12)=0,VLOOKUP(B289,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM289,AH289),AH289-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C289<60,0,IF(MOD(C289,12)=0,(BC289<60)*SUM(INDIRECT($BF$7&(C289+11)&\":\"&$BF$7&C288))+(BC289>=60)*SUMPRODUCT($BD$12:BD289,$BE$12:$BE289),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,IF(MOD(C289,12)=0,VLOOKUP(B289,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B289<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B289<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B289<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B289<=Charges!$C$88),0)","v":0},{"$f":"IF(B289<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B289<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW289*BY289*Input!$H$35+BX289*BZ289*Input!$H$36","v":0},0,{"$f":"CB289*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM288+IF(MOD(C289-1,12)=0,CN288,0)-BE288,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C289-1,12)=0,H289*D289,CN288),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG289-(B289>PPT)*Z289)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH289-(B289<=PPT)*Z289)*(1+Charges!$D$10),0)","v":0},{"$f":"CI289*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ289-CL289-(B289<=PPT)*AF289*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C289=\"\",MOD(C289-1,12)=0,B289>PPT),0%,100%/12+CO288),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B289>PPT),0%,100%-CO289)","v":0},{"$f":"IF(B289>=Charges!$B$68,IF(MOD(C289,12)=0,(Loyalty_Bonus+Charges!$C$69*(B289-11))*AH289,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B290<>\"\", B290<=10),VLOOKUP(B290,Charges!$C$40:$F$50, 4, 0), IF(AND(B290<>\"\", B290 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B290=Charges!$B$68,B290=Charges!$B$69,B290=Charges!$B$70),IF(MOD(C290,12)=0,VLOOKUP(B290,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B290=1,0,IF(B290<>\"\",(M290+N290)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G290), 0.5*Term*aprem)*(1+Indexation*(B290-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B290, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B290<>\"\",AQ290*VLOOKUP(Age+'4%'!B290-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B290<>\"\",B290<=Term),IF(C290<61,Charges!$C$31,W289*(1+(B290<>B289)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,R290+CR289-BB289),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,IF(C290=Input!$O$18,Input!$O$19,R290+CR289-Z290-BE289)),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,CI290+CJ290,AB290*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK290+CL290,( 1-(1-CW290)^(1/12))*(AC290))","v":{"$error":"#VALUE!"}},{"$f":"AC290*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM290+CN290,MAX(AC290-AG290,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B290<>\"\",((Flat_Extra/1000)/12)*AQ290*AO290+Input!$H$34*V290*AP290,\"\")","v":""},"",0,"",{"$f":"IF(B290<>\"\",IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B290<>\"\",B290<=Term-3),MIN(AU290,Charges!$H$11),0)","v":0},{"$f":"IF(C290=1,MIN(AV290,AW290),IF(AV290=0,0,MIN(AW290-AY289,IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$I$100,5)/Mode,0))))*(B290<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",IF(BH290>0,IF(AH291<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,MIN(IF(MOD(C290,12)=0,VLOOKUP(B290,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM290,AH290),AH290-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C290<60,0,IF(MOD(C290,12)=0,(BC290<60)*SUM(INDIRECT($BF$7&(C290+11)&\":\"&$BF$7&C289))+(BC290>=60)*SUMPRODUCT($BD$12:BD290,$BE$12:$BE290),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,IF(MOD(C290,12)=0,VLOOKUP(B290,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B290<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B290<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B290<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B290<=Charges!$C$88),0)","v":0},{"$f":"IF(B290<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B290<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW290*BY290*Input!$H$35+BX290*BZ290*Input!$H$36","v":0},0,{"$f":"CB290*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM289+IF(MOD(C290-1,12)=0,CN289,0)-BE289,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C290-1,12)=0,H290*D290,CN289),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG290-(B290>PPT)*Z290)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH290-(B290<=PPT)*Z290)*(1+Charges!$D$10),0)","v":0},{"$f":"CI290*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ290-CL290-(B290<=PPT)*AF290*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C290=\"\",MOD(C290-1,12)=0,B290>PPT),0%,100%/12+CO289),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B290>PPT),0%,100%-CO290)","v":0},{"$f":"IF(B290>=Charges!$B$68,IF(MOD(C290,12)=0,(Loyalty_Bonus+Charges!$C$69*(B290-11))*AH290,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B291<>\"\", B291<=10),VLOOKUP(B291,Charges!$C$40:$F$50, 4, 0), IF(AND(B291<>\"\", B291 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B291=Charges!$B$68,B291=Charges!$B$69,B291=Charges!$B$70),IF(MOD(C291,12)=0,VLOOKUP(B291,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B291=1,0,IF(B291<>\"\",(M291+N291)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G291), 0.5*Term*aprem)*(1+Indexation*(B291-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B291, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B291<>\"\",AQ291*VLOOKUP(Age+'4%'!B291-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B291<>\"\",B291<=Term),IF(C291<61,Charges!$C$31,W290*(1+(B291<>B290)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,R291+CR290-BB290),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,IF(C291=Input!$O$18,Input!$O$19,R291+CR290-Z291-BE290)),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,CI291+CJ291,AB291*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK291+CL291,( 1-(1-CW291)^(1/12))*(AC291))","v":{"$error":"#VALUE!"}},{"$f":"AC291*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM291+CN291,MAX(AC291-AG291,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B291<>\"\",((Flat_Extra/1000)/12)*AQ291*AO291+Input!$H$34*V291*AP291,\"\")","v":""},"",0,"",{"$f":"IF(B291<>\"\",IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B291<>\"\",B291<=Term-3),MIN(AU291,Charges!$H$11),0)","v":0},{"$f":"IF(C291=1,MIN(AV291,AW291),IF(AV291=0,0,MIN(AW291-AY290,IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$I$100,5)/Mode,0))))*(B291<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",IF(BH291>0,IF(AH292<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,MIN(IF(MOD(C291,12)=0,VLOOKUP(B291,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM291,AH291),AH291-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C291<60,0,IF(MOD(C291,12)=0,(BC291<60)*SUM(INDIRECT($BF$7&(C291+11)&\":\"&$BF$7&C290))+(BC291>=60)*SUMPRODUCT($BD$12:BD291,$BE$12:$BE291),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,IF(MOD(C291,12)=0,VLOOKUP(B291,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B291<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B291<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B291<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B291<=Charges!$C$88),0)","v":0},{"$f":"IF(B291<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B291<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW291*BY291*Input!$H$35+BX291*BZ291*Input!$H$36","v":0},0,{"$f":"CB291*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM290+IF(MOD(C291-1,12)=0,CN290,0)-BE290,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C291-1,12)=0,H291*D291,CN290),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG291-(B291>PPT)*Z291)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH291-(B291<=PPT)*Z291)*(1+Charges!$D$10),0)","v":0},{"$f":"CI291*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ291-CL291-(B291<=PPT)*AF291*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C291=\"\",MOD(C291-1,12)=0,B291>PPT),0%,100%/12+CO290),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B291>PPT),0%,100%-CO291)","v":0},{"$f":"IF(B291>=Charges!$B$68,IF(MOD(C291,12)=0,(Loyalty_Bonus+Charges!$C$69*(B291-11))*AH291,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B292<>\"\", B292<=10),VLOOKUP(B292,Charges!$C$40:$F$50, 4, 0), IF(AND(B292<>\"\", B292 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B292=Charges!$B$68,B292=Charges!$B$69,B292=Charges!$B$70),IF(MOD(C292,12)=0,VLOOKUP(B292,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B292=1,0,IF(B292<>\"\",(M292+N292)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G292), 0.5*Term*aprem)*(1+Indexation*(B292-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B292, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B292<>\"\",AQ292*VLOOKUP(Age+'4%'!B292-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B292<>\"\",B292<=Term),IF(C292<61,Charges!$C$31,W291*(1+(B292<>B291)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,R292+CR291-BB291),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,IF(C292=Input!$O$18,Input!$O$19,R292+CR291-Z292-BE291)),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,CI292+CJ292,AB292*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK292+CL292,( 1-(1-CW292)^(1/12))*(AC292))","v":{"$error":"#VALUE!"}},{"$f":"AC292*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM292+CN292,MAX(AC292-AG292,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B292<>\"\",((Flat_Extra/1000)/12)*AQ292*AO292+Input!$H$34*V292*AP292,\"\")","v":""},"",0,"",{"$f":"IF(B292<>\"\",IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B292<>\"\",B292<=Term-3),MIN(AU292,Charges!$H$11),0)","v":0},{"$f":"IF(C292=1,MIN(AV292,AW292),IF(AV292=0,0,MIN(AW292-AY291,IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$I$100,5)/Mode,0))))*(B292<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",IF(BH292>0,IF(AH293<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,MIN(IF(MOD(C292,12)=0,VLOOKUP(B292,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM292,AH292),AH292-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C292<60,0,IF(MOD(C292,12)=0,(BC292<60)*SUM(INDIRECT($BF$7&(C292+11)&\":\"&$BF$7&C291))+(BC292>=60)*SUMPRODUCT($BD$12:BD292,$BE$12:$BE292),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,IF(MOD(C292,12)=0,VLOOKUP(B292,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B292<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B292<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B292<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B292<=Charges!$C$88),0)","v":0},{"$f":"IF(B292<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B292<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW292*BY292*Input!$H$35+BX292*BZ292*Input!$H$36","v":0},0,{"$f":"CB292*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM291+IF(MOD(C292-1,12)=0,CN291,0)-BE291,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C292-1,12)=0,H292*D292,CN291),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG292-(B292>PPT)*Z292)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH292-(B292<=PPT)*Z292)*(1+Charges!$D$10),0)","v":0},{"$f":"CI292*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ292-CL292-(B292<=PPT)*AF292*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C292=\"\",MOD(C292-1,12)=0,B292>PPT),0%,100%/12+CO291),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B292>PPT),0%,100%-CO292)","v":0},{"$f":"IF(B292>=Charges!$B$68,IF(MOD(C292,12)=0,(Loyalty_Bonus+Charges!$C$69*(B292-11))*AH292,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(B293<>\"\",IF(C293<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B292<=Term,INT((C293-1)/12+1),\"\")","v":""},"",0,0,{"$f":"IF(B293<>\"\",AX293,\"\")","v":""},{"$f":"IF(B293<>\"\",D293+F293,\"\")","v":""},{"$f":"IF(AND(B293<>\"\", B293<=10),VLOOKUP(B293,Charges!$C$40:$F$50, 4, 0), IF(AND(B293<>\"\", B293 >10), 100%, 0))","v":0},{"$f":"IF(D293<>0,(D293*H293)/(D293),0)","v":0},{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12)=0,G293,G293+J292),\"\")","v":""},0,{"$f":"IF(B293<>\"\",(G293-K293)*Service_tax,0)","v":0},{"$f":"K293-L293","v":0},{"$f":"IF(OR(B293=Charges!$B$68,B293=Charges!$B$69,B293=Charges!$B$70),IF(MOD(C293,12)=0,VLOOKUP(B293,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B293<>\"\",G293-K293,\"\")","v":""},{"$f":"IF(B293<>\"\",G293-M293,\"\")","v":""},{"$f":"IF(B293=1,0,IF(B293<>\"\",(M293+N293)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B293<>\"\",M293-Q293,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G293), 0.5*Term*aprem)*(1+Indexation*(B293-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B293, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B293<>\"\",AQ293*VLOOKUP(Age+'4%'!B293-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B293<>\"\",B293<=Term),IF(C293<61,Charges!$C$31,W292*(1+(B293<>B292)*Charges!$C$32))),500)","v":0},{"$f":"IF(B293<>\"\",W293*Service_tax,0)","v":0},{"$f":"W293+X293","v":0},{"$f":"IF(B293<>\"\",V293+Y293+AS293+AR293+CB293,\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,R293+CR292-BB292),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,IF(C293=Input!$O$18,Input!$O$19,R293+CR292-Z293-BE292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,CI293+CJ293,AB293*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK293+CL293,( 1-(1-CW293)^(1/12))*(AC293))","v":{"$error":"#VALUE!"}},{"$f":"AC293*Charges!$D$28/12","v":0},{"$f":"AD293*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD293+AF293","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM293+CN293,MAX(AC293-AG293,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B293<>\"\",S293,\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",MIN(E293*AJ293,CR293*AK293,AL293),\"\")","v":""},{"$f":"IF(AND(B293<>\"\",B293<=Term),CR293-AM293,0)","v":0},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B293<>\"\",((Flat_Extra/1000)/12)*AQ293*AO293+Input!$H$34*V293*AP293,\"\")","v":""},{"$f":"IF(B293<>\"\",Service_tax*(V293+AR293+CB293),\"\")","v":""},0,{"$f":"IF(B293<>\"\",D293+AU292,\"\")","v":""},{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B293<>\"\",B293<=Term-3),MIN(AU293,Charges!$H$11),0)","v":0},{"$f":"IF(C293=1,MIN(AV293,AW293),IF(AV293=0,0,MIN(AW293-AY292,IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$I$100,5)/Mode,0))))*(B293<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C293=1,AX293,AX293+AY292)*(B293<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B293<>\"\",IF(BH293>0,IF(AH294<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B293<>\"\",AZ293,0)","v":0},{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,MIN(IF(MOD(C293,12)=0,VLOOKUP(B293,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM293,AH293),AH293-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B293<>\"\",Age+B293-1,\"\")","v":""},{"$f":"IF(B293<>\"\",IF(BC293+2>60,1,0),\"\")","v":""},{"$f":"IF(B293<>\"\",BB293,0)","v":0},{"$f":"IF(C293<60,0,IF(MOD(C293,12)=0,(BC293<60)*SUM(INDIRECT($BF$7&(C293+11)&\":\"&$BF$7&C292))+(BC293>=60)*SUMPRODUCT($BD$12:BD293,$BE$12:$BE293),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B293<>\"\",IF(C293<=60,AI293,IF(MOD(C293,12)=0,AI293-BF293*0,BG292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,IF(MOD(C293,12)=0,VLOOKUP(B293,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH293","v":{"$error":"#VALUE!"}},{"$f":"IF(A293=1,-G293,0)+IF(C293=Term*12+1,BI292)+BB293","v":0},null,null,null,null,{"$f":"IF(B293>PPT, 0,PPT-B293)","v":0},{"$f":"IF(B293>=Term, 1,MIN(Term-B293+1,10))","v":1},{"$f":"10%*SA*(B293<=Term)","v":0},{"$f":"E293","v":0},null,null,{"$f":"Charges!$C$82/12*(B293<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B293<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B293<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B293<=Charges!$C$88),0)","v":0},{"$f":"IF(B293<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B293<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW293*BY293*Input!$H$35+BX293*BZ293*Input!$H$36","v":0},0,{"$f":"CB293*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM292+IF(MOD(C293-1,12)=0,CN292,0)-BE292,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C293-1,12)=0,H293*D293,CN292),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG293-(B293>PPT)*Z293)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH293-(B293<=PPT)*Z293)*(1+Charges!$D$10),0)","v":0},{"$f":"CI293*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ293-CL293-(B293<=PPT)*AF293*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C293=\"\",MOD(C293-1,12)=0,B293>PPT),0%,100%/12+CO292),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B293>PPT),0%,100%-CO293)","v":0},{"$f":"IF(B293>=Charges!$B$68,IF(MOD(C293,12)=0,(Loyalty_Bonus+Charges!$C$69*(B293-11))*AH293,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B294<>\"\", B294<=10),VLOOKUP(B294,Charges!$C$40:$F$50, 4, 0), IF(AND(B294<>\"\", B294 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B294=Charges!$B$68,B294=Charges!$B$69,B294=Charges!$B$70),IF(MOD(C294,12)=0,VLOOKUP(B294,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B294=1,0,IF(B294<>\"\",(M294+N294)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G294), 0.5*Term*aprem)*(1+Indexation*(B294-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B294, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B294<>\"\",AQ294*VLOOKUP(Age+'4%'!B294-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B294<>\"\",B294<=Term),IF(C294<61,Charges!$C$31,W293*(1+(B294<>B293)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,R294+CR293-BB293),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,IF(C294=Input!$O$18,Input!$O$19,R294+CR293-Z294-BE293)),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,CI294+CJ294,AB294*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK294+CL294,( 1-(1-CW294)^(1/12))*(AC294))","v":{"$error":"#VALUE!"}},{"$f":"AC294*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM294+CN294,MAX(AC294-AG294,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B294<>\"\",((Flat_Extra/1000)/12)*AQ294*AO294+Input!$H$34*V294*AP294,\"\")","v":""},"",0,"",{"$f":"IF(B294<>\"\",IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B294<>\"\",B294<=Term-3),MIN(AU294,Charges!$H$11),0)","v":0},{"$f":"IF(C294=1,MIN(AV294,AW294),IF(AV294=0,0,MIN(AW294-AY293,IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$I$100,5)/Mode,0))))*(B294<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",IF(BH294>0,IF(AH295<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,MIN(IF(MOD(C294,12)=0,VLOOKUP(B294,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM294,AH294),AH294-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C294<60,0,IF(MOD(C294,12)=0,(BC294<60)*SUM(INDIRECT($BF$7&(C294+11)&\":\"&$BF$7&C293))+(BC294>=60)*SUMPRODUCT($BD$12:BD294,$BE$12:$BE294),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,IF(MOD(C294,12)=0,VLOOKUP(B294,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B294<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B294<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B294<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B294<=Charges!$C$88),0)","v":0},{"$f":"IF(B294<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B294<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW294*BY294*Input!$H$35+BX294*BZ294*Input!$H$36","v":0},0,{"$f":"CB294*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM293+IF(MOD(C294-1,12)=0,CN293,0)-BE293,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C294-1,12)=0,H294*D294,CN293),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG294-(B294>PPT)*Z294)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH294-(B294<=PPT)*Z294)*(1+Charges!$D$10),0)","v":0},{"$f":"CI294*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ294-CL294-(B294<=PPT)*AF294*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C294=\"\",MOD(C294-1,12)=0,B294>PPT),0%,100%/12+CO293),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B294>PPT),0%,100%-CO294)","v":0},{"$f":"IF(B294>=Charges!$B$68,IF(MOD(C294,12)=0,(Loyalty_Bonus+Charges!$C$69*(B294-11))*AH294,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B295<>\"\", B295<=10),VLOOKUP(B295,Charges!$C$40:$F$50, 4, 0), IF(AND(B295<>\"\", B295 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B295=Charges!$B$68,B295=Charges!$B$69,B295=Charges!$B$70),IF(MOD(C295,12)=0,VLOOKUP(B295,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B295=1,0,IF(B295<>\"\",(M295+N295)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G295), 0.5*Term*aprem)*(1+Indexation*(B295-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B295, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B295<>\"\",AQ295*VLOOKUP(Age+'4%'!B295-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B295<>\"\",B295<=Term),IF(C295<61,Charges!$C$31,W294*(1+(B295<>B294)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,R295+CR294-BB294),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,IF(C295=Input!$O$18,Input!$O$19,R295+CR294-Z295-BE294)),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,CI295+CJ295,AB295*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK295+CL295,( 1-(1-CW295)^(1/12))*(AC295))","v":{"$error":"#VALUE!"}},{"$f":"AC295*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM295+CN295,MAX(AC295-AG295,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B295<>\"\",((Flat_Extra/1000)/12)*AQ295*AO295+Input!$H$34*V295*AP295,\"\")","v":""},"",0,"",{"$f":"IF(B295<>\"\",IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B295<>\"\",B295<=Term-3),MIN(AU295,Charges!$H$11),0)","v":0},{"$f":"IF(C295=1,MIN(AV295,AW295),IF(AV295=0,0,MIN(AW295-AY294,IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$I$100,5)/Mode,0))))*(B295<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",IF(BH295>0,IF(AH296<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,MIN(IF(MOD(C295,12)=0,VLOOKUP(B295,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM295,AH295),AH295-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C295<60,0,IF(MOD(C295,12)=0,(BC295<60)*SUM(INDIRECT($BF$7&(C295+11)&\":\"&$BF$7&C294))+(BC295>=60)*SUMPRODUCT($BD$12:BD295,$BE$12:$BE295),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,IF(MOD(C295,12)=0,VLOOKUP(B295,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B295<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B295<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B295<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B295<=Charges!$C$88),0)","v":0},{"$f":"IF(B295<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B295<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW295*BY295*Input!$H$35+BX295*BZ295*Input!$H$36","v":0},0,{"$f":"CB295*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM294+IF(MOD(C295-1,12)=0,CN294,0)-BE294,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C295-1,12)=0,H295*D295,CN294),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG295-(B295>PPT)*Z295)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH295-(B295<=PPT)*Z295)*(1+Charges!$D$10),0)","v":0},{"$f":"CI295*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ295-CL295-(B295<=PPT)*AF295*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C295=\"\",MOD(C295-1,12)=0,B295>PPT),0%,100%/12+CO294),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B295>PPT),0%,100%-CO295)","v":0},{"$f":"IF(B295>=Charges!$B$68,IF(MOD(C295,12)=0,(Loyalty_Bonus+Charges!$C$69*(B295-11))*AH295,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B296<>\"\", B296<=10),VLOOKUP(B296,Charges!$C$40:$F$50, 4, 0), IF(AND(B296<>\"\", B296 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B296=Charges!$B$68,B296=Charges!$B$69,B296=Charges!$B$70),IF(MOD(C296,12)=0,VLOOKUP(B296,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B296=1,0,IF(B296<>\"\",(M296+N296)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G296), 0.5*Term*aprem)*(1+Indexation*(B296-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B296, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B296<>\"\",AQ296*VLOOKUP(Age+'4%'!B296-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B296<>\"\",B296<=Term),IF(C296<61,Charges!$C$31,W295*(1+(B296<>B295)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,R296+CR295-BB295),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,IF(C296=Input!$O$18,Input!$O$19,R296+CR295-Z296-BE295)),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,CI296+CJ296,AB296*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK296+CL296,( 1-(1-CW296)^(1/12))*(AC296))","v":{"$error":"#VALUE!"}},{"$f":"AC296*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM296+CN296,MAX(AC296-AG296,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B296<>\"\",((Flat_Extra/1000)/12)*AQ296*AO296+Input!$H$34*V296*AP296,\"\")","v":""},"",0,"",{"$f":"IF(B296<>\"\",IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B296<>\"\",B296<=Term-3),MIN(AU296,Charges!$H$11),0)","v":0},{"$f":"IF(C296=1,MIN(AV296,AW296),IF(AV296=0,0,MIN(AW296-AY295,IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$I$100,5)/Mode,0))))*(B296<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",IF(BH296>0,IF(AH297<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,MIN(IF(MOD(C296,12)=0,VLOOKUP(B296,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM296,AH296),AH296-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C296<60,0,IF(MOD(C296,12)=0,(BC296<60)*SUM(INDIRECT($BF$7&(C296+11)&\":\"&$BF$7&C295))+(BC296>=60)*SUMPRODUCT($BD$12:BD296,$BE$12:$BE296),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,IF(MOD(C296,12)=0,VLOOKUP(B296,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B296<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B296<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B296<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B296<=Charges!$C$88),0)","v":0},{"$f":"IF(B296<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B296<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW296*BY296*Input!$H$35+BX296*BZ296*Input!$H$36","v":0},0,{"$f":"CB296*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM295+IF(MOD(C296-1,12)=0,CN295,0)-BE295,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C296-1,12)=0,H296*D296,CN295),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG296-(B296>PPT)*Z296)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH296-(B296<=PPT)*Z296)*(1+Charges!$D$10),0)","v":0},{"$f":"CI296*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ296-CL296-(B296<=PPT)*AF296*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C296=\"\",MOD(C296-1,12)=0,B296>PPT),0%,100%/12+CO295),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B296>PPT),0%,100%-CO296)","v":0},{"$f":"IF(B296>=Charges!$B$68,IF(MOD(C296,12)=0,(Loyalty_Bonus+Charges!$C$69*(B296-11))*AH296,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B297<>\"\", B297<=10),VLOOKUP(B297,Charges!$C$40:$F$50, 4, 0), IF(AND(B297<>\"\", B297 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B297=Charges!$B$68,B297=Charges!$B$69,B297=Charges!$B$70),IF(MOD(C297,12)=0,VLOOKUP(B297,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B297=1,0,IF(B297<>\"\",(M297+N297)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G297), 0.5*Term*aprem)*(1+Indexation*(B297-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B297, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B297<>\"\",AQ297*VLOOKUP(Age+'4%'!B297-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B297<>\"\",B297<=Term),IF(C297<61,Charges!$C$31,W296*(1+(B297<>B296)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,R297+CR296-BB296),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,IF(C297=Input!$O$18,Input!$O$19,R297+CR296-Z297-BE296)),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,CI297+CJ297,AB297*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK297+CL297,( 1-(1-CW297)^(1/12))*(AC297))","v":{"$error":"#VALUE!"}},{"$f":"AC297*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM297+CN297,MAX(AC297-AG297,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B297<>\"\",((Flat_Extra/1000)/12)*AQ297*AO297+Input!$H$34*V297*AP297,\"\")","v":""},"",0,"",{"$f":"IF(B297<>\"\",IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B297<>\"\",B297<=Term-3),MIN(AU297,Charges!$H$11),0)","v":0},{"$f":"IF(C297=1,MIN(AV297,AW297),IF(AV297=0,0,MIN(AW297-AY296,IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$I$100,5)/Mode,0))))*(B297<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",IF(BH297>0,IF(AH298<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,MIN(IF(MOD(C297,12)=0,VLOOKUP(B297,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM297,AH297),AH297-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C297<60,0,IF(MOD(C297,12)=0,(BC297<60)*SUM(INDIRECT($BF$7&(C297+11)&\":\"&$BF$7&C296))+(BC297>=60)*SUMPRODUCT($BD$12:BD297,$BE$12:$BE297),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,IF(MOD(C297,12)=0,VLOOKUP(B297,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B297<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B297<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B297<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B297<=Charges!$C$88),0)","v":0},{"$f":"IF(B297<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B297<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW297*BY297*Input!$H$35+BX297*BZ297*Input!$H$36","v":0},0,{"$f":"CB297*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM296+IF(MOD(C297-1,12)=0,CN296,0)-BE296,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C297-1,12)=0,H297*D297,CN296),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG297-(B297>PPT)*Z297)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH297-(B297<=PPT)*Z297)*(1+Charges!$D$10),0)","v":0},{"$f":"CI297*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ297-CL297-(B297<=PPT)*AF297*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C297=\"\",MOD(C297-1,12)=0,B297>PPT),0%,100%/12+CO296),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B297>PPT),0%,100%-CO297)","v":0},{"$f":"IF(B297>=Charges!$B$68,IF(MOD(C297,12)=0,(Loyalty_Bonus+Charges!$C$69*(B297-11))*AH297,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B298<>\"\", B298<=10),VLOOKUP(B298,Charges!$C$40:$F$50, 4, 0), IF(AND(B298<>\"\", B298 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B298=Charges!$B$68,B298=Charges!$B$69,B298=Charges!$B$70),IF(MOD(C298,12)=0,VLOOKUP(B298,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B298=1,0,IF(B298<>\"\",(M298+N298)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G298), 0.5*Term*aprem)*(1+Indexation*(B298-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B298, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B298<>\"\",AQ298*VLOOKUP(Age+'4%'!B298-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B298<>\"\",B298<=Term),IF(C298<61,Charges!$C$31,W297*(1+(B298<>B297)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,R298+CR297-BB297),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,IF(C298=Input!$O$18,Input!$O$19,R298+CR297-Z298-BE297)),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,CI298+CJ298,AB298*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK298+CL298,( 1-(1-CW298)^(1/12))*(AC298))","v":{"$error":"#VALUE!"}},{"$f":"AC298*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM298+CN298,MAX(AC298-AG298,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B298<>\"\",((Flat_Extra/1000)/12)*AQ298*AO298+Input!$H$34*V298*AP298,\"\")","v":""},"",0,"",{"$f":"IF(B298<>\"\",IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B298<>\"\",B298<=Term-3),MIN(AU298,Charges!$H$11),0)","v":0},{"$f":"IF(C298=1,MIN(AV298,AW298),IF(AV298=0,0,MIN(AW298-AY297,IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$I$100,5)/Mode,0))))*(B298<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",IF(BH298>0,IF(AH299<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,MIN(IF(MOD(C298,12)=0,VLOOKUP(B298,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM298,AH298),AH298-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C298<60,0,IF(MOD(C298,12)=0,(BC298<60)*SUM(INDIRECT($BF$7&(C298+11)&\":\"&$BF$7&C297))+(BC298>=60)*SUMPRODUCT($BD$12:BD298,$BE$12:$BE298),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,IF(MOD(C298,12)=0,VLOOKUP(B298,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B298<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B298<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B298<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B298<=Charges!$C$88),0)","v":0},{"$f":"IF(B298<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B298<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW298*BY298*Input!$H$35+BX298*BZ298*Input!$H$36","v":0},0,{"$f":"CB298*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM297+IF(MOD(C298-1,12)=0,CN297,0)-BE297,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C298-1,12)=0,H298*D298,CN297),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG298-(B298>PPT)*Z298)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH298-(B298<=PPT)*Z298)*(1+Charges!$D$10),0)","v":0},{"$f":"CI298*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ298-CL298-(B298<=PPT)*AF298*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C298=\"\",MOD(C298-1,12)=0,B298>PPT),0%,100%/12+CO297),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B298>PPT),0%,100%-CO298)","v":0},{"$f":"IF(B298>=Charges!$B$68,IF(MOD(C298,12)=0,(Loyalty_Bonus+Charges!$C$69*(B298-11))*AH298,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B299<>\"\", B299<=10),VLOOKUP(B299,Charges!$C$40:$F$50, 4, 0), IF(AND(B299<>\"\", B299 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B299=Charges!$B$68,B299=Charges!$B$69,B299=Charges!$B$70),IF(MOD(C299,12)=0,VLOOKUP(B299,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B299=1,0,IF(B299<>\"\",(M299+N299)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G299), 0.5*Term*aprem)*(1+Indexation*(B299-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B299, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B299<>\"\",AQ299*VLOOKUP(Age+'4%'!B299-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B299<>\"\",B299<=Term),IF(C299<61,Charges!$C$31,W298*(1+(B299<>B298)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,R299+CR298-BB298),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,IF(C299=Input!$O$18,Input!$O$19,R299+CR298-Z299-BE298)),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,CI299+CJ299,AB299*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK299+CL299,( 1-(1-CW299)^(1/12))*(AC299))","v":{"$error":"#VALUE!"}},{"$f":"AC299*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM299+CN299,MAX(AC299-AG299,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B299<>\"\",((Flat_Extra/1000)/12)*AQ299*AO299+Input!$H$34*V299*AP299,\"\")","v":""},"",0,"",{"$f":"IF(B299<>\"\",IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B299<>\"\",B299<=Term-3),MIN(AU299,Charges!$H$11),0)","v":0},{"$f":"IF(C299=1,MIN(AV299,AW299),IF(AV299=0,0,MIN(AW299-AY298,IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$I$100,5)/Mode,0))))*(B299<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",IF(BH299>0,IF(AH300<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,MIN(IF(MOD(C299,12)=0,VLOOKUP(B299,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM299,AH299),AH299-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C299<60,0,IF(MOD(C299,12)=0,(BC299<60)*SUM(INDIRECT($BF$7&(C299+11)&\":\"&$BF$7&C298))+(BC299>=60)*SUMPRODUCT($BD$12:BD299,$BE$12:$BE299),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,IF(MOD(C299,12)=0,VLOOKUP(B299,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B299<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B299<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B299<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B299<=Charges!$C$88),0)","v":0},{"$f":"IF(B299<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B299<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW299*BY299*Input!$H$35+BX299*BZ299*Input!$H$36","v":0},0,{"$f":"CB299*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM298+IF(MOD(C299-1,12)=0,CN298,0)-BE298,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C299-1,12)=0,H299*D299,CN298),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG299-(B299>PPT)*Z299)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH299-(B299<=PPT)*Z299)*(1+Charges!$D$10),0)","v":0},{"$f":"CI299*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ299-CL299-(B299<=PPT)*AF299*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C299=\"\",MOD(C299-1,12)=0,B299>PPT),0%,100%/12+CO298),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B299>PPT),0%,100%-CO299)","v":0},{"$f":"IF(B299>=Charges!$B$68,IF(MOD(C299,12)=0,(Loyalty_Bonus+Charges!$C$69*(B299-11))*AH299,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B300<>\"\", B300<=10),VLOOKUP(B300,Charges!$C$40:$F$50, 4, 0), IF(AND(B300<>\"\", B300 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B300=Charges!$B$68,B300=Charges!$B$69,B300=Charges!$B$70),IF(MOD(C300,12)=0,VLOOKUP(B300,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B300=1,0,IF(B300<>\"\",(M300+N300)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G300), 0.5*Term*aprem)*(1+Indexation*(B300-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B300, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B300<>\"\",AQ300*VLOOKUP(Age+'4%'!B300-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B300<>\"\",B300<=Term),IF(C300<61,Charges!$C$31,W299*(1+(B300<>B299)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,R300+CR299-BB299),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,IF(C300=Input!$O$18,Input!$O$19,R300+CR299-Z300-BE299)),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,CI300+CJ300,AB300*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK300+CL300,( 1-(1-CW300)^(1/12))*(AC300))","v":{"$error":"#VALUE!"}},{"$f":"AC300*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM300+CN300,MAX(AC300-AG300,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B300<>\"\",((Flat_Extra/1000)/12)*AQ300*AO300+Input!$H$34*V300*AP300,\"\")","v":""},"",0,"",{"$f":"IF(B300<>\"\",IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B300<>\"\",B300<=Term-3),MIN(AU300,Charges!$H$11),0)","v":0},{"$f":"IF(C300=1,MIN(AV300,AW300),IF(AV300=0,0,MIN(AW300-AY299,IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$I$100,5)/Mode,0))))*(B300<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",IF(BH300>0,IF(AH301<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,MIN(IF(MOD(C300,12)=0,VLOOKUP(B300,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM300,AH300),AH300-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C300<60,0,IF(MOD(C300,12)=0,(BC300<60)*SUM(INDIRECT($BF$7&(C300+11)&\":\"&$BF$7&C299))+(BC300>=60)*SUMPRODUCT($BD$12:BD300,$BE$12:$BE300),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,IF(MOD(C300,12)=0,VLOOKUP(B300,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B300<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B300<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B300<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B300<=Charges!$C$88),0)","v":0},{"$f":"IF(B300<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B300<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW300*BY300*Input!$H$35+BX300*BZ300*Input!$H$36","v":0},0,{"$f":"CB300*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM299+IF(MOD(C300-1,12)=0,CN299,0)-BE299,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C300-1,12)=0,H300*D300,CN299),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG300-(B300>PPT)*Z300)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH300-(B300<=PPT)*Z300)*(1+Charges!$D$10),0)","v":0},{"$f":"CI300*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ300-CL300-(B300<=PPT)*AF300*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C300=\"\",MOD(C300-1,12)=0,B300>PPT),0%,100%/12+CO299),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B300>PPT),0%,100%-CO300)","v":0},{"$f":"IF(B300>=Charges!$B$68,IF(MOD(C300,12)=0,(Loyalty_Bonus+Charges!$C$69*(B300-11))*AH300,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B301<>\"\", B301<=10),VLOOKUP(B301,Charges!$C$40:$F$50, 4, 0), IF(AND(B301<>\"\", B301 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B301=Charges!$B$68,B301=Charges!$B$69,B301=Charges!$B$70),IF(MOD(C301,12)=0,VLOOKUP(B301,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B301=1,0,IF(B301<>\"\",(M301+N301)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G301), 0.5*Term*aprem)*(1+Indexation*(B301-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B301, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B301<>\"\",AQ301*VLOOKUP(Age+'4%'!B301-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B301<>\"\",B301<=Term),IF(C301<61,Charges!$C$31,W300*(1+(B301<>B300)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,R301+CR300-BB300),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,IF(C301=Input!$O$18,Input!$O$19,R301+CR300-Z301-BE300)),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,CI301+CJ301,AB301*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK301+CL301,( 1-(1-CW301)^(1/12))*(AC301))","v":{"$error":"#VALUE!"}},{"$f":"AC301*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM301+CN301,MAX(AC301-AG301,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B301<>\"\",((Flat_Extra/1000)/12)*AQ301*AO301+Input!$H$34*V301*AP301,\"\")","v":""},"",0,"",{"$f":"IF(B301<>\"\",IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B301<>\"\",B301<=Term-3),MIN(AU301,Charges!$H$11),0)","v":0},{"$f":"IF(C301=1,MIN(AV301,AW301),IF(AV301=0,0,MIN(AW301-AY300,IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$I$100,5)/Mode,0))))*(B301<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",IF(BH301>0,IF(AH302<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,MIN(IF(MOD(C301,12)=0,VLOOKUP(B301,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM301,AH301),AH301-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C301<60,0,IF(MOD(C301,12)=0,(BC301<60)*SUM(INDIRECT($BF$7&(C301+11)&\":\"&$BF$7&C300))+(BC301>=60)*SUMPRODUCT($BD$12:BD301,$BE$12:$BE301),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,IF(MOD(C301,12)=0,VLOOKUP(B301,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B301<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B301<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B301<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B301<=Charges!$C$88),0)","v":0},{"$f":"IF(B301<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B301<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW301*BY301*Input!$H$35+BX301*BZ301*Input!$H$36","v":0},0,{"$f":"CB301*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM300+IF(MOD(C301-1,12)=0,CN300,0)-BE300,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C301-1,12)=0,H301*D301,CN300),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG301-(B301>PPT)*Z301)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH301-(B301<=PPT)*Z301)*(1+Charges!$D$10),0)","v":0},{"$f":"CI301*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ301-CL301-(B301<=PPT)*AF301*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C301=\"\",MOD(C301-1,12)=0,B301>PPT),0%,100%/12+CO300),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B301>PPT),0%,100%-CO301)","v":0},{"$f":"IF(B301>=Charges!$B$68,IF(MOD(C301,12)=0,(Loyalty_Bonus+Charges!$C$69*(B301-11))*AH301,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B302<>\"\", B302<=10),VLOOKUP(B302,Charges!$C$40:$F$50, 4, 0), IF(AND(B302<>\"\", B302 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B302=Charges!$B$68,B302=Charges!$B$69,B302=Charges!$B$70),IF(MOD(C302,12)=0,VLOOKUP(B302,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B302=1,0,IF(B302<>\"\",(M302+N302)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G302), 0.5*Term*aprem)*(1+Indexation*(B302-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B302, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B302<>\"\",AQ302*VLOOKUP(Age+'4%'!B302-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B302<>\"\",B302<=Term),IF(C302<61,Charges!$C$31,W301*(1+(B302<>B301)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,R302+CR301-BB301),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,IF(C302=Input!$O$18,Input!$O$19,R302+CR301-Z302-BE301)),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,CI302+CJ302,AB302*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK302+CL302,( 1-(1-CW302)^(1/12))*(AC302))","v":{"$error":"#VALUE!"}},{"$f":"AC302*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM302+CN302,MAX(AC302-AG302,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B302<>\"\",((Flat_Extra/1000)/12)*AQ302*AO302+Input!$H$34*V302*AP302,\"\")","v":""},"",0,"",{"$f":"IF(B302<>\"\",IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B302<>\"\",B302<=Term-3),MIN(AU302,Charges!$H$11),0)","v":0},{"$f":"IF(C302=1,MIN(AV302,AW302),IF(AV302=0,0,MIN(AW302-AY301,IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$I$100,5)/Mode,0))))*(B302<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",IF(BH302>0,IF(AH303<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,MIN(IF(MOD(C302,12)=0,VLOOKUP(B302,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM302,AH302),AH302-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C302<60,0,IF(MOD(C302,12)=0,(BC302<60)*SUM(INDIRECT($BF$7&(C302+11)&\":\"&$BF$7&C301))+(BC302>=60)*SUMPRODUCT($BD$12:BD302,$BE$12:$BE302),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,IF(MOD(C302,12)=0,VLOOKUP(B302,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B302<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B302<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B302<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B302<=Charges!$C$88),0)","v":0},{"$f":"IF(B302<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B302<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW302*BY302*Input!$H$35+BX302*BZ302*Input!$H$36","v":0},0,{"$f":"CB302*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM301+IF(MOD(C302-1,12)=0,CN301,0)-BE301,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C302-1,12)=0,H302*D302,CN301),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG302-(B302>PPT)*Z302)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH302-(B302<=PPT)*Z302)*(1+Charges!$D$10),0)","v":0},{"$f":"CI302*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ302-CL302-(B302<=PPT)*AF302*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C302=\"\",MOD(C302-1,12)=0,B302>PPT),0%,100%/12+CO301),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B302>PPT),0%,100%-CO302)","v":0},{"$f":"IF(B302>=Charges!$B$68,IF(MOD(C302,12)=0,(Loyalty_Bonus+Charges!$C$69*(B302-11))*AH302,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B303<>\"\", B303<=10),VLOOKUP(B303,Charges!$C$40:$F$50, 4, 0), IF(AND(B303<>\"\", B303 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B303=Charges!$B$68,B303=Charges!$B$69,B303=Charges!$B$70),IF(MOD(C303,12)=0,VLOOKUP(B303,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B303=1,0,IF(B303<>\"\",(M303+N303)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G303), 0.5*Term*aprem)*(1+Indexation*(B303-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B303, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B303<>\"\",AQ303*VLOOKUP(Age+'4%'!B303-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B303<>\"\",B303<=Term),IF(C303<61,Charges!$C$31,W302*(1+(B303<>B302)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,R303+CR302-BB302),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,IF(C303=Input!$O$18,Input!$O$19,R303+CR302-Z303-BE302)),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,CI303+CJ303,AB303*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK303+CL303,( 1-(1-CW303)^(1/12))*(AC303))","v":{"$error":"#VALUE!"}},{"$f":"AC303*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM303+CN303,MAX(AC303-AG303,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B303<>\"\",((Flat_Extra/1000)/12)*AQ303*AO303+Input!$H$34*V303*AP303,\"\")","v":""},"",0,"",{"$f":"IF(B303<>\"\",IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B303<>\"\",B303<=Term-3),MIN(AU303,Charges!$H$11),0)","v":0},{"$f":"IF(C303=1,MIN(AV303,AW303),IF(AV303=0,0,MIN(AW303-AY302,IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$I$100,5)/Mode,0))))*(B303<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",IF(BH303>0,IF(AH304<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,MIN(IF(MOD(C303,12)=0,VLOOKUP(B303,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM303,AH303),AH303-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C303<60,0,IF(MOD(C303,12)=0,(BC303<60)*SUM(INDIRECT($BF$7&(C303+11)&\":\"&$BF$7&C302))+(BC303>=60)*SUMPRODUCT($BD$12:BD303,$BE$12:$BE303),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,IF(MOD(C303,12)=0,VLOOKUP(B303,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B303<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B303<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B303<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B303<=Charges!$C$88),0)","v":0},{"$f":"IF(B303<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B303<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW303*BY303*Input!$H$35+BX303*BZ303*Input!$H$36","v":0},0,{"$f":"CB303*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM302+IF(MOD(C303-1,12)=0,CN302,0)-BE302,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C303-1,12)=0,H303*D303,CN302),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG303-(B303>PPT)*Z303)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH303-(B303<=PPT)*Z303)*(1+Charges!$D$10),0)","v":0},{"$f":"CI303*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ303-CL303-(B303<=PPT)*AF303*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C303=\"\",MOD(C303-1,12)=0,B303>PPT),0%,100%/12+CO302),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B303>PPT),0%,100%-CO303)","v":0},{"$f":"IF(B303>=Charges!$B$68,IF(MOD(C303,12)=0,(Loyalty_Bonus+Charges!$C$69*(B303-11))*AH303,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B304<>\"\", B304<=10),VLOOKUP(B304,Charges!$C$40:$F$50, 4, 0), IF(AND(B304<>\"\", B304 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B304=Charges!$B$68,B304=Charges!$B$69,B304=Charges!$B$70),IF(MOD(C304,12)=0,VLOOKUP(B304,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B304=1,0,IF(B304<>\"\",(M304+N304)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G304), 0.5*Term*aprem)*(1+Indexation*(B304-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B304, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B304<>\"\",AQ304*VLOOKUP(Age+'4%'!B304-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B304<>\"\",B304<=Term),IF(C304<61,Charges!$C$31,W303*(1+(B304<>B303)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,R304+CR303-BB303),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,IF(C304=Input!$O$18,Input!$O$19,R304+CR303-Z304-BE303)),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,CI304+CJ304,AB304*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK304+CL304,( 1-(1-CW304)^(1/12))*(AC304))","v":{"$error":"#VALUE!"}},{"$f":"AC304*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM304+CN304,MAX(AC304-AG304,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B304<>\"\",((Flat_Extra/1000)/12)*AQ304*AO304+Input!$H$34*V304*AP304,\"\")","v":""},"",0,"",{"$f":"IF(B304<>\"\",IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B304<>\"\",B304<=Term-3),MIN(AU304,Charges!$H$11),0)","v":0},{"$f":"IF(C304=1,MIN(AV304,AW304),IF(AV304=0,0,MIN(AW304-AY303,IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$I$100,5)/Mode,0))))*(B304<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",IF(BH304>0,IF(AH305<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,MIN(IF(MOD(C304,12)=0,VLOOKUP(B304,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM304,AH304),AH304-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C304<60,0,IF(MOD(C304,12)=0,(BC304<60)*SUM(INDIRECT($BF$7&(C304+11)&\":\"&$BF$7&C303))+(BC304>=60)*SUMPRODUCT($BD$12:BD304,$BE$12:$BE304),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,IF(MOD(C304,12)=0,VLOOKUP(B304,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B304<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B304<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B304<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B304<=Charges!$C$88),0)","v":0},{"$f":"IF(B304<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B304<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW304*BY304*Input!$H$35+BX304*BZ304*Input!$H$36","v":0},0,{"$f":"CB304*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM303+IF(MOD(C304-1,12)=0,CN303,0)-BE303,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C304-1,12)=0,H304*D304,CN303),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG304-(B304>PPT)*Z304)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH304-(B304<=PPT)*Z304)*(1+Charges!$D$10),0)","v":0},{"$f":"CI304*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ304-CL304-(B304<=PPT)*AF304*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C304=\"\",MOD(C304-1,12)=0,B304>PPT),0%,100%/12+CO303),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B304>PPT),0%,100%-CO304)","v":0},{"$f":"IF(B304>=Charges!$B$68,IF(MOD(C304,12)=0,(Loyalty_Bonus+Charges!$C$69*(B304-11))*AH304,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B305<>\"\", B305<=10),VLOOKUP(B305,Charges!$C$40:$F$50, 4, 0), IF(AND(B305<>\"\", B305 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B305=Charges!$B$68,B305=Charges!$B$69,B305=Charges!$B$70),IF(MOD(C305,12)=0,VLOOKUP(B305,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B305=1,0,IF(B305<>\"\",(M305+N305)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G305), 0.5*Term*aprem)*(1+Indexation*(B305-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B305, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B305<>\"\",AQ305*VLOOKUP(Age+'4%'!B305-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B305<>\"\",B305<=Term),IF(C305<61,Charges!$C$31,W304*(1+(B305<>B304)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,R305+CR304-BB304),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,IF(C305=Input!$O$18,Input!$O$19,R305+CR304-Z305-BE304)),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,CI305+CJ305,AB305*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK305+CL305,( 1-(1-CW305)^(1/12))*(AC305))","v":{"$error":"#VALUE!"}},{"$f":"AC305*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM305+CN305,MAX(AC305-AG305,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B305<>\"\",((Flat_Extra/1000)/12)*AQ305*AO305+Input!$H$34*V305*AP305,\"\")","v":""},"",0,"",{"$f":"IF(B305<>\"\",IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B305<>\"\",B305<=Term-3),MIN(AU305,Charges!$H$11),0)","v":0},{"$f":"IF(C305=1,MIN(AV305,AW305),IF(AV305=0,0,MIN(AW305-AY304,IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$I$100,5)/Mode,0))))*(B305<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",IF(BH305>0,IF(AH306<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,MIN(IF(MOD(C305,12)=0,VLOOKUP(B305,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM305,AH305),AH305-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C305<60,0,IF(MOD(C305,12)=0,(BC305<60)*SUM(INDIRECT($BF$7&(C305+11)&\":\"&$BF$7&C304))+(BC305>=60)*SUMPRODUCT($BD$12:BD305,$BE$12:$BE305),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,IF(MOD(C305,12)=0,VLOOKUP(B305,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B305<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B305<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B305<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B305<=Charges!$C$88),0)","v":0},{"$f":"IF(B305<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B305<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW305*BY305*Input!$H$35+BX305*BZ305*Input!$H$36","v":0},0,{"$f":"CB305*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM304+IF(MOD(C305-1,12)=0,CN304,0)-BE304,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C305-1,12)=0,H305*D305,CN304),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG305-(B305>PPT)*Z305)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH305-(B305<=PPT)*Z305)*(1+Charges!$D$10),0)","v":0},{"$f":"CI305*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ305-CL305-(B305<=PPT)*AF305*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C305=\"\",MOD(C305-1,12)=0,B305>PPT),0%,100%/12+CO304),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B305>PPT),0%,100%-CO305)","v":0},{"$f":"IF(B305>=Charges!$B$68,IF(MOD(C305,12)=0,(Loyalty_Bonus+Charges!$C$69*(B305-11))*AH305,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B306<>\"\", B306<=10),VLOOKUP(B306,Charges!$C$40:$F$50, 4, 0), IF(AND(B306<>\"\", B306 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B306=Charges!$B$68,B306=Charges!$B$69,B306=Charges!$B$70),IF(MOD(C306,12)=0,VLOOKUP(B306,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B306=1,0,IF(B306<>\"\",(M306+N306)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G306), 0.5*Term*aprem)*(1+Indexation*(B306-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B306, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B306<>\"\",AQ306*VLOOKUP(Age+'4%'!B306-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B306<>\"\",B306<=Term),IF(C306<61,Charges!$C$31,W305*(1+(B306<>B305)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,R306+CR305-BB305),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,IF(C306=Input!$O$18,Input!$O$19,R306+CR305-Z306-BE305)),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,CI306+CJ306,AB306*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK306+CL306,( 1-(1-CW306)^(1/12))*(AC306))","v":{"$error":"#VALUE!"}},{"$f":"AC306*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM306+CN306,MAX(AC306-AG306,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B306<>\"\",((Flat_Extra/1000)/12)*AQ306*AO306+Input!$H$34*V306*AP306,\"\")","v":""},"",0,"",{"$f":"IF(B306<>\"\",IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B306<>\"\",B306<=Term-3),MIN(AU306,Charges!$H$11),0)","v":0},{"$f":"IF(C306=1,MIN(AV306,AW306),IF(AV306=0,0,MIN(AW306-AY305,IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$I$100,5)/Mode,0))))*(B306<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",IF(BH306>0,IF(AH307<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,MIN(IF(MOD(C306,12)=0,VLOOKUP(B306,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM306,AH306),AH306-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C306<60,0,IF(MOD(C306,12)=0,(BC306<60)*SUM(INDIRECT($BF$7&(C306+11)&\":\"&$BF$7&C305))+(BC306>=60)*SUMPRODUCT($BD$12:BD306,$BE$12:$BE306),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,IF(MOD(C306,12)=0,VLOOKUP(B306,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B306<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B306<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B306<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B306<=Charges!$C$88),0)","v":0},{"$f":"IF(B306<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B306<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW306*BY306*Input!$H$35+BX306*BZ306*Input!$H$36","v":0},0,{"$f":"CB306*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM305+IF(MOD(C306-1,12)=0,CN305,0)-BE305,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C306-1,12)=0,H306*D306,CN305),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG306-(B306>PPT)*Z306)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH306-(B306<=PPT)*Z306)*(1+Charges!$D$10),0)","v":0},{"$f":"CI306*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ306-CL306-(B306<=PPT)*AF306*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C306=\"\",MOD(C306-1,12)=0,B306>PPT),0%,100%/12+CO305),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B306>PPT),0%,100%-CO306)","v":0},{"$f":"IF(B306>=Charges!$B$68,IF(MOD(C306,12)=0,(Loyalty_Bonus+Charges!$C$69*(B306-11))*AH306,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(B307<>\"\",IF(C307<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B306<=Term,INT((C307-1)/12+1),\"\")","v":""},"",0,0,{"$f":"IF(B307<>\"\",AX307,\"\")","v":""},{"$f":"IF(B307<>\"\",D307+F307,\"\")","v":""},{"$f":"IF(AND(B307<>\"\", B307<=10),VLOOKUP(B307,Charges!$C$40:$F$50, 4, 0), IF(AND(B307<>\"\", B307 >10), 100%, 0))","v":0},{"$f":"IF(D307<>0,(D307*H307)/(D307),0)","v":0},{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12)=0,G307,G307+J306),\"\")","v":""},0,{"$f":"IF(B307<>\"\",(G307-K307)*Service_tax,0)","v":0},{"$f":"K307-L307","v":0},{"$f":"IF(OR(B307=Charges!$B$68,B307=Charges!$B$69,B307=Charges!$B$70),IF(MOD(C307,12)=0,VLOOKUP(B307,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B307<>\"\",G307-K307,\"\")","v":""},{"$f":"IF(B307<>\"\",G307-M307,\"\")","v":""},{"$f":"IF(B307=1,0,IF(B307<>\"\",(M307+N307)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B307<>\"\",M307-Q307,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G307), 0.5*Term*aprem)*(1+Indexation*(B307-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B307, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B307<>\"\",AQ307*VLOOKUP(Age+'4%'!B307-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B307<>\"\",B307<=Term),IF(C307<61,Charges!$C$31,W306*(1+(B307<>B306)*Charges!$C$32))),500)","v":0},{"$f":"IF(B307<>\"\",W307*Service_tax,0)","v":0},{"$f":"W307+X307","v":0},{"$f":"IF(B307<>\"\",V307+Y307+AS307+AR307+CB307,\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,R307+CR306-BB306),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,IF(C307=Input!$O$18,Input!$O$19,R307+CR306-Z307-BE306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,CI307+CJ307,AB307*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK307+CL307,( 1-(1-CW307)^(1/12))*(AC307))","v":{"$error":"#VALUE!"}},{"$f":"AC307*Charges!$D$28/12","v":0},{"$f":"AD307*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD307+AF307","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM307+CN307,MAX(AC307-AG307,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B307<>\"\",S307,\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",MIN(E307*AJ307,CR307*AK307,AL307),\"\")","v":""},{"$f":"IF(AND(B307<>\"\",B307<=Term),CR307-AM307,0)","v":0},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B307<>\"\",((Flat_Extra/1000)/12)*AQ307*AO307+Input!$H$34*V307*AP307,\"\")","v":""},{"$f":"IF(B307<>\"\",Service_tax*(V307+AR307+CB307),\"\")","v":""},0,{"$f":"IF(B307<>\"\",D307+AU306,\"\")","v":""},{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B307<>\"\",B307<=Term-3),MIN(AU307,Charges!$H$11),0)","v":0},{"$f":"IF(C307=1,MIN(AV307,AW307),IF(AV307=0,0,MIN(AW307-AY306,IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$I$100,5)/Mode,0))))*(B307<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C307=1,AX307,AX307+AY306)*(B307<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B307<>\"\",IF(BH307>0,IF(AH308<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B307<>\"\",AZ307,0)","v":0},{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,MIN(IF(MOD(C307,12)=0,VLOOKUP(B307,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM307,AH307),AH307-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B307<>\"\",Age+B307-1,\"\")","v":""},{"$f":"IF(B307<>\"\",IF(BC307+2>60,1,0),\"\")","v":""},{"$f":"IF(B307<>\"\",BB307,0)","v":0},{"$f":"IF(C307<60,0,IF(MOD(C307,12)=0,(BC307<60)*SUM(INDIRECT($BF$7&(C307+11)&\":\"&$BF$7&C306))+(BC307>=60)*SUMPRODUCT($BD$12:BD307,$BE$12:$BE307),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B307<>\"\",IF(C307<=60,AI307,IF(MOD(C307,12)=0,AI307-BF307*0,BG306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,IF(MOD(C307,12)=0,VLOOKUP(B307,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH307","v":{"$error":"#VALUE!"}},{"$f":"IF(A307=1,-G307,0)+IF(C307=Term*12+1,BI306)+BB307","v":0},null,null,null,null,{"$f":"IF(B307>PPT, 0,PPT-B307)","v":0},{"$f":"IF(B307>=Term, 1,MIN(Term-B307+1,10))","v":1},{"$f":"10%*SA*(B307<=Term)","v":0},{"$f":"E307","v":0},null,null,{"$f":"Charges!$C$82/12*(B307<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B307<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B307<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B307<=Charges!$C$88),0)","v":0},{"$f":"IF(B307<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B307<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW307*BY307*Input!$H$35+BX307*BZ307*Input!$H$36","v":0},0,{"$f":"CB307*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM306+IF(MOD(C307-1,12)=0,CN306,0)-BE306,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C307-1,12)=0,H307*D307,CN306),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG307-(B307>PPT)*Z307)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH307-(B307<=PPT)*Z307)*(1+Charges!$D$10),0)","v":0},{"$f":"CI307*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ307-CL307-(B307<=PPT)*AF307*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C307=\"\",MOD(C307-1,12)=0,B307>PPT),0%,100%/12+CO306),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B307>PPT),0%,100%-CO307)","v":0},{"$f":"IF(B307>=Charges!$B$68,IF(MOD(C307,12)=0,(Loyalty_Bonus+Charges!$C$69*(B307-11))*AH307,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B308<>\"\", B308<=10),VLOOKUP(B308,Charges!$C$40:$F$50, 4, 0), IF(AND(B308<>\"\", B308 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B308=Charges!$B$68,B308=Charges!$B$69,B308=Charges!$B$70),IF(MOD(C308,12)=0,VLOOKUP(B308,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B308=1,0,IF(B308<>\"\",(M308+N308)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G308), 0.5*Term*aprem)*(1+Indexation*(B308-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B308, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B308<>\"\",AQ308*VLOOKUP(Age+'4%'!B308-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B308<>\"\",B308<=Term),IF(C308<61,Charges!$C$31,W307*(1+(B308<>B307)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,R308+CR307-BB307),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,IF(C308=Input!$O$18,Input!$O$19,R308+CR307-Z308-BE307)),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,CI308+CJ308,AB308*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK308+CL308,( 1-(1-CW308)^(1/12))*(AC308))","v":{"$error":"#VALUE!"}},{"$f":"AC308*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM308+CN308,MAX(AC308-AG308,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B308<>\"\",((Flat_Extra/1000)/12)*AQ308*AO308+Input!$H$34*V308*AP308,\"\")","v":""},"",0,"",{"$f":"IF(B308<>\"\",IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B308<>\"\",B308<=Term-3),MIN(AU308,Charges!$H$11),0)","v":0},{"$f":"IF(C308=1,MIN(AV308,AW308),IF(AV308=0,0,MIN(AW308-AY307,IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$I$100,5)/Mode,0))))*(B308<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",IF(BH308>0,IF(AH309<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,MIN(IF(MOD(C308,12)=0,VLOOKUP(B308,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM308,AH308),AH308-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C308<60,0,IF(MOD(C308,12)=0,(BC308<60)*SUM(INDIRECT($BF$7&(C308+11)&\":\"&$BF$7&C307))+(BC308>=60)*SUMPRODUCT($BD$12:BD308,$BE$12:$BE308),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,IF(MOD(C308,12)=0,VLOOKUP(B308,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B308<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B308<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B308<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B308<=Charges!$C$88),0)","v":0},{"$f":"IF(B308<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B308<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW308*BY308*Input!$H$35+BX308*BZ308*Input!$H$36","v":0},0,{"$f":"CB308*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM307+IF(MOD(C308-1,12)=0,CN307,0)-BE307,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C308-1,12)=0,H308*D308,CN307),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG308-(B308>PPT)*Z308)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH308-(B308<=PPT)*Z308)*(1+Charges!$D$10),0)","v":0},{"$f":"CI308*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ308-CL308-(B308<=PPT)*AF308*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C308=\"\",MOD(C308-1,12)=0,B308>PPT),0%,100%/12+CO307),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B308>PPT),0%,100%-CO308)","v":0},{"$f":"IF(B308>=Charges!$B$68,IF(MOD(C308,12)=0,(Loyalty_Bonus+Charges!$C$69*(B308-11))*AH308,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B309<>\"\", B309<=10),VLOOKUP(B309,Charges!$C$40:$F$50, 4, 0), IF(AND(B309<>\"\", B309 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B309=Charges!$B$68,B309=Charges!$B$69,B309=Charges!$B$70),IF(MOD(C309,12)=0,VLOOKUP(B309,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B309=1,0,IF(B309<>\"\",(M309+N309)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G309), 0.5*Term*aprem)*(1+Indexation*(B309-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B309, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B309<>\"\",AQ309*VLOOKUP(Age+'4%'!B309-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B309<>\"\",B309<=Term),IF(C309<61,Charges!$C$31,W308*(1+(B309<>B308)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,R309+CR308-BB308),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,IF(C309=Input!$O$18,Input!$O$19,R309+CR308-Z309-BE308)),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,CI309+CJ309,AB309*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK309+CL309,( 1-(1-CW309)^(1/12))*(AC309))","v":{"$error":"#VALUE!"}},{"$f":"AC309*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM309+CN309,MAX(AC309-AG309,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B309<>\"\",((Flat_Extra/1000)/12)*AQ309*AO309+Input!$H$34*V309*AP309,\"\")","v":""},"",0,"",{"$f":"IF(B309<>\"\",IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B309<>\"\",B309<=Term-3),MIN(AU309,Charges!$H$11),0)","v":0},{"$f":"IF(C309=1,MIN(AV309,AW309),IF(AV309=0,0,MIN(AW309-AY308,IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$I$100,5)/Mode,0))))*(B309<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",IF(BH309>0,IF(AH310<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,MIN(IF(MOD(C309,12)=0,VLOOKUP(B309,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM309,AH309),AH309-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C309<60,0,IF(MOD(C309,12)=0,(BC309<60)*SUM(INDIRECT($BF$7&(C309+11)&\":\"&$BF$7&C308))+(BC309>=60)*SUMPRODUCT($BD$12:BD309,$BE$12:$BE309),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,IF(MOD(C309,12)=0,VLOOKUP(B309,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B309<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B309<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B309<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B309<=Charges!$C$88),0)","v":0},{"$f":"IF(B309<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B309<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW309*BY309*Input!$H$35+BX309*BZ309*Input!$H$36","v":0},0,{"$f":"CB309*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM308+IF(MOD(C309-1,12)=0,CN308,0)-BE308,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C309-1,12)=0,H309*D309,CN308),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG309-(B309>PPT)*Z309)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH309-(B309<=PPT)*Z309)*(1+Charges!$D$10),0)","v":0},{"$f":"CI309*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ309-CL309-(B309<=PPT)*AF309*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C309=\"\",MOD(C309-1,12)=0,B309>PPT),0%,100%/12+CO308),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B309>PPT),0%,100%-CO309)","v":0},{"$f":"IF(B309>=Charges!$B$68,IF(MOD(C309,12)=0,(Loyalty_Bonus+Charges!$C$69*(B309-11))*AH309,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B310<>\"\", B310<=10),VLOOKUP(B310,Charges!$C$40:$F$50, 4, 0), IF(AND(B310<>\"\", B310 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B310=Charges!$B$68,B310=Charges!$B$69,B310=Charges!$B$70),IF(MOD(C310,12)=0,VLOOKUP(B310,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B310=1,0,IF(B310<>\"\",(M310+N310)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G310), 0.5*Term*aprem)*(1+Indexation*(B310-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B310, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B310<>\"\",AQ310*VLOOKUP(Age+'4%'!B310-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B310<>\"\",B310<=Term),IF(C310<61,Charges!$C$31,W309*(1+(B310<>B309)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,R310+CR309-BB309),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,IF(C310=Input!$O$18,Input!$O$19,R310+CR309-Z310-BE309)),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,CI310+CJ310,AB310*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK310+CL310,( 1-(1-CW310)^(1/12))*(AC310))","v":{"$error":"#VALUE!"}},{"$f":"AC310*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM310+CN310,MAX(AC310-AG310,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B310<>\"\",((Flat_Extra/1000)/12)*AQ310*AO310+Input!$H$34*V310*AP310,\"\")","v":""},"",0,"",{"$f":"IF(B310<>\"\",IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B310<>\"\",B310<=Term-3),MIN(AU310,Charges!$H$11),0)","v":0},{"$f":"IF(C310=1,MIN(AV310,AW310),IF(AV310=0,0,MIN(AW310-AY309,IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$I$100,5)/Mode,0))))*(B310<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",IF(BH310>0,IF(AH311<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,MIN(IF(MOD(C310,12)=0,VLOOKUP(B310,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM310,AH310),AH310-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C310<60,0,IF(MOD(C310,12)=0,(BC310<60)*SUM(INDIRECT($BF$7&(C310+11)&\":\"&$BF$7&C309))+(BC310>=60)*SUMPRODUCT($BD$12:BD310,$BE$12:$BE310),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,IF(MOD(C310,12)=0,VLOOKUP(B310,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B310<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B310<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B310<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B310<=Charges!$C$88),0)","v":0},{"$f":"IF(B310<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B310<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW310*BY310*Input!$H$35+BX310*BZ310*Input!$H$36","v":0},0,{"$f":"CB310*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM309+IF(MOD(C310-1,12)=0,CN309,0)-BE309,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C310-1,12)=0,H310*D310,CN309),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG310-(B310>PPT)*Z310)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH310-(B310<=PPT)*Z310)*(1+Charges!$D$10),0)","v":0},{"$f":"CI310*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ310-CL310-(B310<=PPT)*AF310*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C310=\"\",MOD(C310-1,12)=0,B310>PPT),0%,100%/12+CO309),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B310>PPT),0%,100%-CO310)","v":0},{"$f":"IF(B310>=Charges!$B$68,IF(MOD(C310,12)=0,(Loyalty_Bonus+Charges!$C$69*(B310-11))*AH310,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B311<>\"\", B311<=10),VLOOKUP(B311,Charges!$C$40:$F$50, 4, 0), IF(AND(B311<>\"\", B311 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B311=Charges!$B$68,B311=Charges!$B$69,B311=Charges!$B$70),IF(MOD(C311,12)=0,VLOOKUP(B311,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B311=1,0,IF(B311<>\"\",(M311+N311)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G311), 0.5*Term*aprem)*(1+Indexation*(B311-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B311, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B311<>\"\",AQ311*VLOOKUP(Age+'4%'!B311-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B311<>\"\",B311<=Term),IF(C311<61,Charges!$C$31,W310*(1+(B311<>B310)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,R311+CR310-BB310),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,IF(C311=Input!$O$18,Input!$O$19,R311+CR310-Z311-BE310)),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,CI311+CJ311,AB311*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK311+CL311,( 1-(1-CW311)^(1/12))*(AC311))","v":{"$error":"#VALUE!"}},{"$f":"AC311*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM311+CN311,MAX(AC311-AG311,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B311<>\"\",((Flat_Extra/1000)/12)*AQ311*AO311+Input!$H$34*V311*AP311,\"\")","v":""},"",0,"",{"$f":"IF(B311<>\"\",IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B311<>\"\",B311<=Term-3),MIN(AU311,Charges!$H$11),0)","v":0},{"$f":"IF(C311=1,MIN(AV311,AW311),IF(AV311=0,0,MIN(AW311-AY310,IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$I$100,5)/Mode,0))))*(B311<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",IF(BH311>0,IF(AH312<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,MIN(IF(MOD(C311,12)=0,VLOOKUP(B311,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM311,AH311),AH311-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C311<60,0,IF(MOD(C311,12)=0,(BC311<60)*SUM(INDIRECT($BF$7&(C311+11)&\":\"&$BF$7&C310))+(BC311>=60)*SUMPRODUCT($BD$12:BD311,$BE$12:$BE311),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,IF(MOD(C311,12)=0,VLOOKUP(B311,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B311<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B311<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B311<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B311<=Charges!$C$88),0)","v":0},{"$f":"IF(B311<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B311<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW311*BY311*Input!$H$35+BX311*BZ311*Input!$H$36","v":0},0,{"$f":"CB311*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM310+IF(MOD(C311-1,12)=0,CN310,0)-BE310,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C311-1,12)=0,H311*D311,CN310),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG311-(B311>PPT)*Z311)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH311-(B311<=PPT)*Z311)*(1+Charges!$D$10),0)","v":0},{"$f":"CI311*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ311-CL311-(B311<=PPT)*AF311*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C311=\"\",MOD(C311-1,12)=0,B311>PPT),0%,100%/12+CO310),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B311>PPT),0%,100%-CO311)","v":0},{"$f":"IF(B311>=Charges!$B$68,IF(MOD(C311,12)=0,(Loyalty_Bonus+Charges!$C$69*(B311-11))*AH311,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B312<>\"\", B312<=10),VLOOKUP(B312,Charges!$C$40:$F$50, 4, 0), IF(AND(B312<>\"\", B312 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B312=Charges!$B$68,B312=Charges!$B$69,B312=Charges!$B$70),IF(MOD(C312,12)=0,VLOOKUP(B312,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B312=1,0,IF(B312<>\"\",(M312+N312)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G312), 0.5*Term*aprem)*(1+Indexation*(B312-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B312, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B312<>\"\",AQ312*VLOOKUP(Age+'4%'!B312-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B312<>\"\",B312<=Term),IF(C312<61,Charges!$C$31,W311*(1+(B312<>B311)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,R312+CR311-BB311),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,IF(C312=Input!$O$18,Input!$O$19,R312+CR311-Z312-BE311)),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,CI312+CJ312,AB312*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK312+CL312,( 1-(1-CW312)^(1/12))*(AC312))","v":{"$error":"#VALUE!"}},{"$f":"AC312*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM312+CN312,MAX(AC312-AG312,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B312<>\"\",((Flat_Extra/1000)/12)*AQ312*AO312+Input!$H$34*V312*AP312,\"\")","v":""},"",0,"",{"$f":"IF(B312<>\"\",IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B312<>\"\",B312<=Term-3),MIN(AU312,Charges!$H$11),0)","v":0},{"$f":"IF(C312=1,MIN(AV312,AW312),IF(AV312=0,0,MIN(AW312-AY311,IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$I$100,5)/Mode,0))))*(B312<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",IF(BH312>0,IF(AH313<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,MIN(IF(MOD(C312,12)=0,VLOOKUP(B312,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM312,AH312),AH312-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C312<60,0,IF(MOD(C312,12)=0,(BC312<60)*SUM(INDIRECT($BF$7&(C312+11)&\":\"&$BF$7&C311))+(BC312>=60)*SUMPRODUCT($BD$12:BD312,$BE$12:$BE312),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,IF(MOD(C312,12)=0,VLOOKUP(B312,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B312<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B312<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B312<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B312<=Charges!$C$88),0)","v":0},{"$f":"IF(B312<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B312<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW312*BY312*Input!$H$35+BX312*BZ312*Input!$H$36","v":0},0,{"$f":"CB312*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM311+IF(MOD(C312-1,12)=0,CN311,0)-BE311,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C312-1,12)=0,H312*D312,CN311),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG312-(B312>PPT)*Z312)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH312-(B312<=PPT)*Z312)*(1+Charges!$D$10),0)","v":0},{"$f":"CI312*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ312-CL312-(B312<=PPT)*AF312*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C312=\"\",MOD(C312-1,12)=0,B312>PPT),0%,100%/12+CO311),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B312>PPT),0%,100%-CO312)","v":0},{"$f":"IF(B312>=Charges!$B$68,IF(MOD(C312,12)=0,(Loyalty_Bonus+Charges!$C$69*(B312-11))*AH312,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B313<>\"\", B313<=10),VLOOKUP(B313,Charges!$C$40:$F$50, 4, 0), IF(AND(B313<>\"\", B313 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B313=Charges!$B$68,B313=Charges!$B$69,B313=Charges!$B$70),IF(MOD(C313,12)=0,VLOOKUP(B313,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B313=1,0,IF(B313<>\"\",(M313+N313)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G313), 0.5*Term*aprem)*(1+Indexation*(B313-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B313, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B313<>\"\",AQ313*VLOOKUP(Age+'4%'!B313-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B313<>\"\",B313<=Term),IF(C313<61,Charges!$C$31,W312*(1+(B313<>B312)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,0,R313+CR312-BB312),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,0,IF(C313=Input!$O$18,Input!$O$19,R313+CR312-Z313-BE312)),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,CI313+CJ313,AB313*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK313+CL313,( 1-(1-CW313)^(1/12))*(AC313))","v":0},{"$f":"AC313*Charges!$D$28/12","v":0},0,0,{"$f":"IF(Input!$W$55=1,CM313+CN313,MAX(AC313-AG313,0))","v":0},"",{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B313<>\"\",IF(C313<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(C313<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B313<>\"\",((Flat_Extra/1000)/12)*AQ313*AO313+Input!$H$34*V313*AP313,\"\")","v":""},"",0,"",{"$f":"IF(B313<>\"\",IF(MOD(C313-1,12/Mode)=0,VLOOKUP(B313,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B313<>\"\",B313<=Term-3),MIN(AU313,Charges!$H$11),0)","v":0},{"$f":"IF(C313=1,MIN(AV313,AW313),IF(AV313=0,0,MIN(AW313-AY312,IF(MOD(C313-1,12/Mode)=0,VLOOKUP(B313,Input!$B$43:$I$100,5)/Mode,0))))*(B313<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B313<>\"\",IF(BH313>0,IF(AH314<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B313<>\"\",IF(Input!$J$40=\"Yes\",IF(B313<=5,0,MIN(IF(MOD(C313,12)=0,VLOOKUP(B313,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM313,AH313),AH313-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C313<60,0,IF(MOD(C313,12)=0,(BC313<60)*SUM(INDIRECT($BF$7&(C313+11)&\":\"&$BF$7&C312))+(BC313>=60)*SUMPRODUCT($BD$12:BD313,$BE$12:$BE313),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B313<>\"\",IF(Input!$J$40=\"Yes\",IF(B313<=5,0,IF(MOD(C313,12)=0,VLOOKUP(B313,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},0,0,null,null,null,null,0,1,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E776","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1223>PPT, 0,PPT-B1223)","v":5},{"$f":"IF(B1223>=Term, 1,MIN(Term-B1223+1,10))","v":10},{"$f":"10%*SA*(B1223<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1351>PPT, 0,PPT-B1351)","v":5},{"$f":"IF(B1351>=Term, 1,MIN(Term-B1351+1,10))","v":10},{"$f":"10%*SA*(B1351<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1479>PPT, 0,PPT-B1479)","v":5},{"$f":"IF(B1479>=Term, 1,MIN(Term-B1479+1,10))","v":10},{"$f":"10%*SA*(B1479<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1671>PPT, 0,PPT-B1671)","v":5},{"$f":"IF(B1671>=Term, 1,MIN(Term-B1671+1,10))","v":10},{"$f":"10%*SA*(B1671<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1736","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1864","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1992","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2311>PPT, 0,PPT-B2311)","v":5},{"$f":"IF(B2311>=Term, 1,MIN(Term-B2311+1,10))","v":10},{"$f":"10%*SA*(B2311<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2567<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2631<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2695<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,{"$f":"E2696","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2759<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,{"$f":"E2760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]

{"sheet":"8%","index":8,"n_rows":2819,"n_cols":101,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[9,72,9,81],[8,35,8,39],[8,40,8,43],[8,46,8,50],[8,51,8,59],[8,3,8,6],[8,7,8,13],[8,21,8,25],[8,26,8,33],[8,84,8,93]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,{"$f":"(D24-D12)*1.103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":61}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"address\",BE5),2,2)","v":"BE"}]
[null,null,{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Input!K15, \"FOP\")","v":"AnnualFOP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":40}]
[null,null,null,"Premiums",null,null,null,"Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges",null,null,null,null,"Fund",null,null,null,null,null,null,null,null,"Surrenders",null,null,null,null,"Extra Rating",null,null,null,null,null,"Top Up Premium",null,null,null,null,"Partial Withdrawal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan"]
["Premium paying term Flag","Policy Year",null,"Premium- Base","Annualised ATP","Top Ups","Total Premium +Top Ups","Allocation Rate for Base Policy (Excl of Service Tax)","Weighted Allocation Rate","Cummulative Deposits for the Year","Allocated premium (excl of service tax)","Service Tax on Allocation Charge","Total Allocated Premium (Incl of Service tax charge)","Amount allocated to Persistency Units ","Premium Load (excl service tax)","Premium Load (incl service tax)","Bid/Offer Spread","Total Money Available for Allocation","Death Sum Assured","WOP","FIB","Mortality Charge","SA Related Charges or Fixed Admin Charges (Excl of Service Tax)","Service Tax on  Admin Charges","Total Fixed Adin charge (incl of Service Tax)","Total Charges (inclusive  of Service Tax)","Total Fund at Start of month Before deductions","Fund at the Start of the Month","Fund at the end of month before FMC","FMC  (excl of service tax)","FMC @ Upper Limit","Service Tax on FMC","Total FMC (incl of service tax)","Total Value of Funds At the end of month","Sum assured","Surrender Penalty on Annual Premium","Surrender Penalty on Fund","Maximum Cap on Surrender Charge","Total Surrender Charge","Surrender Value","Flat Extra ATP Flag- Base","Mult Extra ATP Flag- Base","Sum At Risk","Extra Mortality Charge","Service tax on mortality Charge( inclusive of Rider charges)","Total service tax on Charges","Cummulative  ATP","Top Up amount Requested","Cumulative Top up amount allowed ","Balance top-up limit out of total allowed","Cummulative Top Up deposited","Indication for Partial withdrawal reduction","Indication for Partial withdrawal reduction (Cumulative)","Partial Withdrawal amount allowed","Current Age","Age greater than 60 factor","Parital withdrawal","Reduction in sum assured","Current Sum Assured (EOY)","Partial Withdrawal Amount Entered","FV at the end of month ","Monthly IRR","Annualized IRR","Policy Year","FV at the end of year (Incl LA)",null,"WOP Payments","FIB Payments","FIB Indicator","WOP Indicator",null,null,"Riders",null,null,null,null,null,null,null,null,null,null,null,"Growth Super at Start of the month","STP fund at Start of the month","Growth Super at the end of month before FMC","STP fund at the end of month before FMC","FMC on Growth Super Fund","FMC on STP Fund","Growth Super at the end of month after FMC","STP fund at the end of month after FMC","Percent Share of Growth Super Fund in STP Fund","Percent Share of Secure Plus Fund in STP Fund","Persistency Units","FV after Persistency Units","Guarantee Charge",null,"Limited Pay FMC","Regular Pay FMC","Average FMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR($BJ$12:$BJ$707,0.001)","v":2.1226418833633076E-3},{"$f":"(1+BJ11)^12-1","v":2.5771186883173147E-2},null,null,null,null,null,null,null,null,null,"DD Rider Charge","PAB Rider Charge","Premium DD Rider","Premium PAB Rider","Mult Extra ATP Flag- Term Rider","Mult Extra ATP Flag- PAB Rider","Extra Rider Charge","Total  Morbidity Charges (Exclusive of Service tax)","Service Tax on Riders","Total  Morbidity Charges (Inclusive of Service tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$22","v":1.2500000000000001E-2},{"$f":"Charges!$C$18","v":8.9999999999999993E-3}]
[1,{"$f":"INT(C12/12)+1","v":1},{"$f":"IF(C11<=Term*12,C11+1,\"\")","v":1},{"$f":"IFERROR(IF(C12<>\"\",IF(AND(MOD(C12-1,12/Mode)=0,B12<=Term),(Prem)/Mode,0),\"\")*A12, 0)","v":100000},{"$f":"IFERROR(IF(B12<>\"\",(aprem),\"\")*A12, 0)","v":100000},{"$f":"IF(B12<>\"\",AX12,\"\")","v":0},{"$f":"IF(B12<>\"\",D12+F12,\"\")","v":100000},{"$f":"IF(AND(B12<>\"\", B12<=10),VLOOKUP(B12,Charges!$C$40:$F$50, 4, 0), IF(AND(B12<>\"\", B12 >10), 100%, 0))","v":0.95},{"$f":"IF(D12<>0,(D12*H12)/(D12),0)","v":0.95},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12)=0,G12,G12+J11),\"\")","v":100000},{"$f":"D12*H12+F12*Charges!$F$51","v":95000},{"$f":"IF(B12<>\"\",(G12-K12)*Service_tax,0)","v":900},{"$f":"K12-L12","v":94100},0,{"$f":"IF(B12<>\"\",G12-K12,\"\")","v":5000},{"$f":"IF(B12<>\"\",G12-M12,\"\")","v":5900},{"$f":"IF(B12=1,0,IF(B12<>\"\",(M12+N12)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B12<>\"\",M12-Q12,\"\")","v":94100},{"$f":"MAX(SA, 1.05*SUM($G$12:G12), 0.5*Term*aprem)*(1+Indexation*(B12-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B12, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E12/1000*(B12<=Term), 0)","v":353538},{"$f":"IFERROR(VLOOKUP(B12, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B12<>\"\",AQ12*VLOOKUP(Age+B12-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B12<>\"\",B12<=Term),IF(C12<61,Charges!$C$31,W11*(1+(B12<>B11)*Charges!$C$32))),500)","v":320},{"$f":"IF(B12<>\"\",W12*Service_tax,0)","v":57.599999999999994},{"$f":"W12+X12","v":377.6},{"$f":"IF(B12<>\"\",V12+Y12+AS12+AR12+CB12,\"\")","v":968.96188323333331},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-BB11),\"\")","v":94100},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","v":93131.038116766664},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,CI12+CJ12,AB12*(1+Charges!$D$11)),0)","v":93730.246020185819},{"$f":"IF(Input!$W$55=1,CK12+CL12,( 1-(1-CW12)^(1/12))*(AC12))","v":90.301778742248032},{"$f":"AC12*Charges!$D$28/12","v":105.44652677270905},{"$f":"AD12*Service_tax","v":16.254320173604647},{"$f":"AD12+AF12","v":106.55609891585269},{"$f":"IF(Input!$W$55=1,CM12+CN12,MAX(AC12-AG12,0))","v":93623.689921269965},{"$f":"IF(B12<>\"\",S12,\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B12<>\"\",MIN(E12*AJ12,CR12*AK12,AL12),\"\")","v":5617.4213952761975},{"$f":"IF(AND(B12<>\"\",B12<=Term),CR12-AM12,0)","v":88006.268525993772},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S12+T12+U12","v":2095418},{"$f":"IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")","v":0},{"$f":"IF(B12<>\"\",Service_tax*(V12+AR12+CB12),\"\")","v":90.207744899999994},{"$f":"L12+X12+AF12+AS12","v":1064.0620650736048},{"$f":"IF(B12<>\"\",D12+AU11,\"\")","v":100000},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B12<>\"\",B12<=Term-3),MIN(AU12,Charges!$H$11),0)","v":100000},{"$f":"IF(C12=1,MIN(AV12,AW12),IF(AV12=0,0,MIN(AW12-AY11,IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$I$100,5)/Mode,0))))*(B12<=Term-3)","v":0},{"$f":"IF(C12=1,AX12,AX12+AY11)*(B12<=Term)","v":0},{"$f":"IF(B12<>\"\",IF(BH12>0,IF(AH13<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B12<>\"\",AZ12,0)","v":0},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,MIN(IF(MOD(C12,12)=0,VLOOKUP(B12,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM12,AH12),AH12-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B12<>\"\",Age+B12-1,\"\")","v":45},{"$f":"IF(B12<>\"\",IF(BC12+2>60,1,0),\"\")","v":0},{"$f":"IF(B12<>\"\",BB12,0)","v":0},{"$f":"IF(C12<60,0,IF(MOD(C12,12)=0,(BC12<60)*SUM(INDIRECT($BF$7&(C12+11)&\":\"&$BF$7&C11))+(BC12>=60)*SUMPRODUCT($BD$12:BD12,$BE$12:$BE12),0))","v":0},{"$f":"IF(B12<>\"\",IF(C12<=60,AI12,IF(MOD(C12,12)=0,AI12-BF12*0,BG11)),\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,IF(MOD(C12,12)=0,VLOOKUP(B12,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH12","v":93623.689921269965},{"$f":"IF(A12=1,-G12,0)+IF(C12=Term*12+1,BI11)+BB12","v":-100000},null,null,null,null,{"$f":"IF(B12>PPT, 0,PPT-B12)","v":4},{"$f":"IF(B12>=Term, 1,MIN(Term-B12+1,10))","v":10},{"$f":"10%*SA*(B12<=Term)","v":100000},{"$f":"E12","v":100000},null,null,{"$f":"Charges!$C$82/12*(B12<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B12<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B12<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B12<=Charges!$C$88),0)","v":0},{"$f":"IF(B12<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B12<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW12*BY12*Input!$H$35+BX12*BZ12*Input!$H$36","v":0},{"$f":"BW12+CA12+BX12","v":0},{"$f":"CB12*Charges!$C$6","v":0},{"$f":"CB12+CC12","v":0},null,null,{"$f":"IF(Input!$W$55=1,F12*Charges!$F$51+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C12-1,12)=0,H12*D12,CN11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG12-(B12>PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH12-(B12<=PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"CI12*Charges!$C$22/12","v":0},{"$f":"CJ12*SUMPRODUCT($CO$11:$CP$11,CO12:CP12)/12","v":0},{"$f":"CI12-CK12+CQ11-(B12>PPT)*AF12","v":0},{"$f":"CJ12-CL12-(B12<=PPT)*AF12*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C12=\"\",MOD(C12-1,12)=0,B12>PPT),0%,100%/12+CO11),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B12>PPT),0%,100%-CO12)","v":0},{"$f":"IF(B12>=Charges!$B$68,IF(MOD(C12,12)=0,(Loyalty_Bonus+Charges!$C$69*(B12-11))*AH12,0),0)","v":0},{"$f":"AH12 +CQ12","v":93623.689921269965},0,null,{"$f":"IF(Term-B12 >8, avg_fmc_dfa2, IF(Term-B12 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.1449999999999998E-2},{"$f":"IF(Term-B12 >16, avg_fmc_dfa6, IF(Term-B12 > 11, avg_fmc_dfa7,IF(Term-B12 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":1.04E-2},{"$f":"IF(Term = 10, CU12, CV12)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B13<>\"\",IF(C13<=PPT*12,1,0),\"\")","v":1},{"$f":"IF(B12<=Term,INT((C13-1)/12+1),\"\")","v":1},2,0,100000,0,0,{"$f":"IF(AND(B13<>\"\", B13<=10),VLOOKUP(B13,Charges!$C$40:$F$50, 4, 0), IF(AND(B13<>\"\", B13 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D13*H13+F13*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B13=1,0,IF(B13<>\"\",(M13+N13)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G13), 0.5*Term*aprem)*(1+Indexation*(B13-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B13, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B13<>\"\",B13<=Term),IF(C13<61,Charges!$C$31,W12*(1+(B13<>B12)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,{"$f":"IF(B13<>\"\",V13+Y13+AS13+AR13+CB13,\"\")","v":968.96188323333331},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,R13+CR12-BB12),\"\")","v":93623.689921269965},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,IF(C13=Input!$O$18,Input!$O$19,R13+CR12-Z13-BE12)),\"\")","v":92654.728038036628},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,CI13+CJ13,AB13*(1+Charges!$D$11)),0)","v":93250.871348067536},{"$f":"IF(Input!$W$55=1,CK13+CL13,( 1-(1-CW13)^(1/12))*(AC13))","v":89.839938648849156},{"$f":"AC13*Charges!$D$28/12","v":104.90723026657598},16.171188956792847,106.011127605642,{"$f":"IF(Input!$W$55=1,CM13+CN13,MAX(AC13-AG13,0))","v":93144.860220461895},1000000,{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B13<>\"\",MIN(E13*AJ13,CR13*AK13,AL13),\"\")","v":5588.6916132277138},87556.168607234184,{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B13<>\"\",((Flat_Extra/1000)/12)*AQ13*AO13+Input!$H$34*V13*AP13,\"\")","v":0},90.207744899999994,163.97893385679282,100000,{"$f":"IF(B13<>\"\",IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B13<>\"\",B13<=Term-3),MIN(AU13,Charges!$H$11),0)","v":100000},{"$f":"IF(C13=1,MIN(AV13,AW13),IF(AV13=0,0,MIN(AW13-AY12,IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$I$100,5)/Mode,0))))*(B13<=Term-3)","v":0},0,{"$f":"IF(B13<>\"\",IF(BH13>0,IF(AH14<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,MIN(IF(MOD(C13,12)=0,VLOOKUP(B13,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM13,AH13),AH13-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C13<60,0,IF(MOD(C13,12)=0,(BC13<60)*SUM(INDIRECT($BF$7&(C13+11)&\":\"&$BF$7&C12))+(BC13>=60)*SUMPRODUCT($BD$12:BD13,$BE$12:$BE13),0))","v":0},1000000,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,IF(MOD(C13,12)=0,VLOOKUP(B13,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},93144.860220461895,0,null,1,{"$f":"IF(ISNA(VLOOKUP(BL13*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL13*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B13<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B13<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B13<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B13<=Charges!$C$88),0)","v":0},{"$f":"IF(B13<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B13<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW13*BY13*Input!$H$35+BX13*BZ13*Input!$H$36","v":0},0,{"$f":"CB13*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F13*Charges!$F$51+CM12+IF(MOD(C13-1,12)=0,CN12,0)-BE12,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C13-1,12)=0,H13*D13,CN12),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG13-(B13>PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH13-(B13<=PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"CI13*Charges!$C$22/12","v":0},0,0,{"$f":"CJ13-CL13-(B13<=PPT)*AF13*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C13=\"\",MOD(C13-1,12)=0,B13>PPT),0%,100%/12+CO12),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B13>PPT),0%,100%-CO13)","v":0},{"$f":"IF(B13>=Charges!$B$68,IF(MOD(C13,12)=0,(Loyalty_Bonus+Charges!$C$69*(B13-11))*AH13,0),0)","v":0},{"$f":"AH13 +CQ13","v":93144.860220461895},0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,3,0,100000,0,0,{"$f":"IF(AND(B14<>\"\", B14<=10),VLOOKUP(B14,Charges!$C$40:$F$50, 4, 0), IF(AND(B14<>\"\", B14 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D14*H14+F14*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B14=1,0,IF(B14<>\"\",(M14+N14)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G14), 0.5*Term*aprem)*(1+Indexation*(B14-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B14, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B14<>\"\",B14<=Term),IF(C14<61,Charges!$C$31,W13*(1+(B14<>B13)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,R14+CR13-BB13),\"\")","v":93144.860220461895},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,IF(C14=Input!$O$18,Input!$O$19,R14+CR13-Z14-BE13)),\"\")","v":92175.898337228558},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,CI14+CJ14,AB14*(1+Charges!$D$11)),0)","v":92768.960842546905},{"$f":"IF(Input!$W$55=1,CK14+CL14,( 1-(1-CW14)^(1/12))*(AC14))","v":89.37565547782539},{"$f":"AC14*Charges!$D$28/12","v":104.36508094786528},16.087617986008571,105.46327346383396,{"$f":"IF(Input!$W$55=1,CM14+CN14,MAX(AC14-AG14,0))","v":92663.497569083076},1000000,{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5559.8098541449845,87103.687714938089,{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B14<>\"\",((Flat_Extra/1000)/12)*AQ14*AO14+Input!$H$34*V14*AP14,\"\")","v":0},90.207744899999994,163.89536288600857,100000,{"$f":"IF(B14<>\"\",IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B14<>\"\",B14<=Term-3),MIN(AU14,Charges!$H$11),0)","v":100000},{"$f":"IF(C14=1,MIN(AV14,AW14),IF(AV14=0,0,MIN(AW14-AY13,IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$I$100,5)/Mode,0))))*(B14<=Term-3)","v":0},0,{"$f":"IF(B14<>\"\",IF(BH14>0,IF(AH15<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,MIN(IF(MOD(C14,12)=0,VLOOKUP(B14,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM14,AH14),AH14-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C14<60,0,IF(MOD(C14,12)=0,(BC14<60)*SUM(INDIRECT($BF$7&(C14+11)&\":\"&$BF$7&C13))+(BC14>=60)*SUMPRODUCT($BD$12:BD14,$BE$12:$BE14),0))","v":0},1000000,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,IF(MOD(C14,12)=0,VLOOKUP(B14,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92663.497569083076,0,null,2,{"$f":"IF(ISNA(VLOOKUP(BL14*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL14*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B14<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B14<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B14<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B14<=Charges!$C$88),0)","v":0},{"$f":"IF(B14<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B14<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW14*BY14*Input!$H$35+BX14*BZ14*Input!$H$36","v":0},0,{"$f":"CB14*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F14*Charges!$F$51+CM13+IF(MOD(C14-1,12)=0,CN13,0)-BE13,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C14-1,12)=0,H14*D14,CN13),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG14-(B14>PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH14-(B14<=PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"CI14*Charges!$C$22/12","v":0},0,0,{"$f":"CJ14-CL14-(B14<=PPT)*AF14*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C14=\"\",MOD(C14-1,12)=0,B14>PPT),0%,100%/12+CO13),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B14>PPT),0%,100%-CO14)","v":0},{"$f":"IF(B14>=Charges!$B$68,IF(MOD(C14,12)=0,(Loyalty_Bonus+Charges!$C$69*(B14-11))*AH14,0),0)","v":0},92663.497569083076,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,4,0,100000,0,0,{"$f":"IF(AND(B15<>\"\", B15<=10),VLOOKUP(B15,Charges!$C$40:$F$50, 4, 0), IF(AND(B15<>\"\", B15 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D15*H15+F15*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B15=1,0,IF(B15<>\"\",(M15+N15)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G15), 0.5*Term*aprem)*(1+Indexation*(B15-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B15, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B15<>\"\",B15<=Term),IF(C15<61,Charges!$C$31,W14*(1+(B15<>B14)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,R15+CR14-BB14),\"\")","v":92663.497569083076},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,IF(C15=Input!$O$18,Input!$O$19,R15+CR14-Z15-BE14)),\"\")","v":91694.53568584974},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,CI15+CJ15,AB15*(1+Charges!$D$11)),0)","v":92284.501089375277},{"$f":"IF(Input!$W$55=1,CK15+CL15,( 1-(1-CW15)^(1/12))*(AC15))","v":88.908916305594829},{"$f":"AC15*Charges!$D$28/12","v":103.82006372554719},16.003604935007068,104.9125212406019,{"$f":"IF(Input!$W$55=1,CM15+CN15,MAX(AC15-AG15,0))","v":92179.58856813467},1000000,{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5530.7753140880795,86648.813254046589,{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B15<>\"\",((Flat_Extra/1000)/12)*AQ15*AO15+Input!$H$34*V15*AP15,\"\")","v":0},90.207744899999994,163.81134983500706,100000,{"$f":"IF(B15<>\"\",IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B15<>\"\",B15<=Term-3),MIN(AU15,Charges!$H$11),0)","v":100000},{"$f":"IF(C15=1,MIN(AV15,AW15),IF(AV15=0,0,MIN(AW15-AY14,IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$I$100,5)/Mode,0))))*(B15<=Term-3)","v":0},0,{"$f":"IF(B15<>\"\",IF(BH15>0,IF(AH16<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,MIN(IF(MOD(C15,12)=0,VLOOKUP(B15,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM15,AH15),AH15-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C15<60,0,IF(MOD(C15,12)=0,(BC15<60)*SUM(INDIRECT($BF$7&(C15+11)&\":\"&$BF$7&C14))+(BC15>=60)*SUMPRODUCT($BD$12:BD15,$BE$12:$BE15),0))","v":0},1000000,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,IF(MOD(C15,12)=0,VLOOKUP(B15,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92179.58856813467,0,null,3,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B15<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B15<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B15<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B15<=Charges!$C$88),0)","v":0},{"$f":"IF(B15<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B15<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW15*BY15*Input!$H$35+BX15*BZ15*Input!$H$36","v":0},0,{"$f":"CB15*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F15*Charges!$F$51+CM14+IF(MOD(C15-1,12)=0,CN14,0)-BE14,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C15-1,12)=0,H15*D15,CN14),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG15-(B15>PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH15-(B15<=PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"CI15*Charges!$C$22/12","v":0},0,0,{"$f":"CJ15-CL15-(B15<=PPT)*AF15*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C15=\"\",MOD(C15-1,12)=0,B15>PPT),0%,100%/12+CO14),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B15>PPT),0%,100%-CO15)","v":0},{"$f":"IF(B15>=Charges!$B$68,IF(MOD(C15,12)=0,(Loyalty_Bonus+Charges!$C$69*(B15-11))*AH15,0),0)","v":0},92179.58856813467,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,5,0,100000,0,0,{"$f":"IF(AND(B16<>\"\", B16<=10),VLOOKUP(B16,Charges!$C$40:$F$50, 4, 0), IF(AND(B16<>\"\", B16 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D16*H16+F16*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B16=1,0,IF(B16<>\"\",(M16+N16)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G16), 0.5*Term*aprem)*(1+Indexation*(B16-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B16, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B16<>\"\",B16<=Term),IF(C16<61,Charges!$C$31,W15*(1+(B16<>B15)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,R16+CR15-BB15),\"\")","v":92179.58856813467},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,IF(C16=Input!$O$18,Input!$O$19,R16+CR15-Z16-BE15)),\"\")","v":91210.626684901334},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,CI16+CJ16,AB16*(1+Charges!$D$11)),0)","v":91797.478603344265},{"$f":"IF(Input!$W$55=1,CK16+CL16,( 1-(1-CW16)^(1/12))*(AC16))","v":88.439708140211366},{"$f":"AC16*Charges!$D$28/12","v":103.27216342876228},15.919147465238046,104.35885560544941,{"$f":"IF(Input!$W$55=1,CM16+CN16,MAX(AC16-AG16,0))","v":91693.11974773882},1000000,{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5501.5871848643292,86191.53256287449,{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B16<>\"\",((Flat_Extra/1000)/12)*AQ16*AO16+Input!$H$34*V16*AP16,\"\")","v":0},90.207744899999994,163.72689236523803,100000,{"$f":"IF(B16<>\"\",IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B16<>\"\",B16<=Term-3),MIN(AU16,Charges!$H$11),0)","v":100000},{"$f":"IF(C16=1,MIN(AV16,AW16),IF(AV16=0,0,MIN(AW16-AY15,IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$I$100,5)/Mode,0))))*(B16<=Term-3)","v":0},0,{"$f":"IF(B16<>\"\",IF(BH16>0,IF(AH17<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,MIN(IF(MOD(C16,12)=0,VLOOKUP(B16,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM16,AH16),AH16-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C16<60,0,IF(MOD(C16,12)=0,(BC16<60)*SUM(INDIRECT($BF$7&(C16+11)&\":\"&$BF$7&C15))+(BC16>=60)*SUMPRODUCT($BD$12:BD16,$BE$12:$BE16),0))","v":0},1000000,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,IF(MOD(C16,12)=0,VLOOKUP(B16,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91693.11974773882,0,null,4,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B16<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B16<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B16<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B16<=Charges!$C$88),0)","v":0},{"$f":"IF(B16<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B16<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW16*BY16*Input!$H$35+BX16*BZ16*Input!$H$36","v":0},0,{"$f":"CB16*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F16*Charges!$F$51+CM15+IF(MOD(C16-1,12)=0,CN15,0)-BE15,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C16-1,12)=0,H16*D16,CN15),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG16-(B16>PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH16-(B16<=PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"CI16*Charges!$C$22/12","v":0},0,0,{"$f":"CJ16-CL16-(B16<=PPT)*AF16*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C16=\"\",MOD(C16-1,12)=0,B16>PPT),0%,100%/12+CO15),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B16>PPT),0%,100%-CO16)","v":0},{"$f":"IF(B16>=Charges!$B$68,IF(MOD(C16,12)=0,(Loyalty_Bonus+Charges!$C$69*(B16-11))*AH16,0),0)","v":0},91693.11974773882,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,6,0,100000,0,0,{"$f":"IF(AND(B17<>\"\", B17<=10),VLOOKUP(B17,Charges!$C$40:$F$50, 4, 0), IF(AND(B17<>\"\", B17 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D17*H17+F17*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B17=1,0,IF(B17<>\"\",(M17+N17)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G17), 0.5*Term*aprem)*(1+Indexation*(B17-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B17, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B17<>\"\",B17<=Term),IF(C17<61,Charges!$C$31,W16*(1+(B17<>B16)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,R17+CR16-BB16),\"\")","v":91693.11974773882},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,IF(C17=Input!$O$18,Input!$O$19,R17+CR16-Z17-BE16)),\"\")","v":90724.157864505483},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,CI17+CJ17,AB17*(1+Charges!$D$11)),0)","v":91307.879827910423},{"$f":"IF(Input!$W$55=1,CK17+CL17,( 1-(1-CW17)^(1/12))*(AC17))","v":87.968017921003138},{"$f":"AC17*Charges!$D$28/12","v":102.72136480639922},15.834243225780565,103.80226114678371,{"$f":"IF(Input!$W$55=1,CM17+CN17,MAX(AC17-AG17,0))","v":91204.077566763634},1000000,{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5472.2446540058181,85731.832912757818,{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B17<>\"\",((Flat_Extra/1000)/12)*AQ17*AO17+Input!$H$34*V17*AP17,\"\")","v":0},90.207744899999994,163.64198812578056,100000,{"$f":"IF(B17<>\"\",IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B17<>\"\",B17<=Term-3),MIN(AU17,Charges!$H$11),0)","v":100000},{"$f":"IF(C17=1,MIN(AV17,AW17),IF(AV17=0,0,MIN(AW17-AY16,IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$I$100,5)/Mode,0))))*(B17<=Term-3)","v":0},0,{"$f":"IF(B17<>\"\",IF(BH17>0,IF(AH18<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,MIN(IF(MOD(C17,12)=0,VLOOKUP(B17,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM17,AH17),AH17-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C17<60,0,IF(MOD(C17,12)=0,(BC17<60)*SUM(INDIRECT($BF$7&(C17+11)&\":\"&$BF$7&C16))+(BC17>=60)*SUMPRODUCT($BD$12:BD17,$BE$12:$BE17),0))","v":0},1000000,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,IF(MOD(C17,12)=0,VLOOKUP(B17,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91204.077566763634,0,null,5,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B17<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B17<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B17<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B17<=Charges!$C$88),0)","v":0},{"$f":"IF(B17<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B17<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW17*BY17*Input!$H$35+BX17*BZ17*Input!$H$36","v":0},0,{"$f":"CB17*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F17*Charges!$F$51+CM16+IF(MOD(C17-1,12)=0,CN16,0)-BE16,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C17-1,12)=0,H17*D17,CN16),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG17-(B17>PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH17-(B17<=PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"CI17*Charges!$C$22/12","v":0},0,0,{"$f":"CJ17-CL17-(B17<=PPT)*AF17*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C17=\"\",MOD(C17-1,12)=0,B17>PPT),0%,100%/12+CO16),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B17>PPT),0%,100%-CO17)","v":0},{"$f":"IF(B17>=Charges!$B$68,IF(MOD(C17,12)=0,(Loyalty_Bonus+Charges!$C$69*(B17-11))*AH17,0),0)","v":0},91204.077566763634,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,7,0,100000,0,0,{"$f":"IF(AND(B18<>\"\", B18<=10),VLOOKUP(B18,Charges!$C$40:$F$50, 4, 0), IF(AND(B18<>\"\", B18 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D18*H18+F18*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B18=1,0,IF(B18<>\"\",(M18+N18)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G18), 0.5*Term*aprem)*(1+Indexation*(B18-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B18, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B18<>\"\",B18<=Term),IF(C18<61,Charges!$C$31,W17*(1+(B18<>B17)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,R18+CR17-BB17),\"\")","v":91204.077566763634},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,IF(C18=Input!$O$18,Input!$O$19,R18+CR17-Z18-BE17)),\"\")","v":90235.115683530297},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,CI18+CJ18,AB18*(1+Charges!$D$11)),0)","v":90815.691134817767},{"$f":"IF(Input!$W$55=1,CK18+CL18,( 1-(1-CW18)^(1/12))*(AC18))","v":87.493832518208862},{"$f":"AC18*Charges!$D$28/12","v":102.16765252666998},15.748889853277594,103.24272237148645,{"$f":"IF(Input!$W$55=1,CM18+CN18,MAX(AC18-AG18,0))","v":90712.448412446276},1000000,{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5442.7469047467766,85269.701507699501,{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B18<>\"\",((Flat_Extra/1000)/12)*AQ18*AO18+Input!$H$34*V18*AP18,\"\")","v":0},90.207744899999994,163.55663475327759,100000,{"$f":"IF(B18<>\"\",IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B18<>\"\",B18<=Term-3),MIN(AU18,Charges!$H$11),0)","v":100000},{"$f":"IF(C18=1,MIN(AV18,AW18),IF(AV18=0,0,MIN(AW18-AY17,IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$I$100,5)/Mode,0))))*(B18<=Term-3)","v":0},0,{"$f":"IF(B18<>\"\",IF(BH18>0,IF(AH19<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,MIN(IF(MOD(C18,12)=0,VLOOKUP(B18,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM18,AH18),AH18-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C18<60,0,IF(MOD(C18,12)=0,(BC18<60)*SUM(INDIRECT($BF$7&(C18+11)&\":\"&$BF$7&C17))+(BC18>=60)*SUMPRODUCT($BD$12:BD18,$BE$12:$BE18),0))","v":0},1000000,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,IF(MOD(C18,12)=0,VLOOKUP(B18,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90712.448412446276,0,null,6,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B18<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B18<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B18<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B18<=Charges!$C$88),0)","v":0},{"$f":"IF(B18<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B18<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW18*BY18*Input!$H$35+BX18*BZ18*Input!$H$36","v":0},0,{"$f":"CB18*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F18*Charges!$F$51+CM17+IF(MOD(C18-1,12)=0,CN17,0)-BE17,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C18-1,12)=0,H18*D18,CN17),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG18-(B18>PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH18-(B18<=PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"CI18*Charges!$C$22/12","v":0},0,0,{"$f":"CJ18-CL18-(B18<=PPT)*AF18*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C18=\"\",MOD(C18-1,12)=0,B18>PPT),0%,100%/12+CO17),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B18>PPT),0%,100%-CO18)","v":0},{"$f":"IF(B18>=Charges!$B$68,IF(MOD(C18,12)=0,(Loyalty_Bonus+Charges!$C$69*(B18-11))*AH18,0),0)","v":0},90712.448412446276,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,8,0,100000,0,0,{"$f":"IF(AND(B19<>\"\", B19<=10),VLOOKUP(B19,Charges!$C$40:$F$50, 4, 0), IF(AND(B19<>\"\", B19 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D19*H19+F19*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B19=1,0,IF(B19<>\"\",(M19+N19)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G19), 0.5*Term*aprem)*(1+Indexation*(B19-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B19, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B19<>\"\",B19<=Term),IF(C19<61,Charges!$C$31,W18*(1+(B19<>B18)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,R19+CR18-BB18),\"\")","v":90712.448412446276},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,IF(C19=Input!$O$18,Input!$O$19,R19+CR18-Z19-BE18)),\"\")","v":89743.48652921294},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,CI19+CJ19,AB19*(1+Charges!$D$11)),0)","v":90320.898823718584},{"$f":"IF(Input!$W$55=1,CK19+CL19,( 1-(1-CW19)^(1/12))*(AC19))","v":87.017138732612466},{"$f":"AC19*Charges!$D$28/12","v":101.61101117668341},15.663084971870243,102.68022370448271,{"$f":"IF(Input!$W$55=1,CM19+CN19,MAX(AC19-AG19,0))","v":90218.218600014108},1000000,{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5413.0931160008458,84805.125484013261,{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B19<>\"\",((Flat_Extra/1000)/12)*AQ19*AO19+Input!$H$34*V19*AP19,\"\")","v":0},90.207744899999994,163.47082987187025,100000,{"$f":"IF(B19<>\"\",IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B19<>\"\",B19<=Term-3),MIN(AU19,Charges!$H$11),0)","v":100000},{"$f":"IF(C19=1,MIN(AV19,AW19),IF(AV19=0,0,MIN(AW19-AY18,IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$I$100,5)/Mode,0))))*(B19<=Term-3)","v":0},0,{"$f":"IF(B19<>\"\",IF(BH19>0,IF(AH20<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,MIN(IF(MOD(C19,12)=0,VLOOKUP(B19,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM19,AH19),AH19-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C19<60,0,IF(MOD(C19,12)=0,(BC19<60)*SUM(INDIRECT($BF$7&(C19+11)&\":\"&$BF$7&C18))+(BC19>=60)*SUMPRODUCT($BD$12:BD19,$BE$12:$BE19),0))","v":0},1000000,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,IF(MOD(C19,12)=0,VLOOKUP(B19,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90218.218600014108,0,null,7,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B19<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B19<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B19<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B19<=Charges!$C$88),0)","v":0},{"$f":"IF(B19<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B19<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW19*BY19*Input!$H$35+BX19*BZ19*Input!$H$36","v":0},0,{"$f":"CB19*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F19*Charges!$F$51+CM18+IF(MOD(C19-1,12)=0,CN18,0)-BE18,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C19-1,12)=0,H19*D19,CN18),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG19-(B19>PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH19-(B19<=PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"CI19*Charges!$C$22/12","v":0},0,0,{"$f":"CJ19-CL19-(B19<=PPT)*AF19*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C19=\"\",MOD(C19-1,12)=0,B19>PPT),0%,100%/12+CO18),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B19>PPT),0%,100%-CO19)","v":0},{"$f":"IF(B19>=Charges!$B$68,IF(MOD(C19,12)=0,(Loyalty_Bonus+Charges!$C$69*(B19-11))*AH19,0),0)","v":0},90218.218600014108,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,9,0,100000,0,0,{"$f":"IF(AND(B20<>\"\", B20<=10),VLOOKUP(B20,Charges!$C$40:$F$50, 4, 0), IF(AND(B20<>\"\", B20 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D20*H20+F20*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B20=1,0,IF(B20<>\"\",(M20+N20)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G20), 0.5*Term*aprem)*(1+Indexation*(B20-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B20, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B20<>\"\",B20<=Term),IF(C20<61,Charges!$C$31,W19*(1+(B20<>B19)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,R20+CR19-BB19),\"\")","v":90218.218600014108},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,IF(C20=Input!$O$18,Input!$O$19,R20+CR19-Z20-BE19)),\"\")","v":89249.256716780772},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,CI20+CJ20,AB20*(1+Charges!$D$11)),0)","v":89823.489121791965},{"$f":"IF(Input!$W$55=1,CK20+CL20,( 1-(1-CW20)^(1/12))*(AC20))","v":86.537923295175631},{"$f":"AC20*Charges!$D$28/12","v":101.05142526201597},15.576826193131613,102.11474948830724,{"$f":"IF(Input!$W$55=1,CM20+CN20,MAX(AC20-AG20,0))","v":89721.37437230366},1000000,{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5383.2824623382194,84338.091909965442,{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B20<>\"\",((Flat_Extra/1000)/12)*AQ20*AO20+Input!$H$34*V20*AP20,\"\")","v":0},90.207744899999994,163.3845710931316,100000,{"$f":"IF(B20<>\"\",IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B20<>\"\",B20<=Term-3),MIN(AU20,Charges!$H$11),0)","v":100000},{"$f":"IF(C20=1,MIN(AV20,AW20),IF(AV20=0,0,MIN(AW20-AY19,IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$I$100,5)/Mode,0))))*(B20<=Term-3)","v":0},0,{"$f":"IF(B20<>\"\",IF(BH20>0,IF(AH21<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,MIN(IF(MOD(C20,12)=0,VLOOKUP(B20,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM20,AH20),AH20-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C20<60,0,IF(MOD(C20,12)=0,(BC20<60)*SUM(INDIRECT($BF$7&(C20+11)&\":\"&$BF$7&C19))+(BC20>=60)*SUMPRODUCT($BD$12:BD20,$BE$12:$BE20),0))","v":0},1000000,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,IF(MOD(C20,12)=0,VLOOKUP(B20,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89721.37437230366,0,null,8,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B20<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B20<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B20<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B20<=Charges!$C$88),0)","v":0},{"$f":"IF(B20<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B20<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW20*BY20*Input!$H$35+BX20*BZ20*Input!$H$36","v":0},0,{"$f":"CB20*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F20*Charges!$F$51+CM19+IF(MOD(C20-1,12)=0,CN19,0)-BE19,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C20-1,12)=0,H20*D20,CN19),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG20-(B20>PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH20-(B20<=PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"CI20*Charges!$C$22/12","v":0},0,0,{"$f":"CJ20-CL20-(B20<=PPT)*AF20*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C20=\"\",MOD(C20-1,12)=0,B20>PPT),0%,100%/12+CO19),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B20>PPT),0%,100%-CO20)","v":0},{"$f":"IF(B20>=Charges!$B$68,IF(MOD(C20,12)=0,(Loyalty_Bonus+Charges!$C$69*(B20-11))*AH20,0),0)","v":0},89721.37437230366,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,10,0,100000,0,0,{"$f":"IF(AND(B21<>\"\", B21<=10),VLOOKUP(B21,Charges!$C$40:$F$50, 4, 0), IF(AND(B21<>\"\", B21 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D21*H21+F21*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B21=1,0,IF(B21<>\"\",(M21+N21)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G21), 0.5*Term*aprem)*(1+Indexation*(B21-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B21, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B21<>\"\",B21<=Term),IF(C21<61,Charges!$C$31,W20*(1+(B21<>B20)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,R21+CR20-BB20),\"\")","v":89721.37437230366},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,IF(C21=Input!$O$18,Input!$O$19,R21+CR20-Z21-BE20)),\"\")","v":88752.412489070324},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,CI21+CJ21,AB21*(1+Charges!$D$11)),0)","v":89323.448183360451},{"$f":"IF(Input!$W$55=1,CK21+CL21,( 1-(1-CW21)^(1/12))*(AC21))","v":86.056172866668447},{"$f":"AC21*Charges!$D$28/12","v":100.4888792062805},15.490111116000319,101.54628398266877,{"$f":"IF(Input!$W$55=1,CM21+CN21,MAX(AC21-AG21,0))","v":89221.901899377786},1000000,{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5353.3141139626669,83868.587785415119,{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B21<>\"\",((Flat_Extra/1000)/12)*AQ21*AO21+Input!$H$34*V21*AP21,\"\")","v":0},90.207744899999994,163.29785601600031,100000,{"$f":"IF(B21<>\"\",IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B21<>\"\",B21<=Term-3),MIN(AU21,Charges!$H$11),0)","v":100000},{"$f":"IF(C21=1,MIN(AV21,AW21),IF(AV21=0,0,MIN(AW21-AY20,IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$I$100,5)/Mode,0))))*(B21<=Term-3)","v":0},0,{"$f":"IF(B21<>\"\",IF(BH21>0,IF(AH22<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,MIN(IF(MOD(C21,12)=0,VLOOKUP(B21,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM21,AH21),AH21-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C21<60,0,IF(MOD(C21,12)=0,(BC21<60)*SUM(INDIRECT($BF$7&(C21+11)&\":\"&$BF$7&C20))+(BC21>=60)*SUMPRODUCT($BD$12:BD21,$BE$12:$BE21),0))","v":0},1000000,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,IF(MOD(C21,12)=0,VLOOKUP(B21,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89221.901899377786,0,null,9,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B21<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B21<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B21<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B21<=Charges!$C$88),0)","v":0},{"$f":"IF(B21<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B21<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW21*BY21*Input!$H$35+BX21*BZ21*Input!$H$36","v":0},0,{"$f":"CB21*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F21*Charges!$F$51+CM20+IF(MOD(C21-1,12)=0,CN20,0)-BE20,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C21-1,12)=0,H21*D21,CN20),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG21-(B21>PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH21-(B21<=PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"CI21*Charges!$C$22/12","v":0},0,0,{"$f":"CJ21-CL21-(B21<=PPT)*AF21*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C21=\"\",MOD(C21-1,12)=0,B21>PPT),0%,100%/12+CO20),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B21>PPT),0%,100%-CO21)","v":0},{"$f":"IF(B21>=Charges!$B$68,IF(MOD(C21,12)=0,(Loyalty_Bonus+Charges!$C$69*(B21-11))*AH21,0),0)","v":0},89221.901899377786,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,11,0,100000,0,0,{"$f":"IF(AND(B22<>\"\", B22<=10),VLOOKUP(B22,Charges!$C$40:$F$50, 4, 0), IF(AND(B22<>\"\", B22 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D22*H22+F22*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B22=1,0,IF(B22<>\"\",(M22+N22)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G22), 0.5*Term*aprem)*(1+Indexation*(B22-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B22, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B22<>\"\",B22<=Term),IF(C22<61,Charges!$C$31,W21*(1+(B22<>B21)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,R22+CR21-BB21),\"\")","v":89221.901899377786},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,IF(C22=Input!$O$18,Input!$O$19,R22+CR21-Z22-BE21)),\"\")","v":88252.94001614445},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,CI22+CJ22,AB22*(1+Charges!$D$11)),0)","v":88820.762089504657},{"$f":"IF(Input!$W$55=1,CK22+CL22,( 1-(1-CW22)^(1/12))*(AC22))","v":85.571874037298088},{"$f":"AC22*Charges!$D$28/12","v":99.92335735069274},15.402937326713655,100.97481136401174,{"$f":"IF(Input!$W$55=1,CM22+CN22,MAX(AC22-AG22,0))","v":88719.787278140648},1000000,{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5323.187236688439,83396.600041452213,{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B22<>\"\",((Flat_Extra/1000)/12)*AQ22*AO22+Input!$H$34*V22*AP22,\"\")","v":0},90.207744899999994,163.21068222671363,100000,{"$f":"IF(B22<>\"\",IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B22<>\"\",B22<=Term-3),MIN(AU22,Charges!$H$11),0)","v":100000},{"$f":"IF(C22=1,MIN(AV22,AW22),IF(AV22=0,0,MIN(AW22-AY21,IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$I$100,5)/Mode,0))))*(B22<=Term-3)","v":0},0,{"$f":"IF(B22<>\"\",IF(BH22>0,IF(AH23<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,MIN(IF(MOD(C22,12)=0,VLOOKUP(B22,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM22,AH22),AH22-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C22<60,0,IF(MOD(C22,12)=0,(BC22<60)*SUM(INDIRECT($BF$7&(C22+11)&\":\"&$BF$7&C21))+(BC22>=60)*SUMPRODUCT($BD$12:BD22,$BE$12:$BE22),0))","v":0},1000000,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,IF(MOD(C22,12)=0,VLOOKUP(B22,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88719.787278140648,0,null,10,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B22<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B22<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B22<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B22<=Charges!$C$88),0)","v":0},{"$f":"IF(B22<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B22<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW22*BY22*Input!$H$35+BX22*BZ22*Input!$H$36","v":0},0,{"$f":"CB22*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F22*Charges!$F$51+CM21+IF(MOD(C22-1,12)=0,CN21,0)-BE21,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C22-1,12)=0,H22*D22,CN21),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG22-(B22>PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH22-(B22<=PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"CI22*Charges!$C$22/12","v":0},0,0,{"$f":"CJ22-CL22-(B22<=PPT)*AF22*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C22=\"\",MOD(C22-1,12)=0,B22>PPT),0%,100%/12+CO21),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B22>PPT),0%,100%-CO22)","v":0},{"$f":"IF(B22>=Charges!$B$68,IF(MOD(C22,12)=0,(Loyalty_Bonus+Charges!$C$69*(B22-11))*AH22,0),0)","v":0},88719.787278140648,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,12,0,100000,0,0,{"$f":"IF(AND(B23<>\"\", B23<=10),VLOOKUP(B23,Charges!$C$40:$F$50, 4, 0), IF(AND(B23<>\"\", B23 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D23*H23+F23*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B23=1,0,IF(B23<>\"\",(M23+N23)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G23), 0.5*Term*aprem)*(1+Indexation*(B23-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B23, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B23<>\"\",B23<=Term),IF(C23<61,Charges!$C$31,W22*(1+(B23<>B22)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,R23+CR22-BB22),\"\")","v":88719.787278140648},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,IF(C23=Input!$O$18,Input!$O$19,R23+CR22-Z23-BE22)),\"\")","v":87750.825394907311},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,CI23+CJ23,AB23*(1+Charges!$D$11)),0)","v":88315.416847675806},{"$f":"IF(Input!$W$55=1,CK23+CL23,( 1-(1-CW23)^(1/12))*(AC23))","v":85.085013326335599},{"$f":"AC23*Charges!$D$28/12","v":99.354843953635282},15.315302398740407,100.40031572507601,{"$f":"IF(Input!$W$55=1,CM23+CN23,MAX(AC23-AG23,0))","v":88215.016531950736},1000000,{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5292.9009919170439,82922.115540033687,{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B23<>\"\",((Flat_Extra/1000)/12)*AQ23*AO23+Input!$H$34*V23*AP23,\"\")","v":0},90.207744899999994,163.1230472987404,100000,{"$f":"IF(B23<>\"\",IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B23<>\"\",B23<=Term-3),MIN(AU23,Charges!$H$11),0)","v":100000},{"$f":"IF(C23=1,MIN(AV23,AW23),IF(AV23=0,0,MIN(AW23-AY22,IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$I$100,5)/Mode,0))))*(B23<=Term-3)","v":0},0,{"$f":"IF(B23<>\"\",IF(BH23>0,IF(AH24<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,MIN(IF(MOD(C23,12)=0,VLOOKUP(B23,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM23,AH23),AH23-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C23<60,0,IF(MOD(C23,12)=0,(BC23<60)*SUM(INDIRECT($BF$7&(C23+11)&\":\"&$BF$7&C22))+(BC23>=60)*SUMPRODUCT($BD$12:BD23,$BE$12:$BE23),0))","v":0},1000000,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,IF(MOD(C23,12)=0,VLOOKUP(B23,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88215.016531950736,0,null,11,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B23<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B23<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B23<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B23<=Charges!$C$88),0)","v":0},{"$f":"IF(B23<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B23<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW23*BY23*Input!$H$35+BX23*BZ23*Input!$H$36","v":0},0,{"$f":"CB23*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F23*Charges!$F$51+CM22+IF(MOD(C23-1,12)=0,CN22,0)-BE22,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C23-1,12)=0,H23*D23,CN22),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG23-(B23>PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH23-(B23<=PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"CI23*Charges!$C$22/12","v":0},0,0,{"$f":"CJ23-CL23-(B23<=PPT)*AF23*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C23=\"\",MOD(C23-1,12)=0,B23>PPT),0%,100%/12+CO22),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B23>PPT),0%,100%-CO23)","v":0},{"$f":"IF(B23>=Charges!$B$68,IF(MOD(C23,12)=0,(Loyalty_Bonus+Charges!$C$69*(B23-11))*AH23,0),0)","v":0},88215.016531950736,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,2,13,100000,100000,0,100000,{"$f":"IF(AND(B24<>\"\", B24<=10),VLOOKUP(B24,Charges!$C$40:$F$50, 4, 0), IF(AND(B24<>\"\", B24 >10), 100%, 0))","v":0.96},0.96,100000,{"$f":"D24*H24+F24*Charges!$F$51","v":96000},720,95280,0,4000,4720,{"$f":"IF(B24=1,0,IF(B24<>\"\",(M24+N24)*Charges!$C$4,\"\"))","v":0},95280,{"$f":"MAX(SA, 1.05*SUM($G$12:G24), 0.5*Term*aprem)*(1+Indexation*(B24-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B24, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B24<>\"\",B24<=Term),IF(C24<61,Charges!$C$31,W23*(1+(B24<>B23)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,R24+CR23-BB23),\"\")","v":183495.01653195074},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,IF(C24=Input!$O$18,Input!$O$19,R24+CR23-Z24-BE23)),\"\")","v":182500.60063861741},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,CI24+CJ24,AB24*(1+Charges!$D$11)),0)","v":183674.81499821998},{"$f":"IF(Input!$W$55=1,CK24+CL24,( 1-(1-CW24)^(1/12))*(AC24))","v":176.95635303166273},{"$f":"AC24*Charges!$D$28/12","v":206.6341668729975},31.852143545699292,208.80849657736201,{"$f":"IF(Input!$W$55=1,CM24+CN24,MAX(AC24-AG24,0))","v":183466.00650164261},1000000,{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179466.00650164261,{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B24<>\"\",((Flat_Extra/1000)/12)*AQ24*AO24+Input!$H$34*V24*AP24,\"\")","v":0},94.090559999999996,903.54270354569928,200000,{"$f":"IF(B24<>\"\",IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B24<>\"\",B24<=Term-3),MIN(AU24,Charges!$H$11),0)","v":200000},{"$f":"IF(C24=1,MIN(AV24,AW24),IF(AV24=0,0,MIN(AW24-AY23,IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$I$100,5)/Mode,0))))*(B24<=Term-3)","v":0},0,{"$f":"IF(B24<>\"\",IF(BH24>0,IF(AH25<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,MIN(IF(MOD(C24,12)=0,VLOOKUP(B24,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM24,AH24),AH24-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C24<60,0,IF(MOD(C24,12)=0,(BC24<60)*SUM(INDIRECT($BF$7&(C24+11)&\":\"&$BF$7&C23))+(BC24>=60)*SUMPRODUCT($BD$12:BD24,$BE$12:$BE24),0))","v":0},1000000,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,IF(MOD(C24,12)=0,VLOOKUP(B24,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183466.00650164261,-100000,null,12,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B24<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B24<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B24<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B24<=Charges!$C$88),0)","v":0},{"$f":"IF(B24<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B24<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW24*BY24*Input!$H$35+BX24*BZ24*Input!$H$36","v":0},0,{"$f":"CB24*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F24*Charges!$F$51+CM23+IF(MOD(C24-1,12)=0,CN23,0)-BE23,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C24-1,12)=0,H24*D24,CN23),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG24-(B24>PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH24-(B24<=PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"CI24*Charges!$C$22/12","v":0},0,0,{"$f":"CJ24-CL24-(B24<=PPT)*AF24*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C24=\"\",MOD(C24-1,12)=0,B24>PPT),0%,100%/12+CO23),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B24>PPT),0%,100%-CO24)","v":0},{"$f":"IF(B24>=Charges!$B$68,IF(MOD(C24,12)=0,(Loyalty_Bonus+Charges!$C$69*(B24-11))*AH24,0),0)","v":0},183466.00650164261,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,14,0,100000,0,0,{"$f":"IF(AND(B25<>\"\", B25<=10),VLOOKUP(B25,Charges!$C$40:$F$50, 4, 0), IF(AND(B25<>\"\", B25 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D25*H25+F25*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B25=1,0,IF(B25<>\"\",(M25+N25)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G25), 0.5*Term*aprem)*(1+Indexation*(B25-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B25, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B25<>\"\",B25<=Term),IF(C25<61,Charges!$C$31,W24*(1+(B25<>B24)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,R25+CR24-BB24),\"\")","v":183466.00650164261},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,IF(C25=Input!$O$18,Input!$O$19,R25+CR24-Z25-BE24)),\"\")","v":182471.59060830929},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,CI25+CJ25,AB25*(1+Charges!$D$11)),0)","v":183645.61831650336},{"$f":"IF(Input!$W$55=1,CK25+CL25,( 1-(1-CW25)^(1/12))*(AC25))","v":176.92822430689853},{"$f":"AC25*Charges!$D$28/12","v":206.60132060606625},31.847080375241735,208.77530468214027,{"$f":"IF(Input!$W$55=1,CM25+CN25,MAX(AC25-AG25,0))","v":183436.84301182121},1000000,{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179436.84301182121,{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B25<>\"\",((Flat_Extra/1000)/12)*AQ25*AO25+Input!$H$34*V25*AP25,\"\")","v":0},94.090559999999996,183.53764037524172,200000,{"$f":"IF(B25<>\"\",IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B25<>\"\",B25<=Term-3),MIN(AU25,Charges!$H$11),0)","v":200000},{"$f":"IF(C25=1,MIN(AV25,AW25),IF(AV25=0,0,MIN(AW25-AY24,IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$I$100,5)/Mode,0))))*(B25<=Term-3)","v":0},0,{"$f":"IF(B25<>\"\",IF(BH25>0,IF(AH26<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,MIN(IF(MOD(C25,12)=0,VLOOKUP(B25,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM25,AH25),AH25-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C25<60,0,IF(MOD(C25,12)=0,(BC25<60)*SUM(INDIRECT($BF$7&(C25+11)&\":\"&$BF$7&C24))+(BC25>=60)*SUMPRODUCT($BD$12:BD25,$BE$12:$BE25),0))","v":0},1000000,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,IF(MOD(C25,12)=0,VLOOKUP(B25,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183436.84301182121,0,null,13,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B25<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B25<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B25<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B25<=Charges!$C$88),0)","v":0},{"$f":"IF(B25<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B25<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW25*BY25*Input!$H$35+BX25*BZ25*Input!$H$36","v":0},0,{"$f":"CB25*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F25*Charges!$F$51+CM24+IF(MOD(C25-1,12)=0,CN24,0)-BE24,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C25-1,12)=0,H25*D25,CN24),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG25-(B25>PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH25-(B25<=PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"CI25*Charges!$C$22/12","v":0},0,0,{"$f":"CJ25-CL25-(B25<=PPT)*AF25*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C25=\"\",MOD(C25-1,12)=0,B25>PPT),0%,100%/12+CO24),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B25>PPT),0%,100%-CO25)","v":0},{"$f":"IF(B25>=Charges!$B$68,IF(MOD(C25,12)=0,(Loyalty_Bonus+Charges!$C$69*(B25-11))*AH25,0),0)","v":0},183436.84301182121,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,15,0,100000,0,0,{"$f":"IF(AND(B26<>\"\", B26<=10),VLOOKUP(B26,Charges!$C$40:$F$50, 4, 0), IF(AND(B26<>\"\", B26 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D26*H26+F26*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B26=1,0,IF(B26<>\"\",(M26+N26)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G26), 0.5*Term*aprem)*(1+Indexation*(B26-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B26, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B26<>\"\",B26<=Term),IF(C26<61,Charges!$C$31,W25*(1+(B26<>B25)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,R26+CR25-BB25),\"\")","v":183436.84301182121},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,IF(C26=Input!$O$18,Input!$O$19,R26+CR25-Z26-BE25)),\"\")","v":182442.42711848789},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,CI26+CJ26,AB26*(1+Charges!$D$11)),0)","v":183616.26718791036},{"$f":"IF(Input!$W$55=1,CK26+CL26,( 1-(1-CW26)^(1/12))*(AC26))","v":176.89994678461966},{"$f":"AC26*Charges!$D$28/12","v":206.56830058639915},31.841990421231536,208.7419372058512,{"$f":"IF(Input!$W$55=1,CM26+CN26,MAX(AC26-AG26,0))","v":183407.52525070449},1000000,{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179407.52525070449,{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B26<>\"\",((Flat_Extra/1000)/12)*AQ26*AO26+Input!$H$34*V26*AP26,\"\")","v":0},94.090559999999996,183.53255042123152,200000,{"$f":"IF(B26<>\"\",IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B26<>\"\",B26<=Term-3),MIN(AU26,Charges!$H$11),0)","v":200000},{"$f":"IF(C26=1,MIN(AV26,AW26),IF(AV26=0,0,MIN(AW26-AY25,IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$I$100,5)/Mode,0))))*(B26<=Term-3)","v":0},0,{"$f":"IF(B26<>\"\",IF(BH26>0,IF(AH27<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,MIN(IF(MOD(C26,12)=0,VLOOKUP(B26,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM26,AH26),AH26-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C26<60,0,IF(MOD(C26,12)=0,(BC26<60)*SUM(INDIRECT($BF$7&(C26+11)&\":\"&$BF$7&C25))+(BC26>=60)*SUMPRODUCT($BD$12:BD26,$BE$12:$BE26),0))","v":0},1000000,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,IF(MOD(C26,12)=0,VLOOKUP(B26,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183407.52525070449,0,null,14,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B26<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B26<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B26<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B26<=Charges!$C$88),0)","v":0},{"$f":"IF(B26<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B26<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW26*BY26*Input!$H$35+BX26*BZ26*Input!$H$36","v":0},0,{"$f":"CB26*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F26*Charges!$F$51+CM25+IF(MOD(C26-1,12)=0,CN25,0)-BE25,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C26-1,12)=0,H26*D26,CN25),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG26-(B26>PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH26-(B26<=PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"CI26*Charges!$C$22/12","v":0},0,0,{"$f":"CJ26-CL26-(B26<=PPT)*AF26*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C26=\"\",MOD(C26-1,12)=0,B26>PPT),0%,100%/12+CO25),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B26>PPT),0%,100%-CO26)","v":0},{"$f":"IF(B26>=Charges!$B$68,IF(MOD(C26,12)=0,(Loyalty_Bonus+Charges!$C$69*(B26-11))*AH26,0),0)","v":0},183407.52525070449,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,16,0,100000,0,0,{"$f":"IF(AND(B27<>\"\", B27<=10),VLOOKUP(B27,Charges!$C$40:$F$50, 4, 0), IF(AND(B27<>\"\", B27 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D27*H27+F27*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B27=1,0,IF(B27<>\"\",(M27+N27)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G27), 0.5*Term*aprem)*(1+Indexation*(B27-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B27, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B27<>\"\",B27<=Term),IF(C27<61,Charges!$C$31,W26*(1+(B27<>B26)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,R27+CR26-BB26),\"\")","v":183407.52525070449},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,IF(C27=Input!$O$18,Input!$O$19,R27+CR26-Z27-BE26)),\"\")","v":182413.10935737117},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,CI27+CJ27,AB27*(1+Charges!$D$11)),0)","v":183586.76079543584},{"$f":"IF(Input!$W$55=1,CK27+CL27,( 1-(1-CW27)^(1/12))*(AC27))","v":176.87151967770538},{"$f":"AC27*Charges!$D$28/12","v":206.53510589486532},31.836873541986968,208.70839321969234,{"$f":"IF(Input!$W$55=1,CM27+CN27,MAX(AC27-AG27,0))","v":183378.05240221616},1000000,{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179378.05240221616,{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B27<>\"\",((Flat_Extra/1000)/12)*AQ27*AO27+Input!$H$34*V27*AP27,\"\")","v":0},94.090559999999996,183.52743354198697,200000,{"$f":"IF(B27<>\"\",IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B27<>\"\",B27<=Term-3),MIN(AU27,Charges!$H$11),0)","v":200000},{"$f":"IF(C27=1,MIN(AV27,AW27),IF(AV27=0,0,MIN(AW27-AY26,IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$I$100,5)/Mode,0))))*(B27<=Term-3)","v":0},0,{"$f":"IF(B27<>\"\",IF(BH27>0,IF(AH28<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,MIN(IF(MOD(C27,12)=0,VLOOKUP(B27,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM27,AH27),AH27-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C27<60,0,IF(MOD(C27,12)=0,(BC27<60)*SUM(INDIRECT($BF$7&(C27+11)&\":\"&$BF$7&C26))+(BC27>=60)*SUMPRODUCT($BD$12:BD27,$BE$12:$BE27),0))","v":0},1000000,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,IF(MOD(C27,12)=0,VLOOKUP(B27,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183378.05240221616,0,null,15,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B27<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B27<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B27<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B27<=Charges!$C$88),0)","v":0},{"$f":"IF(B27<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B27<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW27*BY27*Input!$H$35+BX27*BZ27*Input!$H$36","v":0},0,{"$f":"CB27*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F27*Charges!$F$51+CM26+IF(MOD(C27-1,12)=0,CN26,0)-BE26,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C27-1,12)=0,H27*D27,CN26),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG27-(B27>PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH27-(B27<=PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"CI27*Charges!$C$22/12","v":0},0,0,{"$f":"CJ27-CL27-(B27<=PPT)*AF27*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C27=\"\",MOD(C27-1,12)=0,B27>PPT),0%,100%/12+CO26),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B27>PPT),0%,100%-CO27)","v":0},{"$f":"IF(B27>=Charges!$B$68,IF(MOD(C27,12)=0,(Loyalty_Bonus+Charges!$C$69*(B27-11))*AH27,0),0)","v":0},183378.05240221616,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,17,0,100000,0,0,{"$f":"IF(AND(B28<>\"\", B28<=10),VLOOKUP(B28,Charges!$C$40:$F$50, 4, 0), IF(AND(B28<>\"\", B28 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D28*H28+F28*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B28=1,0,IF(B28<>\"\",(M28+N28)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G28), 0.5*Term*aprem)*(1+Indexation*(B28-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B28, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B28<>\"\",B28<=Term),IF(C28<61,Charges!$C$31,W27*(1+(B28<>B27)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,R28+CR27-BB27),\"\")","v":183378.05240221616},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,IF(C28=Input!$O$18,Input!$O$19,R28+CR27-Z28-BE27)),\"\")","v":182383.63650888283},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,CI28+CJ28,AB28*(1+Charges!$D$11)),0)","v":183557.09831775291},{"$f":"IF(Input!$W$55=1,CK28+CL28,( 1-(1-CW28)^(1/12))*(AC28))","v":176.84294219487137},{"$f":"AC28*Charges!$D$28/12","v":206.50173560747203},31.831729595076844,208.67467178994821,{"$f":"IF(Input!$W$55=1,CM28+CN28,MAX(AC28-AG28,0))","v":183348.42364596296},1000000,{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179348.42364596296,{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B28<>\"\",((Flat_Extra/1000)/12)*AQ28*AO28+Input!$H$34*V28*AP28,\"\")","v":0},94.090559999999996,183.52228959507681,200000,{"$f":"IF(B28<>\"\",IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B28<>\"\",B28<=Term-3),MIN(AU28,Charges!$H$11),0)","v":200000},{"$f":"IF(C28=1,MIN(AV28,AW28),IF(AV28=0,0,MIN(AW28-AY27,IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$I$100,5)/Mode,0))))*(B28<=Term-3)","v":0},0,{"$f":"IF(B28<>\"\",IF(BH28>0,IF(AH29<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,MIN(IF(MOD(C28,12)=0,VLOOKUP(B28,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM28,AH28),AH28-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C28<60,0,IF(MOD(C28,12)=0,(BC28<60)*SUM(INDIRECT($BF$7&(C28+11)&\":\"&$BF$7&C27))+(BC28>=60)*SUMPRODUCT($BD$12:BD28,$BE$12:$BE28),0))","v":0},1000000,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,IF(MOD(C28,12)=0,VLOOKUP(B28,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183348.42364596296,0,null,16,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B28<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B28<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B28<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B28<=Charges!$C$88),0)","v":0},{"$f":"IF(B28<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B28<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW28*BY28*Input!$H$35+BX28*BZ28*Input!$H$36","v":0},0,{"$f":"CB28*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F28*Charges!$F$51+CM27+IF(MOD(C28-1,12)=0,CN27,0)-BE27,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C28-1,12)=0,H28*D28,CN27),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG28-(B28>PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH28-(B28<=PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"CI28*Charges!$C$22/12","v":0},0,0,{"$f":"CJ28-CL28-(B28<=PPT)*AF28*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C28=\"\",MOD(C28-1,12)=0,B28>PPT),0%,100%/12+CO27),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B28>PPT),0%,100%-CO28)","v":0},{"$f":"IF(B28>=Charges!$B$68,IF(MOD(C28,12)=0,(Loyalty_Bonus+Charges!$C$69*(B28-11))*AH28,0),0)","v":0},183348.42364596296,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,18,0,100000,0,0,{"$f":"IF(AND(B29<>\"\", B29<=10),VLOOKUP(B29,Charges!$C$40:$F$50, 4, 0), IF(AND(B29<>\"\", B29 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D29*H29+F29*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B29=1,0,IF(B29<>\"\",(M29+N29)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G29), 0.5*Term*aprem)*(1+Indexation*(B29-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B29, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B29<>\"\",B29<=Term),IF(C29<61,Charges!$C$31,W28*(1+(B29<>B28)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,R29+CR28-BB28),\"\")","v":183348.42364596296},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,IF(C29=Input!$O$18,Input!$O$19,R29+CR28-Z29-BE28)),\"\")","v":182354.00775262964},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,CI29+CJ29,AB29*(1+Charges!$D$11)),0)","v":183527.27892918987},{"$f":"IF(Input!$W$55=1,CK29+CL29,( 1-(1-CW29)^(1/12))*(AC29))","v":176.8142135406473},{"$f":"AC29*Charges!$D$28/12","v":206.46818879533859},31.826558437316514,208.64077197796382,{"$f":"IF(Input!$W$55=1,CM29+CN29,MAX(AC29-AG29,0))","v":183318.63815721191},1000000,{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179318.63815721191,{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B29<>\"\",((Flat_Extra/1000)/12)*AQ29*AO29+Input!$H$34*V29*AP29,\"\")","v":0},94.090559999999996,183.51711843731653,200000,{"$f":"IF(B29<>\"\",IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B29<>\"\",B29<=Term-3),MIN(AU29,Charges!$H$11),0)","v":200000},{"$f":"IF(C29=1,MIN(AV29,AW29),IF(AV29=0,0,MIN(AW29-AY28,IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$I$100,5)/Mode,0))))*(B29<=Term-3)","v":0},0,{"$f":"IF(B29<>\"\",IF(BH29>0,IF(AH30<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,MIN(IF(MOD(C29,12)=0,VLOOKUP(B29,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM29,AH29),AH29-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C29<60,0,IF(MOD(C29,12)=0,(BC29<60)*SUM(INDIRECT($BF$7&(C29+11)&\":\"&$BF$7&C28))+(BC29>=60)*SUMPRODUCT($BD$12:BD29,$BE$12:$BE29),0))","v":0},1000000,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,IF(MOD(C29,12)=0,VLOOKUP(B29,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183318.63815721191,0,null,17,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B29<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B29<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B29<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B29<=Charges!$C$88),0)","v":0},{"$f":"IF(B29<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B29<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW29*BY29*Input!$H$35+BX29*BZ29*Input!$H$36","v":0},0,{"$f":"CB29*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F29*Charges!$F$51+CM28+IF(MOD(C29-1,12)=0,CN28,0)-BE28,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C29-1,12)=0,H29*D29,CN28),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG29-(B29>PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH29-(B29<=PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"CI29*Charges!$C$22/12","v":0},0,0,{"$f":"CJ29-CL29-(B29<=PPT)*AF29*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C29=\"\",MOD(C29-1,12)=0,B29>PPT),0%,100%/12+CO28),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B29>PPT),0%,100%-CO29)","v":0},{"$f":"IF(B29>=Charges!$B$68,IF(MOD(C29,12)=0,(Loyalty_Bonus+Charges!$C$69*(B29-11))*AH29,0),0)","v":0},183318.63815721191,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,19,0,100000,0,0,{"$f":"IF(AND(B30<>\"\", B30<=10),VLOOKUP(B30,Charges!$C$40:$F$50, 4, 0), IF(AND(B30<>\"\", B30 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D30*H30+F30*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B30=1,0,IF(B30<>\"\",(M30+N30)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G30), 0.5*Term*aprem)*(1+Indexation*(B30-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B30, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B30<>\"\",B30<=Term),IF(C30<61,Charges!$C$31,W29*(1+(B30<>B29)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,R30+CR29-BB29),\"\")","v":183318.63815721191},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,IF(C30=Input!$O$18,Input!$O$19,R30+CR29-Z30-BE29)),\"\")","v":182324.22226387859},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,CI30+CJ30,AB30*(1+Charges!$D$11)),0)","v":183497.30179970735},{"$f":"IF(Input!$W$55=1,CK30+CL30,( 1-(1-CW30)^(1/12))*(AC30))","v":176.78533291535507},{"$f":"AC30*Charges!$D$28/12","v":206.43446452467074},31.821359924763911,208.60669284011897,{"$f":"IF(Input!$W$55=1,CM30+CN30,MAX(AC30-AG30,0))","v":183288.69510686724},1000000,{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179288.69510686724,{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B30<>\"\",((Flat_Extra/1000)/12)*AQ30*AO30+Input!$H$34*V30*AP30,\"\")","v":0},94.090559999999996,183.5119199247639,200000,{"$f":"IF(B30<>\"\",IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B30<>\"\",B30<=Term-3),MIN(AU30,Charges!$H$11),0)","v":200000},{"$f":"IF(C30=1,MIN(AV30,AW30),IF(AV30=0,0,MIN(AW30-AY29,IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$I$100,5)/Mode,0))))*(B30<=Term-3)","v":0},0,{"$f":"IF(B30<>\"\",IF(BH30>0,IF(AH31<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,MIN(IF(MOD(C30,12)=0,VLOOKUP(B30,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM30,AH30),AH30-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C30<60,0,IF(MOD(C30,12)=0,(BC30<60)*SUM(INDIRECT($BF$7&(C30+11)&\":\"&$BF$7&C29))+(BC30>=60)*SUMPRODUCT($BD$12:BD30,$BE$12:$BE30),0))","v":0},1000000,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,IF(MOD(C30,12)=0,VLOOKUP(B30,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183288.69510686724,0,null,18,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B30<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B30<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B30<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B30<=Charges!$C$88),0)","v":0},{"$f":"IF(B30<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B30<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW30*BY30*Input!$H$35+BX30*BZ30*Input!$H$36","v":0},0,{"$f":"CB30*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F30*Charges!$F$51+CM29+IF(MOD(C30-1,12)=0,CN29,0)-BE29,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C30-1,12)=0,H30*D30,CN29),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG30-(B30>PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH30-(B30<=PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"CI30*Charges!$C$22/12","v":0},0,0,{"$f":"CJ30-CL30-(B30<=PPT)*AF30*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C30=\"\",MOD(C30-1,12)=0,B30>PPT),0%,100%/12+CO29),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B30>PPT),0%,100%-CO30)","v":0},{"$f":"IF(B30>=Charges!$B$68,IF(MOD(C30,12)=0,(Loyalty_Bonus+Charges!$C$69*(B30-11))*AH30,0),0)","v":0},183288.69510686724,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,20,0,100000,0,0,{"$f":"IF(AND(B31<>\"\", B31<=10),VLOOKUP(B31,Charges!$C$40:$F$50, 4, 0), IF(AND(B31<>\"\", B31 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D31*H31+F31*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B31=1,0,IF(B31<>\"\",(M31+N31)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G31), 0.5*Term*aprem)*(1+Indexation*(B31-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B31, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B31<>\"\",B31<=Term),IF(C31<61,Charges!$C$31,W30*(1+(B31<>B30)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,R31+CR30-BB30),\"\")","v":183288.69510686724},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,IF(C31=Input!$O$18,Input!$O$19,R31+CR30-Z31-BE30)),\"\")","v":182294.27921353391},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,CI31+CJ31,AB31*(1+Charges!$D$11)),0)","v":183467.16609487517},{"$f":"IF(Input!$W$55=1,CK31+CL31,( 1-(1-CW31)^(1/12))*(AC31))","v":176.75629951508628},{"$f":"AC31*Charges!$D$28/12","v":206.40056185673458},31.816133912715529,208.5724334278018,{"$f":"IF(Input!$W$55=1,CM31+CN31,MAX(AC31-AG31,0))","v":183258.59366144738},1000000,{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179258.59366144738,{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B31<>\"\",((Flat_Extra/1000)/12)*AQ31*AO31+Input!$H$34*V31*AP31,\"\")","v":0},94.090559999999996,183.50669391271552,200000,{"$f":"IF(B31<>\"\",IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B31<>\"\",B31<=Term-3),MIN(AU31,Charges!$H$11),0)","v":200000},{"$f":"IF(C31=1,MIN(AV31,AW31),IF(AV31=0,0,MIN(AW31-AY30,IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$I$100,5)/Mode,0))))*(B31<=Term-3)","v":0},0,{"$f":"IF(B31<>\"\",IF(BH31>0,IF(AH32<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,MIN(IF(MOD(C31,12)=0,VLOOKUP(B31,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM31,AH31),AH31-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C31<60,0,IF(MOD(C31,12)=0,(BC31<60)*SUM(INDIRECT($BF$7&(C31+11)&\":\"&$BF$7&C30))+(BC31>=60)*SUMPRODUCT($BD$12:BD31,$BE$12:$BE31),0))","v":0},1000000,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,IF(MOD(C31,12)=0,VLOOKUP(B31,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183258.59366144738,0,null,19,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B31<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B31<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B31<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B31<=Charges!$C$88),0)","v":0},{"$f":"IF(B31<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B31<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW31*BY31*Input!$H$35+BX31*BZ31*Input!$H$36","v":0},0,{"$f":"CB31*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F31*Charges!$F$51+CM30+IF(MOD(C31-1,12)=0,CN30,0)-BE30,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C31-1,12)=0,H31*D31,CN30),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG31-(B31>PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH31-(B31<=PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"CI31*Charges!$C$22/12","v":0},0,0,{"$f":"CJ31-CL31-(B31<=PPT)*AF31*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C31=\"\",MOD(C31-1,12)=0,B31>PPT),0%,100%/12+CO30),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B31>PPT),0%,100%-CO31)","v":0},{"$f":"IF(B31>=Charges!$B$68,IF(MOD(C31,12)=0,(Loyalty_Bonus+Charges!$C$69*(B31-11))*AH31,0),0)","v":0},183258.59366144738,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,21,0,100000,0,0,{"$f":"IF(AND(B32<>\"\", B32<=10),VLOOKUP(B32,Charges!$C$40:$F$50, 4, 0), IF(AND(B32<>\"\", B32 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D32*H32+F32*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B32=1,0,IF(B32<>\"\",(M32+N32)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G32), 0.5*Term*aprem)*(1+Indexation*(B32-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B32, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B32<>\"\",B32<=Term),IF(C32<61,Charges!$C$31,W31*(1+(B32<>B31)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,R32+CR31-BB31),\"\")","v":183258.59366144738},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,IF(C32=Input!$O$18,Input!$O$19,R32+CR31-Z32-BE31)),\"\")","v":182264.17776811405},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,CI32+CJ32,AB32*(1+Charges!$D$11)),0)","v":183436.8709758491},{"$f":"IF(Input!$W$55=1,CK32+CL32,( 1-(1-CW32)^(1/12))*(AC32))","v":176.72711253167995},{"$f":"AC32*Charges!$D$28/12","v":206.36647984783022},31.81088025570239,208.53799278738234,{"$f":"IF(Input!$W$55=1,CM32+CN32,MAX(AC32-AG32,0))","v":183228.33298306173},1000000,{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179228.33298306173,{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B32<>\"\",((Flat_Extra/1000)/12)*AQ32*AO32+Input!$H$34*V32*AP32,\"\")","v":0},94.090559999999996,183.50144025570239,200000,{"$f":"IF(B32<>\"\",IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B32<>\"\",B32<=Term-3),MIN(AU32,Charges!$H$11),0)","v":200000},{"$f":"IF(C32=1,MIN(AV32,AW32),IF(AV32=0,0,MIN(AW32-AY31,IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$I$100,5)/Mode,0))))*(B32<=Term-3)","v":0},0,{"$f":"IF(B32<>\"\",IF(BH32>0,IF(AH33<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,MIN(IF(MOD(C32,12)=0,VLOOKUP(B32,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM32,AH32),AH32-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C32<60,0,IF(MOD(C32,12)=0,(BC32<60)*SUM(INDIRECT($BF$7&(C32+11)&\":\"&$BF$7&C31))+(BC32>=60)*SUMPRODUCT($BD$12:BD32,$BE$12:$BE32),0))","v":0},1000000,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,IF(MOD(C32,12)=0,VLOOKUP(B32,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183228.33298306173,0,null,20,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B32<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B32<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B32<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B32<=Charges!$C$88),0)","v":0},{"$f":"IF(B32<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B32<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW32*BY32*Input!$H$35+BX32*BZ32*Input!$H$36","v":0},0,{"$f":"CB32*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F32*Charges!$F$51+CM31+IF(MOD(C32-1,12)=0,CN31,0)-BE31,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C32-1,12)=0,H32*D32,CN31),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG32-(B32>PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH32-(B32<=PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"CI32*Charges!$C$22/12","v":0},0,0,{"$f":"CJ32-CL32-(B32<=PPT)*AF32*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C32=\"\",MOD(C32-1,12)=0,B32>PPT),0%,100%/12+CO31),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B32>PPT),0%,100%-CO32)","v":0},{"$f":"IF(B32>=Charges!$B$68,IF(MOD(C32,12)=0,(Loyalty_Bonus+Charges!$C$69*(B32-11))*AH32,0),0)","v":0},183228.33298306173,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,22,0,100000,0,0,{"$f":"IF(AND(B33<>\"\", B33<=10),VLOOKUP(B33,Charges!$C$40:$F$50, 4, 0), IF(AND(B33<>\"\", B33 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D33*H33+F33*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B33=1,0,IF(B33<>\"\",(M33+N33)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G33), 0.5*Term*aprem)*(1+Indexation*(B33-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B33, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B33<>\"\",B33<=Term),IF(C33<61,Charges!$C$31,W32*(1+(B33<>B32)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,R33+CR32-BB32),\"\")","v":183228.33298306173},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,IF(C33=Input!$O$18,Input!$O$19,R33+CR32-Z33-BE32)),\"\")","v":182233.91708972841},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,CI33+CJ33,AB33*(1+Charges!$D$11)),0)","v":183406.41559934759},{"$f":"IF(Input!$W$55=1,CK33+CL33,( 1-(1-CW33)^(1/12))*(AC33))","v":176.69777115270011},{"$f":"AC33*Charges!$D$28/12","v":206.33221754926603},31.805598807486021,208.50336996018615,{"$f":"IF(Input!$W$55=1,CM33+CN33,MAX(AC33-AG33,0))","v":183197.91222938741},1000000,{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179197.91222938741,{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B33<>\"\",((Flat_Extra/1000)/12)*AQ33*AO33+Input!$H$34*V33*AP33,\"\")","v":0},94.090559999999996,183.49615880748601,200000,{"$f":"IF(B33<>\"\",IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B33<>\"\",B33<=Term-3),MIN(AU33,Charges!$H$11),0)","v":200000},{"$f":"IF(C33=1,MIN(AV33,AW33),IF(AV33=0,0,MIN(AW33-AY32,IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$I$100,5)/Mode,0))))*(B33<=Term-3)","v":0},0,{"$f":"IF(B33<>\"\",IF(BH33>0,IF(AH34<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,MIN(IF(MOD(C33,12)=0,VLOOKUP(B33,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM33,AH33),AH33-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C33<60,0,IF(MOD(C33,12)=0,(BC33<60)*SUM(INDIRECT($BF$7&(C33+11)&\":\"&$BF$7&C32))+(BC33>=60)*SUMPRODUCT($BD$12:BD33,$BE$12:$BE33),0))","v":0},1000000,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,IF(MOD(C33,12)=0,VLOOKUP(B33,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183197.91222938741,0,null,21,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B33<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B33<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B33<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B33<=Charges!$C$88),0)","v":0},{"$f":"IF(B33<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B33<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW33*BY33*Input!$H$35+BX33*BZ33*Input!$H$36","v":0},0,{"$f":"CB33*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F33*Charges!$F$51+CM32+IF(MOD(C33-1,12)=0,CN32,0)-BE32,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C33-1,12)=0,H33*D33,CN32),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG33-(B33>PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH33-(B33<=PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"CI33*Charges!$C$22/12","v":0},0,0,{"$f":"CJ33-CL33-(B33<=PPT)*AF33*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C33=\"\",MOD(C33-1,12)=0,B33>PPT),0%,100%/12+CO32),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B33>PPT),0%,100%-CO33)","v":0},{"$f":"IF(B33>=Charges!$B$68,IF(MOD(C33,12)=0,(Loyalty_Bonus+Charges!$C$69*(B33-11))*AH33,0),0)","v":0},183197.91222938741,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,23,0,100000,0,0,{"$f":"IF(AND(B34<>\"\", B34<=10),VLOOKUP(B34,Charges!$C$40:$F$50, 4, 0), IF(AND(B34<>\"\", B34 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D34*H34+F34*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B34=1,0,IF(B34<>\"\",(M34+N34)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G34), 0.5*Term*aprem)*(1+Indexation*(B34-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B34, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B34<>\"\",B34<=Term),IF(C34<61,Charges!$C$31,W33*(1+(B34<>B33)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,R34+CR33-BB33),\"\")","v":183197.91222938741},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,IF(C34=Input!$O$18,Input!$O$19,R34+CR33-Z34-BE33)),\"\")","v":182203.49633605409},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,CI34+CJ34,AB34*(1+Charges!$D$11)),0)","v":183375.79911762816},{"$f":"IF(Input!$W$55=1,CK34+CL34,( 1-(1-CW34)^(1/12))*(AC34))","v":176.66827456141306},{"$f":"AC34*Charges!$D$28/12","v":206.29777400733167},31.800289421054348,208.4685639824674,{"$f":"IF(Input!$W$55=1,CM34+CN34,MAX(AC34-AG34,0))","v":183167.3305536457},1000000,{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179167.3305536457,{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B34<>\"\",((Flat_Extra/1000)/12)*AQ34*AO34+Input!$H$34*V34*AP34,\"\")","v":0},94.090559999999996,183.49084942105435,200000,{"$f":"IF(B34<>\"\",IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B34<>\"\",B34<=Term-3),MIN(AU34,Charges!$H$11),0)","v":200000},{"$f":"IF(C34=1,MIN(AV34,AW34),IF(AV34=0,0,MIN(AW34-AY33,IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$I$100,5)/Mode,0))))*(B34<=Term-3)","v":0},0,{"$f":"IF(B34<>\"\",IF(BH34>0,IF(AH35<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,MIN(IF(MOD(C34,12)=0,VLOOKUP(B34,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM34,AH34),AH34-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C34<60,0,IF(MOD(C34,12)=0,(BC34<60)*SUM(INDIRECT($BF$7&(C34+11)&\":\"&$BF$7&C33))+(BC34>=60)*SUMPRODUCT($BD$12:BD34,$BE$12:$BE34),0))","v":0},1000000,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,IF(MOD(C34,12)=0,VLOOKUP(B34,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183167.3305536457,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B34<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B34<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B34<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B34<=Charges!$C$88),0)","v":0},{"$f":"IF(B34<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B34<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW34*BY34*Input!$H$35+BX34*BZ34*Input!$H$36","v":0},0,{"$f":"CB34*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F34*Charges!$F$51+CM33+IF(MOD(C34-1,12)=0,CN33,0)-BE33,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C34-1,12)=0,H34*D34,CN33),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG34-(B34>PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH34-(B34<=PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"CI34*Charges!$C$22/12","v":0},0,0,{"$f":"CJ34-CL34-(B34<=PPT)*AF34*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C34=\"\",MOD(C34-1,12)=0,B34>PPT),0%,100%/12+CO33),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B34>PPT),0%,100%-CO34)","v":0},{"$f":"IF(B34>=Charges!$B$68,IF(MOD(C34,12)=0,(Loyalty_Bonus+Charges!$C$69*(B34-11))*AH34,0),0)","v":0},183167.3305536457,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,24,0,100000,0,0,{"$f":"IF(AND(B35<>\"\", B35<=10),VLOOKUP(B35,Charges!$C$40:$F$50, 4, 0), IF(AND(B35<>\"\", B35 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D35*H35+F35*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B35=1,0,IF(B35<>\"\",(M35+N35)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G35), 0.5*Term*aprem)*(1+Indexation*(B35-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B35, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B35<>\"\",B35<=Term),IF(C35<61,Charges!$C$31,W34*(1+(B35<>B34)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,R35+CR34-BB34),\"\")","v":183167.3305536457},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,IF(C35=Input!$O$18,Input!$O$19,R35+CR34-Z35-BE34)),\"\")","v":182172.91466031238},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,CI35+CJ35,AB35*(1+Charges!$D$11)),0)","v":183345.02067846392},{"$f":"IF(Input!$W$55=1,CK35+CL35,( 1-(1-CW35)^(1/12))*(AC35))","v":176.63862193676462},{"$f":"AC35*Charges!$D$28/12","v":206.26314826327189},31.79495194861763,208.43357388538226,{"$f":"IF(Input!$W$55=1,CM35+CN35,MAX(AC35-AG35,0))","v":183136.58710457853},1000000,{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179136.58710457853,{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B35<>\"\",((Flat_Extra/1000)/12)*AQ35*AO35+Input!$H$34*V35*AP35,\"\")","v":0},94.090559999999996,183.48551194861761,200000,{"$f":"IF(B35<>\"\",IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B35<>\"\",B35<=Term-3),MIN(AU35,Charges!$H$11),0)","v":200000},{"$f":"IF(C35=1,MIN(AV35,AW35),IF(AV35=0,0,MIN(AW35-AY34,IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$I$100,5)/Mode,0))))*(B35<=Term-3)","v":0},0,{"$f":"IF(B35<>\"\",IF(BH35>0,IF(AH36<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,MIN(IF(MOD(C35,12)=0,VLOOKUP(B35,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM35,AH35),AH35-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C35<60,0,IF(MOD(C35,12)=0,(BC35<60)*SUM(INDIRECT($BF$7&(C35+11)&\":\"&$BF$7&C34))+(BC35>=60)*SUMPRODUCT($BD$12:BD35,$BE$12:$BE35),0))","v":0},1000000,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,IF(MOD(C35,12)=0,VLOOKUP(B35,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183136.58710457853,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B35<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B35<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B35<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B35<=Charges!$C$88),0)","v":0},{"$f":"IF(B35<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B35<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW35*BY35*Input!$H$35+BX35*BZ35*Input!$H$36","v":0},0,{"$f":"CB35*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F35*Charges!$F$51+CM34+IF(MOD(C35-1,12)=0,CN34,0)-BE34,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C35-1,12)=0,H35*D35,CN34),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG35-(B35>PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH35-(B35<=PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"CI35*Charges!$C$22/12","v":0},0,0,{"$f":"CJ35-CL35-(B35<=PPT)*AF35*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C35=\"\",MOD(C35-1,12)=0,B35>PPT),0%,100%/12+CO34),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B35>PPT),0%,100%-CO35)","v":0},{"$f":"IF(B35>=Charges!$B$68,IF(MOD(C35,12)=0,(Loyalty_Bonus+Charges!$C$69*(B35-11))*AH35,0),0)","v":0},183136.58710457853,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,25,100000,100000,0,100000,{"$f":"IF(AND(B36<>\"\", B36<=10),VLOOKUP(B36,Charges!$C$40:$F$50, 4, 0), IF(AND(B36<>\"\", B36 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D36*H36+F36*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B36=1,0,IF(B36<>\"\",(M36+N36)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G36), 0.5*Term*aprem)*(1+Indexation*(B36-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B36, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B36<>\"\",B36<=Term),IF(C36<61,Charges!$C$31,W35*(1+(B36<>B35)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,R36+CR35-BB35),\"\")","v":279596.5871045785},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,IF(C36=Input!$O$18,Input!$O$19,R36+CR35-Z36-BE35)),\"\")","v":278581.39710572851},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,CI36+CJ36,AB36*(1+Charges!$D$11)),0)","v":280373.79820279358},{"$f":"IF(Input!$W$55=1,CK36+CL36,( 1-(1-CW36)^(1/12))*(AC36))","v":270.11827841548404},{"$f":"AC36*Charges!$D$28/12","v":315.42052297814274},48.621290114787129,318.73956853027119,{"$f":"IF(Input!$W$55=1,CM36+CN36,MAX(AC36-AG36,0))","v":280055.05863426329},1000000,{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277055.05863426329,{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B36<>\"\",((Flat_Extra/1000)/12)*AQ36*AO36+Input!$H$34*V36*AP36,\"\")","v":0},97.25949134999999,743.48078146478713,300000,{"$f":"IF(B36<>\"\",IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B36<>\"\",B36<=Term-3),MIN(AU36,Charges!$H$11),0)","v":300000},{"$f":"IF(C36=1,MIN(AV36,AW36),IF(AV36=0,0,MIN(AW36-AY35,IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$I$100,5)/Mode,0))))*(B36<=Term-3)","v":0},0,{"$f":"IF(B36<>\"\",IF(BH36>0,IF(AH37<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,MIN(IF(MOD(C36,12)=0,VLOOKUP(B36,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM36,AH36),AH36-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C36<60,0,IF(MOD(C36,12)=0,(BC36<60)*SUM(INDIRECT($BF$7&(C36+11)&\":\"&$BF$7&C35))+(BC36>=60)*SUMPRODUCT($BD$12:BD36,$BE$12:$BE36),0))","v":0},1000000,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,IF(MOD(C36,12)=0,VLOOKUP(B36,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280055.05863426329,-100000,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B36<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B36<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B36<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B36<=Charges!$C$88),0)","v":0},{"$f":"IF(B36<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B36<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW36*BY36*Input!$H$35+BX36*BZ36*Input!$H$36","v":0},0,{"$f":"CB36*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F36*Charges!$F$51+CM35+IF(MOD(C36-1,12)=0,CN35,0)-BE35,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C36-1,12)=0,H36*D36,CN35),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG36-(B36>PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH36-(B36<=PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"CI36*Charges!$C$22/12","v":0},0,0,{"$f":"CJ36-CL36-(B36<=PPT)*AF36*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C36=\"\",MOD(C36-1,12)=0,B36>PPT),0%,100%/12+CO35),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B36>PPT),0%,100%-CO36)","v":0},{"$f":"IF(B36>=Charges!$B$68,IF(MOD(C36,12)=0,(Loyalty_Bonus+Charges!$C$69*(B36-11))*AH36,0),0)","v":0},280055.05863426329,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,26,0,100000,0,0,{"$f":"IF(AND(B37<>\"\", B37<=10),VLOOKUP(B37,Charges!$C$40:$F$50, 4, 0), IF(AND(B37<>\"\", B37 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D37*H37+F37*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B37=1,0,IF(B37<>\"\",(M37+N37)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G37), 0.5*Term*aprem)*(1+Indexation*(B37-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B37, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B37<>\"\",B37<=Term),IF(C37<61,Charges!$C$31,W36*(1+(B37<>B36)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,R37+CR36-BB36),\"\")","v":280055.05863426329},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,IF(C37=Input!$O$18,Input!$O$19,R37+CR36-Z37-BE36)),\"\")","v":279039.8686354133},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,CI37+CJ37,AB37*(1+Charges!$D$11)),0)","v":280835.21955210494},{"$f":"IF(Input!$W$55=1,CK37+CL37,( 1-(1-CW37)^(1/12))*(AC37))","v":270.56282188316561},{"$f":"AC37*Charges!$D$28/12","v":315.93962199611809},48.701307938969805,319.26412982213543,{"$f":"IF(Input!$W$55=1,CM37+CN37,MAX(AC37-AG37,0))","v":280515.9554222828},1000000,{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277515.9554222828,{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B37<>\"\",((Flat_Extra/1000)/12)*AQ37*AO37+Input!$H$34*V37*AP37,\"\")","v":0},97.25949134999999,203.5607992889698,300000,{"$f":"IF(B37<>\"\",IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B37<>\"\",B37<=Term-3),MIN(AU37,Charges!$H$11),0)","v":300000},{"$f":"IF(C37=1,MIN(AV37,AW37),IF(AV37=0,0,MIN(AW37-AY36,IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$I$100,5)/Mode,0))))*(B37<=Term-3)","v":0},0,{"$f":"IF(B37<>\"\",IF(BH37>0,IF(AH38<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,MIN(IF(MOD(C37,12)=0,VLOOKUP(B37,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM37,AH37),AH37-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C37<60,0,IF(MOD(C37,12)=0,(BC37<60)*SUM(INDIRECT($BF$7&(C37+11)&\":\"&$BF$7&C36))+(BC37>=60)*SUMPRODUCT($BD$12:BD37,$BE$12:$BE37),0))","v":0},1000000,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,IF(MOD(C37,12)=0,VLOOKUP(B37,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280515.9554222828,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B37<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B37<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B37<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B37<=Charges!$C$88),0)","v":0},{"$f":"IF(B37<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B37<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW37*BY37*Input!$H$35+BX37*BZ37*Input!$H$36","v":0},0,{"$f":"CB37*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F37*Charges!$F$51+CM36+IF(MOD(C37-1,12)=0,CN36,0)-BE36,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C37-1,12)=0,H37*D37,CN36),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG37-(B37>PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH37-(B37<=PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"CI37*Charges!$C$22/12","v":0},0,0,{"$f":"CJ37-CL37-(B37<=PPT)*AF37*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C37=\"\",MOD(C37-1,12)=0,B37>PPT),0%,100%/12+CO36),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B37>PPT),0%,100%-CO37)","v":0},{"$f":"IF(B37>=Charges!$B$68,IF(MOD(C37,12)=0,(Loyalty_Bonus+Charges!$C$69*(B37-11))*AH37,0),0)","v":0},280515.9554222828,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,27,0,100000,0,0,{"$f":"IF(AND(B38<>\"\", B38<=10),VLOOKUP(B38,Charges!$C$40:$F$50, 4, 0), IF(AND(B38<>\"\", B38 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D38*H38+F38*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B38=1,0,IF(B38<>\"\",(M38+N38)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G38), 0.5*Term*aprem)*(1+Indexation*(B38-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B38, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B38<>\"\",B38<=Term),IF(C38<61,Charges!$C$31,W37*(1+(B38<>B37)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,R38+CR37-BB37),\"\")","v":280515.9554222828},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,IF(C38=Input!$O$18,Input!$O$19,R38+CR37-Z38-BE37)),\"\")","v":279500.76542343281},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,CI38+CJ38,AB38*(1+Charges!$D$11)),0)","v":281299.08176393621},{"$f":"IF(Input!$W$55=1,CK38+CL38,( 1-(1-CW38)^(1/12))*(AC38))","v":271.00971693143697},{"$f":"AC38*Charges!$D$28/12","v":316.46146698442823},48.78174904765865,319.79146597909562,{"$f":"IF(Input!$W$55=1,CM38+CN38,MAX(AC38-AG38,0))","v":280979.29029795714},1000000,{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277979.29029795714,{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B38<>\"\",((Flat_Extra/1000)/12)*AQ38*AO38+Input!$H$34*V38*AP38,\"\")","v":0},97.25949134999999,203.64124039765863,300000,{"$f":"IF(B38<>\"\",IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B38<>\"\",B38<=Term-3),MIN(AU38,Charges!$H$11),0)","v":300000},{"$f":"IF(C38=1,MIN(AV38,AW38),IF(AV38=0,0,MIN(AW38-AY37,IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$I$100,5)/Mode,0))))*(B38<=Term-3)","v":0},0,{"$f":"IF(B38<>\"\",IF(BH38>0,IF(AH39<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,MIN(IF(MOD(C38,12)=0,VLOOKUP(B38,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM38,AH38),AH38-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C38<60,0,IF(MOD(C38,12)=0,(BC38<60)*SUM(INDIRECT($BF$7&(C38+11)&\":\"&$BF$7&C37))+(BC38>=60)*SUMPRODUCT($BD$12:BD38,$BE$12:$BE38),0))","v":0},1000000,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,IF(MOD(C38,12)=0,VLOOKUP(B38,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280979.29029795714,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B38<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B38<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B38<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B38<=Charges!$C$88),0)","v":0},{"$f":"IF(B38<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B38<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW38*BY38*Input!$H$35+BX38*BZ38*Input!$H$36","v":0},0,{"$f":"CB38*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F38*Charges!$F$51+CM37+IF(MOD(C38-1,12)=0,CN37,0)-BE37,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C38-1,12)=0,H38*D38,CN37),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG38-(B38>PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH38-(B38<=PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"CI38*Charges!$C$22/12","v":0},0,0,{"$f":"CJ38-CL38-(B38<=PPT)*AF38*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C38=\"\",MOD(C38-1,12)=0,B38>PPT),0%,100%/12+CO37),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B38>PPT),0%,100%-CO38)","v":0},{"$f":"IF(B38>=Charges!$B$68,IF(MOD(C38,12)=0,(Loyalty_Bonus+Charges!$C$69*(B38-11))*AH38,0),0)","v":0},280979.29029795714,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,28,0,100000,0,0,{"$f":"IF(AND(B39<>\"\", B39<=10),VLOOKUP(B39,Charges!$C$40:$F$50, 4, 0), IF(AND(B39<>\"\", B39 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D39*H39+F39*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B39=1,0,IF(B39<>\"\",(M39+N39)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G39), 0.5*Term*aprem)*(1+Indexation*(B39-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B39, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B39<>\"\",B39<=Term),IF(C39<61,Charges!$C$31,W38*(1+(B39<>B38)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,R39+CR38-BB38),\"\")","v":280979.29029795714},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,IF(C39=Input!$O$18,Input!$O$19,R39+CR38-Z39-BE38)),\"\")","v":279964.10029910714},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,CI39+CJ39,AB39*(1+Charges!$D$11)),0)","v":281765.39775015163},{"$f":"IF(Input!$W$55=1,CK39+CL39,( 1-(1-CW39)^(1/12))*(AC39))","v":271.45897599987183},{"$f":"AC39*Charges!$D$28/12","v":316.98607246892055},48.862615679976926,320.32159167984878,{"$f":"IF(Input!$W$55=1,CM39+CN39,MAX(AC39-AG39,0))","v":281445.07615847181},1000000,{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,278445.07615847181,{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B39<>\"\",((Flat_Extra/1000)/12)*AQ39*AO39+Input!$H$34*V39*AP39,\"\")","v":0},97.25949134999999,203.72210702997691,300000,{"$f":"IF(B39<>\"\",IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B39<>\"\",B39<=Term-3),MIN(AU39,Charges!$H$11),0)","v":300000},{"$f":"IF(C39=1,MIN(AV39,AW39),IF(AV39=0,0,MIN(AW39-AY38,IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$I$100,5)/Mode,0))))*(B39<=Term-3)","v":0},0,{"$f":"IF(B39<>\"\",IF(BH39>0,IF(AH40<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,MIN(IF(MOD(C39,12)=0,VLOOKUP(B39,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM39,AH39),AH39-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C39<60,0,IF(MOD(C39,12)=0,(BC39<60)*SUM(INDIRECT($BF$7&(C39+11)&\":\"&$BF$7&C38))+(BC39>=60)*SUMPRODUCT($BD$12:BD39,$BE$12:$BE39),0))","v":0},1000000,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,IF(MOD(C39,12)=0,VLOOKUP(B39,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},281445.07615847181,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B39<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B39<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B39<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B39<=Charges!$C$88),0)","v":0},{"$f":"IF(B39<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B39<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW39*BY39*Input!$H$35+BX39*BZ39*Input!$H$36","v":0},0,{"$f":"CB39*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F39*Charges!$F$51+CM38+IF(MOD(C39-1,12)=0,CN38,0)-BE38,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C39-1,12)=0,H39*D39,CN38),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG39-(B39>PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH39-(B39<=PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"CI39*Charges!$C$22/12","v":0},0,0,{"$f":"CJ39-CL39-(B39<=PPT)*AF39*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C39=\"\",MOD(C39-1,12)=0,B39>PPT),0%,100%/12+CO38),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B39>PPT),0%,100%-CO39)","v":0},{"$f":"IF(B39>=Charges!$B$68,IF(MOD(C39,12)=0,(Loyalty_Bonus+Charges!$C$69*(B39-11))*AH39,0),0)","v":0},281445.07615847181,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,29,0,100000,0,0,{"$f":"IF(AND(B40<>\"\", B40<=10),VLOOKUP(B40,Charges!$C$40:$F$50, 4, 0), IF(AND(B40<>\"\", B40 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D40*H40+F40*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B40=1,0,IF(B40<>\"\",(M40+N40)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G40), 0.5*Term*aprem)*(1+Indexation*(B40-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B40, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B40<>\"\",B40<=Term),IF(C40<61,Charges!$C$31,W39*(1+(B40<>B39)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,R40+CR39-BB39),\"\")","v":281445.07615847181},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,IF(C40=Input!$O$18,Input!$O$19,R40+CR39-Z40-BE39)),\"\")","v":280429.88615962182},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,CI40+CJ40,AB40*(1+Charges!$D$11)),0)","v":282234.18049091764},{"$f":"IF(Input!$W$55=1,CK40+CL40,( 1-(1-CW40)^(1/12))*(AC40))","v":271.91061159384776},{"$f":"AC40*Charges!$D$28/12","v":317.51345305228233},48.943910086892593,320.85452168074033,{"$f":"IF(Input!$W$55=1,CM40+CN40,MAX(AC40-AG40,0))","v":281913.3259692369},1000000,{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,278913.3259692369,{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B40<>\"\",((Flat_Extra/1000)/12)*AQ40*AO40+Input!$H$34*V40*AP40,\"\")","v":0},97.25949134999999,203.80340143689259,300000,{"$f":"IF(B40<>\"\",IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B40<>\"\",B40<=Term-3),MIN(AU40,Charges!$H$11),0)","v":300000},{"$f":"IF(C40=1,MIN(AV40,AW40),IF(AV40=0,0,MIN(AW40-AY39,IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$I$100,5)/Mode,0))))*(B40<=Term-3)","v":0},0,{"$f":"IF(B40<>\"\",IF(BH40>0,IF(AH41<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,MIN(IF(MOD(C40,12)=0,VLOOKUP(B40,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM40,AH40),AH40-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C40<60,0,IF(MOD(C40,12)=0,(BC40<60)*SUM(INDIRECT($BF$7&(C40+11)&\":\"&$BF$7&C39))+(BC40>=60)*SUMPRODUCT($BD$12:BD40,$BE$12:$BE40),0))","v":0},1000000,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,IF(MOD(C40,12)=0,VLOOKUP(B40,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},281913.3259692369,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B40<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B40<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B40<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B40<=Charges!$C$88),0)","v":0},{"$f":"IF(B40<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B40<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW40*BY40*Input!$H$35+BX40*BZ40*Input!$H$36","v":0},0,{"$f":"CB40*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F40*Charges!$F$51+CM39+IF(MOD(C40-1,12)=0,CN39,0)-BE39,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C40-1,12)=0,H40*D40,CN39),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG40-(B40>PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH40-(B40<=PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"CI40*Charges!$C$22/12","v":0},0,0,{"$f":"CJ40-CL40-(B40<=PPT)*AF40*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C40=\"\",MOD(C40-1,12)=0,B40>PPT),0%,100%/12+CO39),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B40>PPT),0%,100%-CO40)","v":0},{"$f":"IF(B40>=Charges!$B$68,IF(MOD(C40,12)=0,(Loyalty_Bonus+Charges!$C$69*(B40-11))*AH40,0),0)","v":0},281913.3259692369,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,30,0,100000,0,0,{"$f":"IF(AND(B41<>\"\", B41<=10),VLOOKUP(B41,Charges!$C$40:$F$50, 4, 0), IF(AND(B41<>\"\", B41 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D41*H41+F41*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B41=1,0,IF(B41<>\"\",(M41+N41)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G41), 0.5*Term*aprem)*(1+Indexation*(B41-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B41, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B41<>\"\",B41<=Term),IF(C41<61,Charges!$C$31,W40*(1+(B41<>B40)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,R41+CR40-BB40),\"\")","v":281913.3259692369},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,IF(C41=Input!$O$18,Input!$O$19,R41+CR40-Z41-BE40)),\"\")","v":280898.13597038691},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,CI41+CJ41,AB41*(1+Charges!$D$11)),0)","v":282705.44303506421},{"$f":"IF(Input!$W$55=1,CK41+CL41,( 1-(1-CW41)^(1/12))*(AC41))","v":272.36463628489435},{"$f":"AC41*Charges!$D$28/12","v":318.04362341444721},49.025634531280978,321.3902708161753,{"$f":"IF(Input!$W$55=1,CM41+CN41,MAX(AC41-AG41,0))","v":282384.05276424804},1000000,{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,279384.05276424804,{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B41<>\"\",((Flat_Extra/1000)/12)*AQ41*AO41+Input!$H$34*V41*AP41,\"\")","v":0},97.25949134999999,203.88512588128097,300000,{"$f":"IF(B41<>\"\",IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B41<>\"\",B41<=Term-3),MIN(AU41,Charges!$H$11),0)","v":300000},{"$f":"IF(C41=1,MIN(AV41,AW41),IF(AV41=0,0,MIN(AW41-AY40,IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$I$100,5)/Mode,0))))*(B41<=Term-3)","v":0},0,{"$f":"IF(B41<>\"\",IF(BH41>0,IF(AH42<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,MIN(IF(MOD(C41,12)=0,VLOOKUP(B41,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM41,AH41),AH41-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C41<60,0,IF(MOD(C41,12)=0,(BC41<60)*SUM(INDIRECT($BF$7&(C41+11)&\":\"&$BF$7&C40))+(BC41>=60)*SUMPRODUCT($BD$12:BD41,$BE$12:$BE41),0))","v":0},1000000,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,IF(MOD(C41,12)=0,VLOOKUP(B41,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},282384.05276424804,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B41<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B41<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B41<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B41<=Charges!$C$88),0)","v":0},{"$f":"IF(B41<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B41<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW41*BY41*Input!$H$35+BX41*BZ41*Input!$H$36","v":0},0,{"$f":"CB41*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F41*Charges!$F$51+CM40+IF(MOD(C41-1,12)=0,CN40,0)-BE40,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C41-1,12)=0,H41*D41,CN40),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG41-(B41>PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH41-(B41<=PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"CI41*Charges!$C$22/12","v":0},0,0,{"$f":"CJ41-CL41-(B41<=PPT)*AF41*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C41=\"\",MOD(C41-1,12)=0,B41>PPT),0%,100%/12+CO40),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B41>PPT),0%,100%-CO41)","v":0},{"$f":"IF(B41>=Charges!$B$68,IF(MOD(C41,12)=0,(Loyalty_Bonus+Charges!$C$69*(B41-11))*AH41,0),0)","v":0},282384.05276424804,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,31,0,100000,0,0,{"$f":"IF(AND(B42<>\"\", B42<=10),VLOOKUP(B42,Charges!$C$40:$F$50, 4, 0), IF(AND(B42<>\"\", B42 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D42*H42+F42*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B42=1,0,IF(B42<>\"\",(M42+N42)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G42), 0.5*Term*aprem)*(1+Indexation*(B42-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B42, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B42<>\"\",B42<=Term),IF(C42<61,Charges!$C$31,W41*(1+(B42<>B41)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,R42+CR41-BB41),\"\")","v":282384.05276424804},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,IF(C42=Input!$O$18,Input!$O$19,R42+CR41-Z42-BE41)),\"\")","v":281368.86276539805},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,CI42+CJ42,AB42*(1+Charges!$D$11)),0)","v":283179.19850044802},{"$f":"IF(Input!$W$55=1,CK42+CL42,( 1-(1-CW42)^(1/12))*(AC42))","v":272.82106271104288},{"$f":"AC42*Charges!$D$28/12","v":318.57659831300401},49.107791287987716,321.92885399903059,{"$f":"IF(Input!$W$55=1,CM42+CN42,MAX(AC42-AG42,0))","v":282857.26964644901},1000000,{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,279857.26964644901,{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B42<>\"\",((Flat_Extra/1000)/12)*AQ42*AO42+Input!$H$34*V42*AP42,\"\")","v":0},97.25949134999999,203.96728263798769,300000,{"$f":"IF(B42<>\"\",IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B42<>\"\",B42<=Term-3),MIN(AU42,Charges!$H$11),0)","v":300000},{"$f":"IF(C42=1,MIN(AV42,AW42),IF(AV42=0,0,MIN(AW42-AY41,IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$I$100,5)/Mode,0))))*(B42<=Term-3)","v":0},0,{"$f":"IF(B42<>\"\",IF(BH42>0,IF(AH43<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,MIN(IF(MOD(C42,12)=0,VLOOKUP(B42,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM42,AH42),AH42-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C42<60,0,IF(MOD(C42,12)=0,(BC42<60)*SUM(INDIRECT($BF$7&(C42+11)&\":\"&$BF$7&C41))+(BC42>=60)*SUMPRODUCT($BD$12:BD42,$BE$12:$BE42),0))","v":0},1000000,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,IF(MOD(C42,12)=0,VLOOKUP(B42,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},282857.26964644901,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B42<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B42<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B42<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B42<=Charges!$C$88),0)","v":0},{"$f":"IF(B42<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B42<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW42*BY42*Input!$H$35+BX42*BZ42*Input!$H$36","v":0},0,{"$f":"CB42*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F42*Charges!$F$51+CM41+IF(MOD(C42-1,12)=0,CN41,0)-BE41,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C42-1,12)=0,H42*D42,CN41),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG42-(B42>PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH42-(B42<=PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"CI42*Charges!$C$22/12","v":0},0,0,{"$f":"CJ42-CL42-(B42<=PPT)*AF42*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C42=\"\",MOD(C42-1,12)=0,B42>PPT),0%,100%/12+CO41),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B42>PPT),0%,100%-CO42)","v":0},{"$f":"IF(B42>=Charges!$B$68,IF(MOD(C42,12)=0,(Loyalty_Bonus+Charges!$C$69*(B42-11))*AH42,0),0)","v":0},282857.26964644901,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,32,0,100000,0,0,{"$f":"IF(AND(B43<>\"\", B43<=10),VLOOKUP(B43,Charges!$C$40:$F$50, 4, 0), IF(AND(B43<>\"\", B43 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D43*H43+F43*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B43=1,0,IF(B43<>\"\",(M43+N43)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G43), 0.5*Term*aprem)*(1+Indexation*(B43-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B43, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B43<>\"\",B43<=Term),IF(C43<61,Charges!$C$31,W42*(1+(B43<>B42)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,R43+CR42-BB42),\"\")","v":282857.26964644901},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,IF(C43=Input!$O$18,Input!$O$19,R43+CR42-Z43-BE42)),\"\")","v":281842.07964759902},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,CI43+CJ43,AB43*(1+Charges!$D$11)),0)","v":283655.46007431764},{"$f":"IF(Input!$W$55=1,CK43+CL43,( 1-(1-CW43)^(1/12))*(AC43))","v":273.27990357717852},{"$f":"AC43*Charges!$D$28/12","v":319.11239258360735},49.190382643892129,322.47028622107064,{"$f":"IF(Input!$W$55=1,CM43+CN43,MAX(AC43-AG43,0))","v":283332.98978809657},1000000,{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,280332.98978809657,{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B43<>\"\",((Flat_Extra/1000)/12)*AQ43*AO43+Input!$H$34*V43*AP43,\"\")","v":0},97.25949134999999,204.04987399389211,300000,{"$f":"IF(B43<>\"\",IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B43<>\"\",B43<=Term-3),MIN(AU43,Charges!$H$11),0)","v":300000},{"$f":"IF(C43=1,MIN(AV43,AW43),IF(AV43=0,0,MIN(AW43-AY42,IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$I$100,5)/Mode,0))))*(B43<=Term-3)","v":0},0,{"$f":"IF(B43<>\"\",IF(BH43>0,IF(AH44<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,MIN(IF(MOD(C43,12)=0,VLOOKUP(B43,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM43,AH43),AH43-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C43<60,0,IF(MOD(C43,12)=0,(BC43<60)*SUM(INDIRECT($BF$7&(C43+11)&\":\"&$BF$7&C42))+(BC43>=60)*SUMPRODUCT($BD$12:BD43,$BE$12:$BE43),0))","v":0},1000000,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,IF(MOD(C43,12)=0,VLOOKUP(B43,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},283332.98978809657,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B43<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B43<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B43<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B43<=Charges!$C$88),0)","v":0},{"$f":"IF(B43<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B43<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW43*BY43*Input!$H$35+BX43*BZ43*Input!$H$36","v":0},0,{"$f":"CB43*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F43*Charges!$F$51+CM42+IF(MOD(C43-1,12)=0,CN42,0)-BE42,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C43-1,12)=0,H43*D43,CN42),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG43-(B43>PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH43-(B43<=PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"CI43*Charges!$C$22/12","v":0},0,0,{"$f":"CJ43-CL43-(B43<=PPT)*AF43*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C43=\"\",MOD(C43-1,12)=0,B43>PPT),0%,100%/12+CO42),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B43>PPT),0%,100%-CO43)","v":0},{"$f":"IF(B43>=Charges!$B$68,IF(MOD(C43,12)=0,(Loyalty_Bonus+Charges!$C$69*(B43-11))*AH43,0),0)","v":0},283332.98978809657,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,33,0,100000,0,0,{"$f":"IF(AND(B44<>\"\", B44<=10),VLOOKUP(B44,Charges!$C$40:$F$50, 4, 0), IF(AND(B44<>\"\", B44 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D44*H44+F44*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B44=1,0,IF(B44<>\"\",(M44+N44)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G44), 0.5*Term*aprem)*(1+Indexation*(B44-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B44, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B44<>\"\",B44<=Term),IF(C44<61,Charges!$C$31,W43*(1+(B44<>B43)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,R44+CR43-BB43),\"\")","v":283332.98978809657},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,IF(C44=Input!$O$18,Input!$O$19,R44+CR43-Z44-BE43)),\"\")","v":282317.79978924658},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,CI44+CJ44,AB44*(1+Charges!$D$11)),0)","v":284134.24101368053},{"$f":"IF(Input!$W$55=1,CK44+CL44,( 1-(1-CW44)^(1/12))*(AC44))","v":273.74117165539354},{"$f":"AC44*Charges!$D$28/12","v":319.65102114039058},49.273410897970834,323.01458255336439,{"$f":"IF(Input!$W$55=1,CM44+CN44,MAX(AC44-AG44,0))","v":283811.22643112717},1000000,{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,280811.22643112717,{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B44<>\"\",((Flat_Extra/1000)/12)*AQ44*AO44+Input!$H$34*V44*AP44,\"\")","v":0},97.25949134999999,204.13290224797083,300000,{"$f":"IF(B44<>\"\",IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B44<>\"\",B44<=Term-3),MIN(AU44,Charges!$H$11),0)","v":300000},{"$f":"IF(C44=1,MIN(AV44,AW44),IF(AV44=0,0,MIN(AW44-AY43,IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$I$100,5)/Mode,0))))*(B44<=Term-3)","v":0},0,{"$f":"IF(B44<>\"\",IF(BH44>0,IF(AH45<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,MIN(IF(MOD(C44,12)=0,VLOOKUP(B44,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM44,AH44),AH44-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C44<60,0,IF(MOD(C44,12)=0,(BC44<60)*SUM(INDIRECT($BF$7&(C44+11)&\":\"&$BF$7&C43))+(BC44>=60)*SUMPRODUCT($BD$12:BD44,$BE$12:$BE44),0))","v":0},1000000,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,IF(MOD(C44,12)=0,VLOOKUP(B44,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},283811.22643112717,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B44<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B44<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B44<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B44<=Charges!$C$88),0)","v":0},{"$f":"IF(B44<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B44<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW44*BY44*Input!$H$35+BX44*BZ44*Input!$H$36","v":0},0,{"$f":"CB44*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F44*Charges!$F$51+CM43+IF(MOD(C44-1,12)=0,CN43,0)-BE43,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C44-1,12)=0,H44*D44,CN43),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG44-(B44>PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH44-(B44<=PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"CI44*Charges!$C$22/12","v":0},0,0,{"$f":"CJ44-CL44-(B44<=PPT)*AF44*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C44=\"\",MOD(C44-1,12)=0,B44>PPT),0%,100%/12+CO43),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B44>PPT),0%,100%-CO44)","v":0},{"$f":"IF(B44>=Charges!$B$68,IF(MOD(C44,12)=0,(Loyalty_Bonus+Charges!$C$69*(B44-11))*AH44,0),0)","v":0},283811.22643112717,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,34,0,100000,0,0,{"$f":"IF(AND(B45<>\"\", B45<=10),VLOOKUP(B45,Charges!$C$40:$F$50, 4, 0), IF(AND(B45<>\"\", B45 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D45*H45+F45*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B45=1,0,IF(B45<>\"\",(M45+N45)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G45), 0.5*Term*aprem)*(1+Indexation*(B45-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B45, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B45<>\"\",B45<=Term),IF(C45<61,Charges!$C$31,W44*(1+(B45<>B44)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,R45+CR44-BB44),\"\")","v":283811.22643112717},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,IF(C45=Input!$O$18,Input!$O$19,R45+CR44-Z45-BE44)),\"\")","v":282796.03643227718},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,CI45+CJ45,AB45*(1+Charges!$D$11)),0)","v":284615.55464567209},{"$f":"IF(Input!$W$55=1,CK45+CL45,( 1-(1-CW45)^(1/12))*(AC45))","v":274.20487978534311},{"$f":"AC45*Charges!$D$28/12","v":320.1924989763811},49.356878361361758,323.56175814670485,{"$f":"IF(Input!$W$55=1,CM45+CN45,MAX(AC45-AG45,0))","v":284291.99288752541},1000000,{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,281291.99288752541,{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B45<>\"\",((Flat_Extra/1000)/12)*AQ45*AO45+Input!$H$34*V45*AP45,\"\")","v":0},97.25949134999999,204.21636971136175,300000,{"$f":"IF(B45<>\"\",IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B45<>\"\",B45<=Term-3),MIN(AU45,Charges!$H$11),0)","v":300000},{"$f":"IF(C45=1,MIN(AV45,AW45),IF(AV45=0,0,MIN(AW45-AY44,IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$I$100,5)/Mode,0))))*(B45<=Term-3)","v":0},0,{"$f":"IF(B45<>\"\",IF(BH45>0,IF(AH46<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,MIN(IF(MOD(C45,12)=0,VLOOKUP(B45,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM45,AH45),AH45-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C45<60,0,IF(MOD(C45,12)=0,(BC45<60)*SUM(INDIRECT($BF$7&(C45+11)&\":\"&$BF$7&C44))+(BC45>=60)*SUMPRODUCT($BD$12:BD45,$BE$12:$BE45),0))","v":0},1000000,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,IF(MOD(C45,12)=0,VLOOKUP(B45,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},284291.99288752541,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B45<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B45<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B45<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B45<=Charges!$C$88),0)","v":0},{"$f":"IF(B45<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B45<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW45*BY45*Input!$H$35+BX45*BZ45*Input!$H$36","v":0},0,{"$f":"CB45*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F45*Charges!$F$51+CM44+IF(MOD(C45-1,12)=0,CN44,0)-BE44,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C45-1,12)=0,H45*D45,CN44),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG45-(B45>PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH45-(B45<=PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"CI45*Charges!$C$22/12","v":0},0,0,{"$f":"CJ45-CL45-(B45<=PPT)*AF45*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C45=\"\",MOD(C45-1,12)=0,B45>PPT),0%,100%/12+CO44),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B45>PPT),0%,100%-CO45)","v":0},{"$f":"IF(B45>=Charges!$B$68,IF(MOD(C45,12)=0,(Loyalty_Bonus+Charges!$C$69*(B45-11))*AH45,0),0)","v":0},284291.99288752541,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,35,0,100000,0,0,{"$f":"IF(AND(B46<>\"\", B46<=10),VLOOKUP(B46,Charges!$C$40:$F$50, 4, 0), IF(AND(B46<>\"\", B46 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D46*H46+F46*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B46=1,0,IF(B46<>\"\",(M46+N46)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G46), 0.5*Term*aprem)*(1+Indexation*(B46-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B46, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B46<>\"\",B46<=Term),IF(C46<61,Charges!$C$31,W45*(1+(B46<>B45)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,R46+CR45-BB45),\"\")","v":284291.99288752541},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,IF(C46=Input!$O$18,Input!$O$19,R46+CR45-Z46-BE45)),\"\")","v":283276.80288867542},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,CI46+CJ46,AB46*(1+Charges!$D$11)),0)","v":285099.41436792666},{"$f":"IF(Input!$W$55=1,CK46+CL46,( 1-(1-CW46)^(1/12))*(AC46))","v":274.67104087460245},{"$f":"AC46*Charges!$D$28/12","v":320.73684116391752},49.440787357428441,324.11182823203092,{"$f":"IF(Input!$W$55=1,CM46+CN46,MAX(AC46-AG46,0))","v":284775.30253969465},1000000,{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,281775.30253969465,{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B46<>\"\",((Flat_Extra/1000)/12)*AQ46*AO46+Input!$H$34*V46*AP46,\"\")","v":0},97.25949134999999,204.30027870742842,300000,{"$f":"IF(B46<>\"\",IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B46<>\"\",B46<=Term-3),MIN(AU46,Charges!$H$11),0)","v":300000},{"$f":"IF(C46=1,MIN(AV46,AW46),IF(AV46=0,0,MIN(AW46-AY45,IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$I$100,5)/Mode,0))))*(B46<=Term-3)","v":0},0,{"$f":"IF(B46<>\"\",IF(BH46>0,IF(AH47<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,MIN(IF(MOD(C46,12)=0,VLOOKUP(B46,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM46,AH46),AH46-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C46<60,0,IF(MOD(C46,12)=0,(BC46<60)*SUM(INDIRECT($BF$7&(C46+11)&\":\"&$BF$7&C45))+(BC46>=60)*SUMPRODUCT($BD$12:BD46,$BE$12:$BE46),0))","v":0},1000000,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,IF(MOD(C46,12)=0,VLOOKUP(B46,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},284775.30253969465,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B46<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B46<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B46<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B46<=Charges!$C$88),0)","v":0},{"$f":"IF(B46<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B46<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW46*BY46*Input!$H$35+BX46*BZ46*Input!$H$36","v":0},0,{"$f":"CB46*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F46*Charges!$F$51+CM45+IF(MOD(C46-1,12)=0,CN45,0)-BE45,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C46-1,12)=0,H46*D46,CN45),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG46-(B46>PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH46-(B46<=PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"CI46*Charges!$C$22/12","v":0},0,0,{"$f":"CJ46-CL46-(B46<=PPT)*AF46*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C46=\"\",MOD(C46-1,12)=0,B46>PPT),0%,100%/12+CO45),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B46>PPT),0%,100%-CO46)","v":0},{"$f":"IF(B46>=Charges!$B$68,IF(MOD(C46,12)=0,(Loyalty_Bonus+Charges!$C$69*(B46-11))*AH46,0),0)","v":0},284775.30253969465,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,36,0,100000,0,0,{"$f":"IF(AND(B47<>\"\", B47<=10),VLOOKUP(B47,Charges!$C$40:$F$50, 4, 0), IF(AND(B47<>\"\", B47 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D47*H47+F47*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B47=1,0,IF(B47<>\"\",(M47+N47)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G47), 0.5*Term*aprem)*(1+Indexation*(B47-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B47, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B47<>\"\",B47<=Term),IF(C47<61,Charges!$C$31,W46*(1+(B47<>B46)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,R47+CR46-BB46),\"\")","v":284775.30253969465},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,IF(C47=Input!$O$18,Input!$O$19,R47+CR46-Z47-BE46)),\"\")","v":283760.11254084465},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,CI47+CJ47,AB47*(1+Charges!$D$11)),0)","v":285585.83364895039},{"$f":"IF(Input!$W$55=1,CK47+CL47,( 1-(1-CW47)^(1/12))*(AC47))","v":275.13966789902645},{"$f":"AC47*Charges!$D$28/12","v":321.28406285506918},49.525140221824756,324.66480812085121,{"$f":"IF(Input!$W$55=1,CM47+CN47,MAX(AC47-AG47,0))","v":285261.16884082952},1000000,{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,282261.16884082952,{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B47<>\"\",((Flat_Extra/1000)/12)*AQ47*AO47+Input!$H$34*V47*AP47,\"\")","v":0},97.25949134999999,204.38463157182474,300000,{"$f":"IF(B47<>\"\",IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B47<>\"\",B47<=Term-3),MIN(AU47,Charges!$H$11),0)","v":300000},{"$f":"IF(C47=1,MIN(AV47,AW47),IF(AV47=0,0,MIN(AW47-AY46,IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$I$100,5)/Mode,0))))*(B47<=Term-3)","v":0},0,{"$f":"IF(B47<>\"\",IF(BH47>0,IF(AH48<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,MIN(IF(MOD(C47,12)=0,VLOOKUP(B47,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM47,AH47),AH47-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C47<60,0,IF(MOD(C47,12)=0,(BC47<60)*SUM(INDIRECT($BF$7&(C47+11)&\":\"&$BF$7&C46))+(BC47>=60)*SUMPRODUCT($BD$12:BD47,$BE$12:$BE47),0))","v":0},1000000,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,IF(MOD(C47,12)=0,VLOOKUP(B47,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},285261.16884082952,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B47<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B47<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B47<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B47<=Charges!$C$88),0)","v":0},{"$f":"IF(B47<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B47<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW47*BY47*Input!$H$35+BX47*BZ47*Input!$H$36","v":0},0,{"$f":"CB47*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F47*Charges!$F$51+CM46+IF(MOD(C47-1,12)=0,CN46,0)-BE46,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C47-1,12)=0,H47*D47,CN46),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG47-(B47>PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH47-(B47<=PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"CI47*Charges!$C$22/12","v":0},0,0,{"$f":"CJ47-CL47-(B47<=PPT)*AF47*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C47=\"\",MOD(C47-1,12)=0,B47>PPT),0%,100%/12+CO46),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B47>PPT),0%,100%-CO47)","v":0},{"$f":"IF(B47>=Charges!$B$68,IF(MOD(C47,12)=0,(Loyalty_Bonus+Charges!$C$69*(B47-11))*AH47,0),0)","v":0},285261.16884082952,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,4,37,100000,100000,0,100000,{"$f":"IF(AND(B48<>\"\", B48<=10),VLOOKUP(B48,Charges!$C$40:$F$50, 4, 0), IF(AND(B48<>\"\", B48 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D48*H48+F48*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B48=1,0,IF(B48<>\"\",(M48+N48)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G48), 0.5*Term*aprem)*(1+Indexation*(B48-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B48, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B48<>\"\",B48<=Term),IF(C48<61,Charges!$C$31,W47*(1+(B48<>B47)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,R48+CR47-BB47),\"\")","v":381721.16884082952},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,IF(C48=Input!$O$18,Input!$O$19,R48+CR47-Z48-BE47)),\"\")","v":380692.7652108295},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,CI48+CJ48,AB48*(1+Charges!$D$11)),0)","v":383142.15392485645},{"$f":"IF(Input!$W$55=1,CK48+CL48,( 1-(1-CW48)^(1/12))*(AC48))","v":369.12757065739038},{"$f":"AC48*Charges!$D$28/12","v":431.03492316546345},66.442962718330264,435.57053337572063,{"$f":"IF(Input!$W$55=1,CM48+CN48,MAX(AC48-AG48,0))","v":382706.58339148073},1000000,{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,380706.58339148073,{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B48<>\"\",((Flat_Extra/1000)/12)*AQ48*AO48+Input!$H$34*V48*AP48,\"\")","v":0},99.275130000000004,763.31809271833026,400000,{"$f":"IF(B48<>\"\",IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B48<>\"\",B48<=Term-3),MIN(AU48,Charges!$H$11),0)","v":400000},{"$f":"IF(C48=1,MIN(AV48,AW48),IF(AV48=0,0,MIN(AW48-AY47,IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$I$100,5)/Mode,0))))*(B48<=Term-3)","v":0},0,{"$f":"IF(B48<>\"\",IF(BH48>0,IF(AH49<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,MIN(IF(MOD(C48,12)=0,VLOOKUP(B48,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM48,AH48),AH48-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C48<60,0,IF(MOD(C48,12)=0,(BC48<60)*SUM(INDIRECT($BF$7&(C48+11)&\":\"&$BF$7&C47))+(BC48>=60)*SUMPRODUCT($BD$12:BD48,$BE$12:$BE48),0))","v":0},1000000,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,IF(MOD(C48,12)=0,VLOOKUP(B48,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},382706.58339148073,-100000,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B48<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B48<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B48<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B48<=Charges!$C$88),0)","v":0},{"$f":"IF(B48<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B48<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW48*BY48*Input!$H$35+BX48*BZ48*Input!$H$36","v":0},0,{"$f":"CB48*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F48*Charges!$F$51+CM47+IF(MOD(C48-1,12)=0,CN47,0)-BE47,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C48-1,12)=0,H48*D48,CN47),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG48-(B48>PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH48-(B48<=PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"CI48*Charges!$C$22/12","v":0},0,0,{"$f":"CJ48-CL48-(B48<=PPT)*AF48*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C48=\"\",MOD(C48-1,12)=0,B48>PPT),0%,100%/12+CO47),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B48>PPT),0%,100%-CO48)","v":0},{"$f":"IF(B48>=Charges!$B$68,IF(MOD(C48,12)=0,(Loyalty_Bonus+Charges!$C$69*(B48-11))*AH48,0),0)","v":0},382706.58339148073,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,38,0,100000,0,0,{"$f":"IF(AND(B49<>\"\", B49<=10),VLOOKUP(B49,Charges!$C$40:$F$50, 4, 0), IF(AND(B49<>\"\", B49 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D49*H49+F49*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B49=1,0,IF(B49<>\"\",(M49+N49)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G49), 0.5*Term*aprem)*(1+Indexation*(B49-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B49, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B49<>\"\",B49<=Term),IF(C49<61,Charges!$C$31,W48*(1+(B49<>B48)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,R49+CR48-BB48),\"\")","v":382706.58339148073},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,IF(C49=Input!$O$18,Input!$O$19,R49+CR48-Z49-BE48)),\"\")","v":381678.17976148071},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,CI49+CJ49,AB49*(1+Charges!$D$11)),0)","v":384133.90866239736},{"$f":"IF(Input!$W$55=1,CK49+CL49,( 1-(1-CW49)^(1/12))*(AC49))","v":370.08304896539261},{"$f":"AC49*Charges!$D$28/12","v":432.15064724519704},66.614948813770667,436.6979977791633,{"$f":"IF(Input!$W$55=1,CM49+CN49,MAX(AC49-AG49,0))","v":383697.21066461818},1000000,{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,381697.21066461818,{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B49<>\"\",((Flat_Extra/1000)/12)*AQ49*AO49+Input!$H$34*V49*AP49,\"\")","v":0},99.275130000000004,223.49007881377065,400000,{"$f":"IF(B49<>\"\",IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B49<>\"\",B49<=Term-3),MIN(AU49,Charges!$H$11),0)","v":400000},{"$f":"IF(C49=1,MIN(AV49,AW49),IF(AV49=0,0,MIN(AW49-AY48,IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$I$100,5)/Mode,0))))*(B49<=Term-3)","v":0},0,{"$f":"IF(B49<>\"\",IF(BH49>0,IF(AH50<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,MIN(IF(MOD(C49,12)=0,VLOOKUP(B49,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM49,AH49),AH49-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C49<60,0,IF(MOD(C49,12)=0,(BC49<60)*SUM(INDIRECT($BF$7&(C49+11)&\":\"&$BF$7&C48))+(BC49>=60)*SUMPRODUCT($BD$12:BD49,$BE$12:$BE49),0))","v":0},1000000,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,IF(MOD(C49,12)=0,VLOOKUP(B49,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},383697.21066461818,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B49<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B49<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B49<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B49<=Charges!$C$88),0)","v":0},{"$f":"IF(B49<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B49<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW49*BY49*Input!$H$35+BX49*BZ49*Input!$H$36","v":0},0,{"$f":"CB49*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F49*Charges!$F$51+CM48+IF(MOD(C49-1,12)=0,CN48,0)-BE48,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C49-1,12)=0,H49*D49,CN48),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG49-(B49>PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH49-(B49<=PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"CI49*Charges!$C$22/12","v":0},0,0,{"$f":"CJ49-CL49-(B49<=PPT)*AF49*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C49=\"\",MOD(C49-1,12)=0,B49>PPT),0%,100%/12+CO48),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B49>PPT),0%,100%-CO49)","v":0},{"$f":"IF(B49>=Charges!$B$68,IF(MOD(C49,12)=0,(Loyalty_Bonus+Charges!$C$69*(B49-11))*AH49,0),0)","v":0},383697.21066461818,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,39,0,100000,0,0,{"$f":"IF(AND(B50<>\"\", B50<=10),VLOOKUP(B50,Charges!$C$40:$F$50, 4, 0), IF(AND(B50<>\"\", B50 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D50*H50+F50*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B50=1,0,IF(B50<>\"\",(M50+N50)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G50), 0.5*Term*aprem)*(1+Indexation*(B50-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B50, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B50<>\"\",B50<=Term),IF(C50<61,Charges!$C$31,W49*(1+(B50<>B49)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,R50+CR49-BB49),\"\")","v":383697.21066461818},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,IF(C50=Input!$O$18,Input!$O$19,R50+CR49-Z50-BE49)),\"\")","v":382668.80703461816},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,CI50+CJ50,AB50*(1+Charges!$D$11)),0)","v":385130.90966123797},{"$f":"IF(Input!$W$55=1,CK50+CL50,( 1-(1-CW50)^(1/12))*(AC50))","v":371.04358163681775},{"$f":"AC50*Charges!$D$28/12","v":433.27227336889268},66.787844694627196,437.83142633144496,{"$f":"IF(Input!$W$55=1,CM50+CN50,MAX(AC50-AG50,0))","v":384693.07823490654},1000000,{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,382693.07823490654,{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B50<>\"\",((Flat_Extra/1000)/12)*AQ50*AO50+Input!$H$34*V50*AP50,\"\")","v":0},99.275130000000004,223.6629746946272,400000,{"$f":"IF(B50<>\"\",IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B50<>\"\",B50<=Term-3),MIN(AU50,Charges!$H$11),0)","v":400000},{"$f":"IF(C50=1,MIN(AV50,AW50),IF(AV50=0,0,MIN(AW50-AY49,IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$I$100,5)/Mode,0))))*(B50<=Term-3)","v":0},0,{"$f":"IF(B50<>\"\",IF(BH50>0,IF(AH51<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,MIN(IF(MOD(C50,12)=0,VLOOKUP(B50,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM50,AH50),AH50-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C50<60,0,IF(MOD(C50,12)=0,(BC50<60)*SUM(INDIRECT($BF$7&(C50+11)&\":\"&$BF$7&C49))+(BC50>=60)*SUMPRODUCT($BD$12:BD50,$BE$12:$BE50),0))","v":0},1000000,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,IF(MOD(C50,12)=0,VLOOKUP(B50,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},384693.07823490654,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B50<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B50<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B50<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B50<=Charges!$C$88),0)","v":0},{"$f":"IF(B50<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B50<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW50*BY50*Input!$H$35+BX50*BZ50*Input!$H$36","v":0},0,{"$f":"CB50*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F50*Charges!$F$51+CM49+IF(MOD(C50-1,12)=0,CN49,0)-BE49,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C50-1,12)=0,H50*D50,CN49),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG50-(B50>PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH50-(B50<=PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"CI50*Charges!$C$22/12","v":0},0,0,{"$f":"CJ50-CL50-(B50<=PPT)*AF50*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C50=\"\",MOD(C50-1,12)=0,B50>PPT),0%,100%/12+CO49),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B50>PPT),0%,100%-CO50)","v":0},{"$f":"IF(B50>=Charges!$B$68,IF(MOD(C50,12)=0,(Loyalty_Bonus+Charges!$C$69*(B50-11))*AH50,0),0)","v":0},384693.07823490654,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,40,0,100000,0,0,{"$f":"IF(AND(B51<>\"\", B51<=10),VLOOKUP(B51,Charges!$C$40:$F$50, 4, 0), IF(AND(B51<>\"\", B51 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D51*H51+F51*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B51=1,0,IF(B51<>\"\",(M51+N51)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G51), 0.5*Term*aprem)*(1+Indexation*(B51-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B51, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B51<>\"\",B51<=Term),IF(C51<61,Charges!$C$31,W50*(1+(B51<>B50)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,R51+CR50-BB50),\"\")","v":384693.07823490654},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,IF(C51=Input!$O$18,Input!$O$19,R51+CR50-Z51-BE50)),\"\")","v":383664.67460490653},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,CI51+CJ51,AB51*(1+Charges!$D$11)),0)","v":386133.18467345915},{"$f":"IF(Input!$W$55=1,CK51+CL51,( 1-(1-CW51)^(1/12))*(AC51))","v":372.00919540863038},{"$f":"AC51*Charges!$D$28/12","v":434.39983275764149},66.961655173553467,438.97085058218386,{"$f":"IF(Input!$W$55=1,CM51+CN51,MAX(AC51-AG51,0))","v":385694.21382287698},1000000,{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,383694.21382287698,{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B51<>\"\",((Flat_Extra/1000)/12)*AQ51*AO51+Input!$H$34*V51*AP51,\"\")","v":0},99.275130000000004,223.83678517355347,400000,{"$f":"IF(B51<>\"\",IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B51<>\"\",B51<=Term-3),MIN(AU51,Charges!$H$11),0)","v":400000},{"$f":"IF(C51=1,MIN(AV51,AW51),IF(AV51=0,0,MIN(AW51-AY50,IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$I$100,5)/Mode,0))))*(B51<=Term-3)","v":0},0,{"$f":"IF(B51<>\"\",IF(BH51>0,IF(AH52<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,MIN(IF(MOD(C51,12)=0,VLOOKUP(B51,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM51,AH51),AH51-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C51<60,0,IF(MOD(C51,12)=0,(BC51<60)*SUM(INDIRECT($BF$7&(C51+11)&\":\"&$BF$7&C50))+(BC51>=60)*SUMPRODUCT($BD$12:BD51,$BE$12:$BE51),0))","v":0},1000000,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,IF(MOD(C51,12)=0,VLOOKUP(B51,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},385694.21382287698,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B51<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B51<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B51<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B51<=Charges!$C$88),0)","v":0},{"$f":"IF(B51<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B51<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW51*BY51*Input!$H$35+BX51*BZ51*Input!$H$36","v":0},0,{"$f":"CB51*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F51*Charges!$F$51+CM50+IF(MOD(C51-1,12)=0,CN50,0)-BE50,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C51-1,12)=0,H51*D51,CN50),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG51-(B51>PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH51-(B51<=PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"CI51*Charges!$C$22/12","v":0},0,0,{"$f":"CJ51-CL51-(B51<=PPT)*AF51*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C51=\"\",MOD(C51-1,12)=0,B51>PPT),0%,100%/12+CO50),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B51>PPT),0%,100%-CO51)","v":0},{"$f":"IF(B51>=Charges!$B$68,IF(MOD(C51,12)=0,(Loyalty_Bonus+Charges!$C$69*(B51-11))*AH51,0),0)","v":0},385694.21382287698,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,41,0,100000,0,0,{"$f":"IF(AND(B52<>\"\", B52<=10),VLOOKUP(B52,Charges!$C$40:$F$50, 4, 0), IF(AND(B52<>\"\", B52 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D52*H52+F52*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B52=1,0,IF(B52<>\"\",(M52+N52)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G52), 0.5*Term*aprem)*(1+Indexation*(B52-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B52, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B52<>\"\",B52<=Term),IF(C52<61,Charges!$C$31,W51*(1+(B52<>B51)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,R52+CR51-BB51),\"\")","v":385694.21382287698},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,IF(C52=Input!$O$18,Input!$O$19,R52+CR51-Z52-BE51)),\"\")","v":384665.81019287696},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,CI52+CJ52,AB52*(1+Charges!$D$11)),0)","v":387140.76159794681},{"$f":"IF(Input!$W$55=1,CK52+CL52,( 1-(1-CW52)^(1/12))*(AC52))","v":372.97991715923035},{"$f":"AC52*Charges!$D$28/12","v":435.53335679769015},67.136385088661456,440.11630224789178,{"$f":"IF(Input!$W$55=1,CM52+CN52,MAX(AC52-AG52,0))","v":386700.64529569889},1000000,{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,384700.64529569889,{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B52<>\"\",((Flat_Extra/1000)/12)*AQ52*AO52+Input!$H$34*V52*AP52,\"\")","v":0},99.275130000000004,224.01151508866144,400000,{"$f":"IF(B52<>\"\",IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B52<>\"\",B52<=Term-3),MIN(AU52,Charges!$H$11),0)","v":400000},{"$f":"IF(C52=1,MIN(AV52,AW52),IF(AV52=0,0,MIN(AW52-AY51,IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$I$100,5)/Mode,0))))*(B52<=Term-3)","v":0},0,{"$f":"IF(B52<>\"\",IF(BH52>0,IF(AH53<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,MIN(IF(MOD(C52,12)=0,VLOOKUP(B52,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM52,AH52),AH52-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C52<60,0,IF(MOD(C52,12)=0,(BC52<60)*SUM(INDIRECT($BF$7&(C52+11)&\":\"&$BF$7&C51))+(BC52>=60)*SUMPRODUCT($BD$12:BD52,$BE$12:$BE52),0))","v":0},1000000,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,IF(MOD(C52,12)=0,VLOOKUP(B52,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},386700.64529569889,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B52<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B52<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B52<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B52<=Charges!$C$88),0)","v":0},{"$f":"IF(B52<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B52<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW52*BY52*Input!$H$35+BX52*BZ52*Input!$H$36","v":0},0,{"$f":"CB52*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F52*Charges!$F$51+CM51+IF(MOD(C52-1,12)=0,CN51,0)-BE51,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C52-1,12)=0,H52*D52,CN51),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG52-(B52>PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH52-(B52<=PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"CI52*Charges!$C$22/12","v":0},0,0,{"$f":"CJ52-CL52-(B52<=PPT)*AF52*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C52=\"\",MOD(C52-1,12)=0,B52>PPT),0%,100%/12+CO51),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B52>PPT),0%,100%-CO52)","v":0},{"$f":"IF(B52>=Charges!$B$68,IF(MOD(C52,12)=0,(Loyalty_Bonus+Charges!$C$69*(B52-11))*AH52,0),0)","v":0},386700.64529569889,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,42,0,100000,0,0,{"$f":"IF(AND(B53<>\"\", B53<=10),VLOOKUP(B53,Charges!$C$40:$F$50, 4, 0), IF(AND(B53<>\"\", B53 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D53*H53+F53*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B53=1,0,IF(B53<>\"\",(M53+N53)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G53), 0.5*Term*aprem)*(1+Indexation*(B53-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B53, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B53<>\"\",B53<=Term),IF(C53<61,Charges!$C$31,W52*(1+(B53<>B52)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,R53+CR52-BB52),\"\")","v":386700.64529569889},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,IF(C53=Input!$O$18,Input!$O$19,R53+CR52-Z53-BE52)),\"\")","v":385672.24166569888},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,CI53+CJ53,AB53*(1+Charges!$D$11)),0)","v":388153.66848116851},{"$f":"IF(Input!$W$55=1,CK53+CL53,( 1-(1-CW53)^(1/12))*(AC53))","v":373.95577390920079},{"$f":"AC53*Charges!$D$28/12","v":436.67287704131462},67.312039303656135,441.26781321285694,{"$f":"IF(Input!$W$55=1,CM53+CN53,MAX(AC53-AG53,0))","v":387712.40066795563},1000000,{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,385712.40066795563,{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B53<>\"\",((Flat_Extra/1000)/12)*AQ53*AO53+Input!$H$34*V53*AP53,\"\")","v":0},99.275130000000004,224.18716930365613,400000,{"$f":"IF(B53<>\"\",IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B53<>\"\",B53<=Term-3),MIN(AU53,Charges!$H$11),0)","v":400000},{"$f":"IF(C53=1,MIN(AV53,AW53),IF(AV53=0,0,MIN(AW53-AY52,IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$I$100,5)/Mode,0))))*(B53<=Term-3)","v":0},0,{"$f":"IF(B53<>\"\",IF(BH53>0,IF(AH54<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,MIN(IF(MOD(C53,12)=0,VLOOKUP(B53,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM53,AH53),AH53-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C53<60,0,IF(MOD(C53,12)=0,(BC53<60)*SUM(INDIRECT($BF$7&(C53+11)&\":\"&$BF$7&C52))+(BC53>=60)*SUMPRODUCT($BD$12:BD53,$BE$12:$BE53),0))","v":0},1000000,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,IF(MOD(C53,12)=0,VLOOKUP(B53,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},387712.40066795563,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B53<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B53<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B53<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B53<=Charges!$C$88),0)","v":0},{"$f":"IF(B53<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B53<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW53*BY53*Input!$H$35+BX53*BZ53*Input!$H$36","v":0},0,{"$f":"CB53*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F53*Charges!$F$51+CM52+IF(MOD(C53-1,12)=0,CN52,0)-BE52,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C53-1,12)=0,H53*D53,CN52),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG53-(B53>PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH53-(B53<=PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"CI53*Charges!$C$22/12","v":0},0,0,{"$f":"CJ53-CL53-(B53<=PPT)*AF53*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C53=\"\",MOD(C53-1,12)=0,B53>PPT),0%,100%/12+CO52),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B53>PPT),0%,100%-CO53)","v":0},{"$f":"IF(B53>=Charges!$B$68,IF(MOD(C53,12)=0,(Loyalty_Bonus+Charges!$C$69*(B53-11))*AH53,0),0)","v":0},387712.40066795563,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,43,0,100000,0,0,{"$f":"IF(AND(B54<>\"\", B54<=10),VLOOKUP(B54,Charges!$C$40:$F$50, 4, 0), IF(AND(B54<>\"\", B54 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D54*H54+F54*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B54=1,0,IF(B54<>\"\",(M54+N54)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G54), 0.5*Term*aprem)*(1+Indexation*(B54-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B54, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B54<>\"\",B54<=Term),IF(C54<61,Charges!$C$31,W53*(1+(B54<>B53)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,R54+CR53-BB53),\"\")","v":387712.40066795563},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,IF(C54=Input!$O$18,Input!$O$19,R54+CR53-Z54-BE53)),\"\")","v":386683.99703795562},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,CI54+CJ54,AB54*(1+Charges!$D$11)),0)","v":389171.93351795431},{"$f":"IF(Input!$W$55=1,CK54+CL54,( 1-(1-CW54)^(1/12))*(AC54))","v":374.93679282206051},{"$f":"AC54*Charges!$D$28/12","v":437.81842520769857},67.48862270797089,442.42541553003139,{"$f":"IF(Input!$W$55=1,CM54+CN54,MAX(AC54-AG54,0))","v":388729.50810242427},1000000,{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,386729.50810242427,{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B54<>\"\",((Flat_Extra/1000)/12)*AQ54*AO54+Input!$H$34*V54*AP54,\"\")","v":0},99.275130000000004,224.36375270797089,400000,{"$f":"IF(B54<>\"\",IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B54<>\"\",B54<=Term-3),MIN(AU54,Charges!$H$11),0)","v":400000},{"$f":"IF(C54=1,MIN(AV54,AW54),IF(AV54=0,0,MIN(AW54-AY53,IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$I$100,5)/Mode,0))))*(B54<=Term-3)","v":0},0,{"$f":"IF(B54<>\"\",IF(BH54>0,IF(AH55<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,MIN(IF(MOD(C54,12)=0,VLOOKUP(B54,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM54,AH54),AH54-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C54<60,0,IF(MOD(C54,12)=0,(BC54<60)*SUM(INDIRECT($BF$7&(C54+11)&\":\"&$BF$7&C53))+(BC54>=60)*SUMPRODUCT($BD$12:BD54,$BE$12:$BE54),0))","v":0},1000000,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,IF(MOD(C54,12)=0,VLOOKUP(B54,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},388729.50810242427,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B54<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B54<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B54<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B54<=Charges!$C$88),0)","v":0},{"$f":"IF(B54<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B54<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW54*BY54*Input!$H$35+BX54*BZ54*Input!$H$36","v":0},0,{"$f":"CB54*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F54*Charges!$F$51+CM53+IF(MOD(C54-1,12)=0,CN53,0)-BE53,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C54-1,12)=0,H54*D54,CN53),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG54-(B54>PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH54-(B54<=PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"CI54*Charges!$C$22/12","v":0},0,0,{"$f":"CJ54-CL54-(B54<=PPT)*AF54*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C54=\"\",MOD(C54-1,12)=0,B54>PPT),0%,100%/12+CO53),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B54>PPT),0%,100%-CO54)","v":0},{"$f":"IF(B54>=Charges!$B$68,IF(MOD(C54,12)=0,(Loyalty_Bonus+Charges!$C$69*(B54-11))*AH54,0),0)","v":0},388729.50810242427,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,44,0,100000,0,0,{"$f":"IF(AND(B55<>\"\", B55<=10),VLOOKUP(B55,Charges!$C$40:$F$50, 4, 0), IF(AND(B55<>\"\", B55 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D55*H55+F55*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B55=1,0,IF(B55<>\"\",(M55+N55)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G55), 0.5*Term*aprem)*(1+Indexation*(B55-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B55, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B55<>\"\",B55<=Term),IF(C55<61,Charges!$C$31,W54*(1+(B55<>B54)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,R55+CR54-BB54),\"\")","v":388729.50810242427},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,IF(C55=Input!$O$18,Input!$O$19,R55+CR54-Z55-BE54)),\"\")","v":387701.10447242425},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,CI55+CJ55,AB55*(1+Charges!$D$11)),0)","v":390195.58505228144},{"$f":"IF(Input!$W$55=1,CK55+CL55,( 1-(1-CW55)^(1/12))*(AC55))","v":375.92300120502011},{"$f":"AC55*Charges!$D$28/12","v":438.97003318381661},67.666140216903614,443.58914142192373,{"$f":"IF(Input!$W$55=1,CM55+CN55,MAX(AC55-AG55,0))","v":389751.99591085949},1000000,{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,387751.99591085949,{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B55<>\"\",((Flat_Extra/1000)/12)*AQ55*AO55+Input!$H$34*V55*AP55,\"\")","v":0},99.275130000000004,224.54127021690363,400000,{"$f":"IF(B55<>\"\",IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B55<>\"\",B55<=Term-3),MIN(AU55,Charges!$H$11),0)","v":400000},{"$f":"IF(C55=1,MIN(AV55,AW55),IF(AV55=0,0,MIN(AW55-AY54,IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$I$100,5)/Mode,0))))*(B55<=Term-3)","v":0},0,{"$f":"IF(B55<>\"\",IF(BH55>0,IF(AH56<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,MIN(IF(MOD(C55,12)=0,VLOOKUP(B55,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM55,AH55),AH55-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C55<60,0,IF(MOD(C55,12)=0,(BC55<60)*SUM(INDIRECT($BF$7&(C55+11)&\":\"&$BF$7&C54))+(BC55>=60)*SUMPRODUCT($BD$12:BD55,$BE$12:$BE55),0))","v":0},1000000,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,IF(MOD(C55,12)=0,VLOOKUP(B55,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},389751.99591085949,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B55<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B55<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B55<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B55<=Charges!$C$88),0)","v":0},{"$f":"IF(B55<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B55<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW55*BY55*Input!$H$35+BX55*BZ55*Input!$H$36","v":0},0,{"$f":"CB55*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F55*Charges!$F$51+CM54+IF(MOD(C55-1,12)=0,CN54,0)-BE54,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C55-1,12)=0,H55*D55,CN54),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG55-(B55>PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH55-(B55<=PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"CI55*Charges!$C$22/12","v":0},0,0,{"$f":"CJ55-CL55-(B55<=PPT)*AF55*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C55=\"\",MOD(C55-1,12)=0,B55>PPT),0%,100%/12+CO54),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B55>PPT),0%,100%-CO55)","v":0},{"$f":"IF(B55>=Charges!$B$68,IF(MOD(C55,12)=0,(Loyalty_Bonus+Charges!$C$69*(B55-11))*AH55,0),0)","v":0},389751.99591085949,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,45,0,100000,0,0,{"$f":"IF(AND(B56<>\"\", B56<=10),VLOOKUP(B56,Charges!$C$40:$F$50, 4, 0), IF(AND(B56<>\"\", B56 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D56*H56+F56*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B56=1,0,IF(B56<>\"\",(M56+N56)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G56), 0.5*Term*aprem)*(1+Indexation*(B56-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B56, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B56<>\"\",B56<=Term),IF(C56<61,Charges!$C$31,W55*(1+(B56<>B55)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,R56+CR55-BB55),\"\")","v":389751.99591085949},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,IF(C56=Input!$O$18,Input!$O$19,R56+CR55-Z56-BE55)),\"\")","v":388723.59228085948},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,CI56+CJ56,AB56*(1+Charges!$D$11)),0)","v":391224.6515780632},{"$f":"IF(Input!$W$55=1,CK56+CL56,( 1-(1-CW56)^(1/12))*(AC56))","v":376.91442650974176},{"$f":"AC56*Charges!$D$28/12","v":440.12773302532111},67.844596771753515,444.75902328149527,{"$f":"IF(Input!$W$55=1,CM56+CN56,MAX(AC56-AG56,0))","v":390779.89255478169},1000000,{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,388779.89255478169,{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B56<>\"\",((Flat_Extra/1000)/12)*AQ56*AO56+Input!$H$34*V56*AP56,\"\")","v":0},99.275130000000004,224.71972677175353,400000,{"$f":"IF(B56<>\"\",IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B56<>\"\",B56<=Term-3),MIN(AU56,Charges!$H$11),0)","v":400000},{"$f":"IF(C56=1,MIN(AV56,AW56),IF(AV56=0,0,MIN(AW56-AY55,IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$I$100,5)/Mode,0))))*(B56<=Term-3)","v":0},0,{"$f":"IF(B56<>\"\",IF(BH56>0,IF(AH57<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,MIN(IF(MOD(C56,12)=0,VLOOKUP(B56,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM56,AH56),AH56-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C56<60,0,IF(MOD(C56,12)=0,(BC56<60)*SUM(INDIRECT($BF$7&(C56+11)&\":\"&$BF$7&C55))+(BC56>=60)*SUMPRODUCT($BD$12:BD56,$BE$12:$BE56),0))","v":0},1000000,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,IF(MOD(C56,12)=0,VLOOKUP(B56,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},390779.89255478169,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B56<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B56<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B56<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B56<=Charges!$C$88),0)","v":0},{"$f":"IF(B56<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B56<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW56*BY56*Input!$H$35+BX56*BZ56*Input!$H$36","v":0},0,{"$f":"CB56*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F56*Charges!$F$51+CM55+IF(MOD(C56-1,12)=0,CN55,0)-BE55,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C56-1,12)=0,H56*D56,CN55),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG56-(B56>PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH56-(B56<=PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"CI56*Charges!$C$22/12","v":0},0,0,{"$f":"CJ56-CL56-(B56<=PPT)*AF56*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C56=\"\",MOD(C56-1,12)=0,B56>PPT),0%,100%/12+CO55),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B56>PPT),0%,100%-CO56)","v":0},{"$f":"IF(B56>=Charges!$B$68,IF(MOD(C56,12)=0,(Loyalty_Bonus+Charges!$C$69*(B56-11))*AH56,0),0)","v":0},390779.89255478169,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,46,0,100000,0,0,{"$f":"IF(AND(B57<>\"\", B57<=10),VLOOKUP(B57,Charges!$C$40:$F$50, 4, 0), IF(AND(B57<>\"\", B57 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D57*H57+F57*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B57=1,0,IF(B57<>\"\",(M57+N57)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G57), 0.5*Term*aprem)*(1+Indexation*(B57-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B57, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B57<>\"\",B57<=Term),IF(C57<61,Charges!$C$31,W56*(1+(B57<>B56)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,R57+CR56-BB56),\"\")","v":390779.89255478169},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,IF(C57=Input!$O$18,Input!$O$19,R57+CR56-Z57-BE56)),\"\")","v":389751.48892478168},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,CI57+CJ57,AB57*(1+Charges!$D$11)),0)","v":392259.16173994238},{"$f":"IF(Input!$W$55=1,CK57+CL57,( 1-(1-CW57)^(1/12))*(AC57))","v":377.91109633310379},{"$f":"AC57*Charges!$D$28/12","v":441.2915569574352},68.023997339958683,445.93509367306245,{"$f":"IF(Input!$W$55=1,CM57+CN57,MAX(AC57-AG57,0))","v":391813.22664626932},1000000,{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,389813.22664626932,{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B57<>\"\",((Flat_Extra/1000)/12)*AQ57*AO57+Input!$H$34*V57*AP57,\"\")","v":0},99.275130000000004,224.89912733995868,400000,{"$f":"IF(B57<>\"\",IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B57<>\"\",B57<=Term-3),MIN(AU57,Charges!$H$11),0)","v":400000},{"$f":"IF(C57=1,MIN(AV57,AW57),IF(AV57=0,0,MIN(AW57-AY56,IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$I$100,5)/Mode,0))))*(B57<=Term-3)","v":0},0,{"$f":"IF(B57<>\"\",IF(BH57>0,IF(AH58<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,MIN(IF(MOD(C57,12)=0,VLOOKUP(B57,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM57,AH57),AH57-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C57<60,0,IF(MOD(C57,12)=0,(BC57<60)*SUM(INDIRECT($BF$7&(C57+11)&\":\"&$BF$7&C56))+(BC57>=60)*SUMPRODUCT($BD$12:BD57,$BE$12:$BE57),0))","v":0},1000000,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,IF(MOD(C57,12)=0,VLOOKUP(B57,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},391813.22664626932,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B57<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B57<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B57<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B57<=Charges!$C$88),0)","v":0},{"$f":"IF(B57<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B57<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW57*BY57*Input!$H$35+BX57*BZ57*Input!$H$36","v":0},0,{"$f":"CB57*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F57*Charges!$F$51+CM56+IF(MOD(C57-1,12)=0,CN56,0)-BE56,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C57-1,12)=0,H57*D57,CN56),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG57-(B57>PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH57-(B57<=PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"CI57*Charges!$C$22/12","v":0},0,0,{"$f":"CJ57-CL57-(B57<=PPT)*AF57*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C57=\"\",MOD(C57-1,12)=0,B57>PPT),0%,100%/12+CO56),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B57>PPT),0%,100%-CO57)","v":0},{"$f":"IF(B57>=Charges!$B$68,IF(MOD(C57,12)=0,(Loyalty_Bonus+Charges!$C$69*(B57-11))*AH57,0),0)","v":0},391813.22664626932,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,47,0,100000,0,0,{"$f":"IF(AND(B58<>\"\", B58<=10),VLOOKUP(B58,Charges!$C$40:$F$50, 4, 0), IF(AND(B58<>\"\", B58 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D58*H58+F58*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B58=1,0,IF(B58<>\"\",(M58+N58)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G58), 0.5*Term*aprem)*(1+Indexation*(B58-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B58, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B58<>\"\",B58<=Term),IF(C58<61,Charges!$C$31,W57*(1+(B58<>B57)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,R58+CR57-BB57),\"\")","v":391813.22664626932},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,IF(C58=Input!$O$18,Input!$O$19,R58+CR57-Z58-BE57)),\"\")","v":390784.82301626931},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,CI58+CJ58,AB58*(1+Charges!$D$11)),0)","v":393299.14433408837},{"$f":"IF(Input!$W$55=1,CK58+CL58,( 1-(1-CW58)^(1/12))*(AC58))","v":378.91303841796866},{"$f":"AC58*Charges!$D$28/12","v":442.46153737584945},68.204346915234353,447.117385333203,{"$f":"IF(Input!$W$55=1,CM58+CN58,MAX(AC58-AG58,0))","v":392852.02694875514},1000000,{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,390852.02694875514,{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B58<>\"\",((Flat_Extra/1000)/12)*AQ58*AO58+Input!$H$34*V58*AP58,\"\")","v":0},99.275130000000004,225.07947691523435,400000,{"$f":"IF(B58<>\"\",IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B58<>\"\",B58<=Term-3),MIN(AU58,Charges!$H$11),0)","v":400000},{"$f":"IF(C58=1,MIN(AV58,AW58),IF(AV58=0,0,MIN(AW58-AY57,IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$I$100,5)/Mode,0))))*(B58<=Term-3)","v":0},0,{"$f":"IF(B58<>\"\",IF(BH58>0,IF(AH59<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,MIN(IF(MOD(C58,12)=0,VLOOKUP(B58,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM58,AH58),AH58-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C58<60,0,IF(MOD(C58,12)=0,(BC58<60)*SUM(INDIRECT($BF$7&(C58+11)&\":\"&$BF$7&C57))+(BC58>=60)*SUMPRODUCT($BD$12:BD58,$BE$12:$BE58),0))","v":0},1000000,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,IF(MOD(C58,12)=0,VLOOKUP(B58,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},392852.02694875514,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B58<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B58<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B58<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B58<=Charges!$C$88),0)","v":0},{"$f":"IF(B58<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B58<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW58*BY58*Input!$H$35+BX58*BZ58*Input!$H$36","v":0},0,{"$f":"CB58*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F58*Charges!$F$51+CM57+IF(MOD(C58-1,12)=0,CN57,0)-BE57,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C58-1,12)=0,H58*D58,CN57),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG58-(B58>PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH58-(B58<=PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"CI58*Charges!$C$22/12","v":0},0,0,{"$f":"CJ58-CL58-(B58<=PPT)*AF58*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C58=\"\",MOD(C58-1,12)=0,B58>PPT),0%,100%/12+CO57),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B58>PPT),0%,100%-CO58)","v":0},{"$f":"IF(B58>=Charges!$B$68,IF(MOD(C58,12)=0,(Loyalty_Bonus+Charges!$C$69*(B58-11))*AH58,0),0)","v":0},392852.02694875514,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,48,0,100000,0,0,{"$f":"IF(AND(B59<>\"\", B59<=10),VLOOKUP(B59,Charges!$C$40:$F$50, 4, 0), IF(AND(B59<>\"\", B59 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D59*H59+F59*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B59=1,0,IF(B59<>\"\",(M59+N59)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G59), 0.5*Term*aprem)*(1+Indexation*(B59-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B59, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B59<>\"\",B59<=Term),IF(C59<61,Charges!$C$31,W58*(1+(B59<>B58)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,R59+CR58-BB58),\"\")","v":392852.02694875514},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,IF(C59=Input!$O$18,Input!$O$19,R59+CR58-Z59-BE58)),\"\")","v":391823.62331875513},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,CI59+CJ59,AB59*(1+Charges!$D$11)),0)","v":394344.62830899865},{"$f":"IF(Input!$W$55=1,CK59+CL59,( 1-(1-CW59)^(1/12))*(AC59))","v":379.92028065395493},{"$f":"AC59*Charges!$D$28/12","v":443.63770684762352},68.385650517711881,448.30593117166683,{"$f":"IF(Input!$W$55=1,CM59+CN59,MAX(AC59-AG59,0))","v":393896.32237782696},1000000,{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,391896.32237782696,{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B59<>\"\",((Flat_Extra/1000)/12)*AQ59*AO59+Input!$H$34*V59*AP59,\"\")","v":0},99.275130000000004,225.26078051771188,400000,{"$f":"IF(B59<>\"\",IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B59<>\"\",B59<=Term-3),MIN(AU59,Charges!$H$11),0)","v":400000},{"$f":"IF(C59=1,MIN(AV59,AW59),IF(AV59=0,0,MIN(AW59-AY58,IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$I$100,5)/Mode,0))))*(B59<=Term-3)","v":0},0,{"$f":"IF(B59<>\"\",IF(BH59>0,IF(AH60<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,MIN(IF(MOD(C59,12)=0,VLOOKUP(B59,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM59,AH59),AH59-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C59<60,0,IF(MOD(C59,12)=0,(BC59<60)*SUM(INDIRECT($BF$7&(C59+11)&\":\"&$BF$7&C58))+(BC59>=60)*SUMPRODUCT($BD$12:BD59,$BE$12:$BE59),0))","v":0},1000000,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,IF(MOD(C59,12)=0,VLOOKUP(B59,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},393896.32237782696,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B59<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B59<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B59<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B59<=Charges!$C$88),0)","v":0},{"$f":"IF(B59<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B59<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW59*BY59*Input!$H$35+BX59*BZ59*Input!$H$36","v":0},0,{"$f":"CB59*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F59*Charges!$F$51+CM58+IF(MOD(C59-1,12)=0,CN58,0)-BE58,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C59-1,12)=0,H59*D59,CN58),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG59-(B59>PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH59-(B59<=PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"CI59*Charges!$C$22/12","v":0},0,0,{"$f":"CJ59-CL59-(B59<=PPT)*AF59*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C59=\"\",MOD(C59-1,12)=0,B59>PPT),0%,100%/12+CO58),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B59>PPT),0%,100%-CO59)","v":0},{"$f":"IF(B59>=Charges!$B$68,IF(MOD(C59,12)=0,(Loyalty_Bonus+Charges!$C$69*(B59-11))*AH59,0),0)","v":0},393896.32237782696,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,49,100000,100000,0,100000,{"$f":"IF(AND(B60<>\"\", B60<=10),VLOOKUP(B60,Charges!$C$40:$F$50, 4, 0), IF(AND(B60<>\"\", B60 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D60*H60+F60*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B60=1,0,IF(B60<>\"\",(M60+N60)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G60), 0.5*Term*aprem)*(1+Indexation*(B60-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B60, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B60<>\"\",B60<=Term),IF(C60<61,Charges!$C$31,W59*(1+(B60<>B59)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,R60+CR59-BB59),\"\")","v":490356.32237782696},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,IF(C60=Input!$O$18,Input!$O$19,R60+CR59-Z60-BE59)),\"\")","v":489324.00138382695},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,CI60+CJ60,AB60*(1+Charges!$D$11)),0)","v":492472.32674227783},{"$f":"IF(Input!$W$55=1,CK60+CL60,( 1-(1-CW60)^(1/12))*(AC60))","v":474.45866168519302},{"$f":"AC60*Charges!$D$28/12","v":554.03136758506253},85.402559103334738,559.86122078852782,{"$f":"IF(Input!$W$55=1,CM60+CN60,MAX(AC60-AG60,0))","v":491912.46552148933},1000000,{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,491912.46552148933,{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B60<>\"\",((Flat_Extra/1000)/12)*AQ60*AO60+Input!$H$34*V60*AP60,\"\")","v":0},99.872693999999996,782.87525310333479,500000,{"$f":"IF(B60<>\"\",IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B60<>\"\",B60<=Term-3),MIN(AU60,Charges!$H$11),0)","v":500000},{"$f":"IF(C60=1,MIN(AV60,AW60),IF(AV60=0,0,MIN(AW60-AY59,IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$I$100,5)/Mode,0))))*(B60<=Term-3)","v":0},0,{"$f":"IF(B60<>\"\",IF(BH60>0,IF(AH61<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,MIN(IF(MOD(C60,12)=0,VLOOKUP(B60,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM60,AH60),AH60-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C60<60,0,IF(MOD(C60,12)=0,(BC60<60)*SUM(INDIRECT($BF$7&(C60+11)&\":\"&$BF$7&C59))+(BC60>=60)*SUMPRODUCT($BD$12:BD60,$BE$12:$BE60),0))","v":0},1000000,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,IF(MOD(C60,12)=0,VLOOKUP(B60,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},491912.46552148933,-100000,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B60<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B60<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B60<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B60<=Charges!$C$88),0)","v":0},{"$f":"IF(B60<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B60<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW60*BY60*Input!$H$35+BX60*BZ60*Input!$H$36","v":0},0,{"$f":"CB60*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F60*Charges!$F$51+CM59+IF(MOD(C60-1,12)=0,CN59,0)-BE59,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C60-1,12)=0,H60*D60,CN59),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG60-(B60>PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH60-(B60<=PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"CI60*Charges!$C$22/12","v":0},0,0,{"$f":"CJ60-CL60-(B60<=PPT)*AF60*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C60=\"\",MOD(C60-1,12)=0,B60>PPT),0%,100%/12+CO59),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B60>PPT),0%,100%-CO60)","v":0},{"$f":"IF(B60>=Charges!$B$68,IF(MOD(C60,12)=0,(Loyalty_Bonus+Charges!$C$69*(B60-11))*AH60,0),0)","v":0},491912.46552148933,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,50,0,100000,0,0,{"$f":"IF(AND(B61<>\"\", B61<=10),VLOOKUP(B61,Charges!$C$40:$F$50, 4, 0), IF(AND(B61<>\"\", B61 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D61*H61+F61*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B61=1,0,IF(B61<>\"\",(M61+N61)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G61), 0.5*Term*aprem)*(1+Indexation*(B61-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B61, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B61<>\"\",B61<=Term),IF(C61<61,Charges!$C$31,W60*(1+(B61<>B60)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,R61+CR60-BB60),\"\")","v":491912.46552148933},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,IF(C61=Input!$O$18,Input!$O$19,R61+CR60-Z61-BE60)),\"\")","v":490880.14452748932},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,CI61+CJ61,AB61*(1+Charges!$D$11)),0)","v":494038.48215778201},{"$f":"IF(Input!$W$55=1,CK61+CL61,( 1-(1-CW61)^(1/12))*(AC61))","v":475.96753022882592},{"$f":"AC61*Charges!$D$28/12","v":555.79329242750475},85.67415544118866,561.64168567001457,{"$f":"IF(Input!$W$55=1,CM61+CN61,MAX(AC61-AG61,0))","v":493476.840472112},1000000,{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,493476.840472112,{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B61<>\"\",((Flat_Extra/1000)/12)*AQ61*AO61+Input!$H$34*V61*AP61,\"\")","v":0},99.872693999999996,243.14684944118866,500000,{"$f":"IF(B61<>\"\",IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B61<>\"\",B61<=Term-3),MIN(AU61,Charges!$H$11),0)","v":500000},{"$f":"IF(C61=1,MIN(AV61,AW61),IF(AV61=0,0,MIN(AW61-AY60,IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$I$100,5)/Mode,0))))*(B61<=Term-3)","v":0},0,{"$f":"IF(B61<>\"\",IF(BH61>0,IF(AH62<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,MIN(IF(MOD(C61,12)=0,VLOOKUP(B61,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM61,AH61),AH61-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C61<60,0,IF(MOD(C61,12)=0,(BC61<60)*SUM(INDIRECT($BF$7&(C61+11)&\":\"&$BF$7&C60))+(BC61>=60)*SUMPRODUCT($BD$12:BD61,$BE$12:$BE61),0))","v":0},1000000,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,IF(MOD(C61,12)=0,VLOOKUP(B61,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},493476.840472112,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B61<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B61<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B61<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B61<=Charges!$C$88),0)","v":0},{"$f":"IF(B61<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B61<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW61*BY61*Input!$H$35+BX61*BZ61*Input!$H$36","v":0},0,{"$f":"CB61*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F61*Charges!$F$51+CM60+IF(MOD(C61-1,12)=0,CN60,0)-BE60,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C61-1,12)=0,H61*D61,CN60),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG61-(B61>PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH61-(B61<=PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"CI61*Charges!$C$22/12","v":0},0,0,{"$f":"CJ61-CL61-(B61<=PPT)*AF61*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C61=\"\",MOD(C61-1,12)=0,B61>PPT),0%,100%/12+CO60),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B61>PPT),0%,100%-CO61)","v":0},{"$f":"IF(B61>=Charges!$B$68,IF(MOD(C61,12)=0,(Loyalty_Bonus+Charges!$C$69*(B61-11))*AH61,0),0)","v":0},493476.840472112,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,51,0,100000,0,0,{"$f":"IF(AND(B62<>\"\", B62<=10),VLOOKUP(B62,Charges!$C$40:$F$50, 4, 0), IF(AND(B62<>\"\", B62 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D62*H62+F62*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B62=1,0,IF(B62<>\"\",(M62+N62)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G62), 0.5*Term*aprem)*(1+Indexation*(B62-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B62, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B62<>\"\",B62<=Term),IF(C62<61,Charges!$C$31,W61*(1+(B62<>B61)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,R62+CR61-BB61),\"\")","v":493476.840472112},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,IF(C62=Input!$O$18,Input!$O$19,R62+CR61-Z62-BE61)),\"\")","v":492444.51947811199},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,CI62+CJ62,AB62*(1+Charges!$D$11)),0)","v":495612.92234394036},{"$f":"IF(Input!$W$55=1,CK62+CL62,( 1-(1-CW62)^(1/12))*(AC62))","v":477.48438050256527},{"$f":"AC62*Charges!$D$28/12","v":557.56453763693287},85.947188490461741,563.43156899302699,{"$f":"IF(Input!$W$55=1,CM62+CN62,MAX(AC62-AG62,0))","v":495049.49077494734},1000000,{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,495049.49077494734,{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B62<>\"\",((Flat_Extra/1000)/12)*AQ62*AO62+Input!$H$34*V62*AP62,\"\")","v":0},99.872693999999996,243.41988249046173,500000,{"$f":"IF(B62<>\"\",IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B62<>\"\",B62<=Term-3),MIN(AU62,Charges!$H$11),0)","v":500000},{"$f":"IF(C62=1,MIN(AV62,AW62),IF(AV62=0,0,MIN(AW62-AY61,IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$I$100,5)/Mode,0))))*(B62<=Term-3)","v":0},0,{"$f":"IF(B62<>\"\",IF(BH62>0,IF(AH63<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,MIN(IF(MOD(C62,12)=0,VLOOKUP(B62,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM62,AH62),AH62-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C62<60,0,IF(MOD(C62,12)=0,(BC62<60)*SUM(INDIRECT($BF$7&(C62+11)&\":\"&$BF$7&C61))+(BC62>=60)*SUMPRODUCT($BD$12:BD62,$BE$12:$BE62),0))","v":0},1000000,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,IF(MOD(C62,12)=0,VLOOKUP(B62,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},495049.49077494734,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B62<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B62<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B62<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B62<=Charges!$C$88),0)","v":0},{"$f":"IF(B62<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B62<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW62*BY62*Input!$H$35+BX62*BZ62*Input!$H$36","v":0},0,{"$f":"CB62*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F62*Charges!$F$51+CM61+IF(MOD(C62-1,12)=0,CN61,0)-BE61,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C62-1,12)=0,H62*D62,CN61),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG62-(B62>PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH62-(B62<=PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"CI62*Charges!$C$22/12","v":0},0,0,{"$f":"CJ62-CL62-(B62<=PPT)*AF62*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C62=\"\",MOD(C62-1,12)=0,B62>PPT),0%,100%/12+CO61),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B62>PPT),0%,100%-CO62)","v":0},{"$f":"IF(B62>=Charges!$B$68,IF(MOD(C62,12)=0,(Loyalty_Bonus+Charges!$C$69*(B62-11))*AH62,0),0)","v":0},495049.49077494734,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,52,0,100000,0,0,{"$f":"IF(AND(B63<>\"\", B63<=10),VLOOKUP(B63,Charges!$C$40:$F$50, 4, 0), IF(AND(B63<>\"\", B63 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D63*H63+F63*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B63=1,0,IF(B63<>\"\",(M63+N63)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G63), 0.5*Term*aprem)*(1+Indexation*(B63-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B63, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B63<>\"\",B63<=Term),IF(C63<61,Charges!$C$31,W62*(1+(B63<>B62)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,R63+CR62-BB62),\"\")","v":495049.49077494734},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,IF(C63=Input!$O$18,Input!$O$19,R63+CR62-Z63-BE62)),\"\")","v":494017.16978094733},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,CI63+CJ63,AB63*(1+Charges!$D$11)),0)","v":497195.69112617662},{"$f":"IF(Input!$W$55=1,CK63+CL63,( 1-(1-CW63)^(1/12))*(AC63))","v":479.00925472878737},{"$f":"AC63*Charges!$D$28/12","v":559.3451525169487},86.221665851181726,565.23092057996905,{"$f":"IF(Input!$W$55=1,CM63+CN63,MAX(AC63-AG63,0))","v":496630.46020559664},1000000,{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,496630.46020559664,{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B63<>\"\",((Flat_Extra/1000)/12)*AQ63*AO63+Input!$H$34*V63*AP63,\"\")","v":0},99.872693999999996,243.6943598511817,500000,{"$f":"IF(B63<>\"\",IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B63<>\"\",B63<=Term-3),MIN(AU63,Charges!$H$11),0)","v":500000},{"$f":"IF(C63=1,MIN(AV63,AW63),IF(AV63=0,0,MIN(AW63-AY62,IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$I$100,5)/Mode,0))))*(B63<=Term-3)","v":0},0,{"$f":"IF(B63<>\"\",IF(BH63>0,IF(AH64<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,MIN(IF(MOD(C63,12)=0,VLOOKUP(B63,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM63,AH63),AH63-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C63<60,0,IF(MOD(C63,12)=0,(BC63<60)*SUM(INDIRECT($BF$7&(C63+11)&\":\"&$BF$7&C62))+(BC63>=60)*SUMPRODUCT($BD$12:BD63,$BE$12:$BE63),0))","v":0},1000000,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,IF(MOD(C63,12)=0,VLOOKUP(B63,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},496630.46020559664,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B63<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B63<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B63<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B63<=Charges!$C$88),0)","v":0},{"$f":"IF(B63<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B63<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW63*BY63*Input!$H$35+BX63*BZ63*Input!$H$36","v":0},0,{"$f":"CB63*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F63*Charges!$F$51+CM62+IF(MOD(C63-1,12)=0,CN62,0)-BE62,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C63-1,12)=0,H63*D63,CN62),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG63-(B63>PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH63-(B63<=PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"CI63*Charges!$C$22/12","v":0},0,0,{"$f":"CJ63-CL63-(B63<=PPT)*AF63*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C63=\"\",MOD(C63-1,12)=0,B63>PPT),0%,100%/12+CO62),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B63>PPT),0%,100%-CO63)","v":0},{"$f":"IF(B63>=Charges!$B$68,IF(MOD(C63,12)=0,(Loyalty_Bonus+Charges!$C$69*(B63-11))*AH63,0),0)","v":0},496630.46020559664,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,53,0,100000,0,0,{"$f":"IF(AND(B64<>\"\", B64<=10),VLOOKUP(B64,Charges!$C$40:$F$50, 4, 0), IF(AND(B64<>\"\", B64 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D64*H64+F64*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B64=1,0,IF(B64<>\"\",(M64+N64)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G64), 0.5*Term*aprem)*(1+Indexation*(B64-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B64, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B64<>\"\",B64<=Term),IF(C64<61,Charges!$C$31,W63*(1+(B64<>B63)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,R64+CR63-BB63),\"\")","v":496630.46020559664},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,IF(C64=Input!$O$18,Input!$O$19,R64+CR63-Z64-BE63)),\"\")","v":495598.13921159663},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,CI64+CJ64,AB64*(1+Charges!$D$11)),0)","v":498786.83256174572},{"$f":"IF(Input!$W$55=1,CK64+CL64,( 1-(1-CW64)^(1/12))*(AC64))","v":480.54219535321971},{"$f":"AC64*Charges!$D$28/12","v":561.13518663196396},86.497595163579547,567.03979051679926,{"$f":"IF(Input!$W$55=1,CM64+CN64,MAX(AC64-AG64,0))","v":498219.79277122894},1000000,{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,498219.79277122894,{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B64<>\"\",((Flat_Extra/1000)/12)*AQ64*AO64+Input!$H$34*V64*AP64,\"\")","v":0},99.872693999999996,243.97028916357954,500000,{"$f":"IF(B64<>\"\",IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B64<>\"\",B64<=Term-3),MIN(AU64,Charges!$H$11),0)","v":500000},{"$f":"IF(C64=1,MIN(AV64,AW64),IF(AV64=0,0,MIN(AW64-AY63,IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$I$100,5)/Mode,0))))*(B64<=Term-3)","v":0},0,{"$f":"IF(B64<>\"\",IF(BH64>0,IF(AH65<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,MIN(IF(MOD(C64,12)=0,VLOOKUP(B64,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM64,AH64),AH64-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C64<60,0,IF(MOD(C64,12)=0,(BC64<60)*SUM(INDIRECT($BF$7&(C64+11)&\":\"&$BF$7&C63))+(BC64>=60)*SUMPRODUCT($BD$12:BD64,$BE$12:$BE64),0))","v":0},1000000,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,IF(MOD(C64,12)=0,VLOOKUP(B64,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},498219.79277122894,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B64<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B64<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B64<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B64<=Charges!$C$88),0)","v":0},{"$f":"IF(B64<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B64<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW64*BY64*Input!$H$35+BX64*BZ64*Input!$H$36","v":0},0,{"$f":"CB64*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F64*Charges!$F$51+CM63+IF(MOD(C64-1,12)=0,CN63,0)-BE63,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C64-1,12)=0,H64*D64,CN63),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG64-(B64>PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH64-(B64<=PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"CI64*Charges!$C$22/12","v":0},0,0,{"$f":"CJ64-CL64-(B64<=PPT)*AF64*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C64=\"\",MOD(C64-1,12)=0,B64>PPT),0%,100%/12+CO63),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B64>PPT),0%,100%-CO64)","v":0},{"$f":"IF(B64>=Charges!$B$68,IF(MOD(C64,12)=0,(Loyalty_Bonus+Charges!$C$69*(B64-11))*AH64,0),0)","v":0},498219.79277122894,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,54,0,100000,0,0,{"$f":"IF(AND(B65<>\"\", B65<=10),VLOOKUP(B65,Charges!$C$40:$F$50, 4, 0), IF(AND(B65<>\"\", B65 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D65*H65+F65*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B65=1,0,IF(B65<>\"\",(M65+N65)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G65), 0.5*Term*aprem)*(1+Indexation*(B65-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B65, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B65<>\"\",B65<=Term),IF(C65<61,Charges!$C$31,W64*(1+(B65<>B64)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,R65+CR64-BB64),\"\")","v":498219.79277122894},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,IF(C65=Input!$O$18,Input!$O$19,R65+CR64-Z65-BE64)),\"\")","v":497187.47177722893},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,CI65+CJ65,AB65*(1+Charges!$D$11)),0)","v":500386.39094096009},{"$f":"IF(Input!$W$55=1,CK65+CL65,( 1-(1-CW65)^(1/12))*(AC65))","v":482.08324504612267},{"$f":"AC65*Charges!$D$28/12","v":562.93468980858006},86.774984108302078,568.85822915442475,{"$f":"IF(Input!$W$55=1,CM65+CN65,MAX(AC65-AG65,0))","v":499817.53271180566},1000000,{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,499817.53271180566,{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B65<>\"\",((Flat_Extra/1000)/12)*AQ65*AO65+Input!$H$34*V65*AP65,\"\")","v":0},99.872693999999996,244.24767810830207,500000,{"$f":"IF(B65<>\"\",IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B65<>\"\",B65<=Term-3),MIN(AU65,Charges!$H$11),0)","v":500000},{"$f":"IF(C65=1,MIN(AV65,AW65),IF(AV65=0,0,MIN(AW65-AY64,IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$I$100,5)/Mode,0))))*(B65<=Term-3)","v":0},0,{"$f":"IF(B65<>\"\",IF(BH65>0,IF(AH66<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,MIN(IF(MOD(C65,12)=0,VLOOKUP(B65,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM65,AH65),AH65-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C65<60,0,IF(MOD(C65,12)=0,(BC65<60)*SUM(INDIRECT($BF$7&(C65+11)&\":\"&$BF$7&C64))+(BC65>=60)*SUMPRODUCT($BD$12:BD65,$BE$12:$BE65),0))","v":0},1000000,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,IF(MOD(C65,12)=0,VLOOKUP(B65,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},499817.53271180566,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B65<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B65<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B65<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B65<=Charges!$C$88),0)","v":0},{"$f":"IF(B65<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B65<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW65*BY65*Input!$H$35+BX65*BZ65*Input!$H$36","v":0},0,{"$f":"CB65*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F65*Charges!$F$51+CM64+IF(MOD(C65-1,12)=0,CN64,0)-BE64,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C65-1,12)=0,H65*D65,CN64),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG65-(B65>PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH65-(B65<=PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"CI65*Charges!$C$22/12","v":0},0,0,{"$f":"CJ65-CL65-(B65<=PPT)*AF65*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C65=\"\",MOD(C65-1,12)=0,B65>PPT),0%,100%/12+CO64),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B65>PPT),0%,100%-CO65)","v":0},{"$f":"IF(B65>=Charges!$B$68,IF(MOD(C65,12)=0,(Loyalty_Bonus+Charges!$C$69*(B65-11))*AH65,0),0)","v":0},499817.53271180566,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,55,0,100000,0,0,{"$f":"IF(AND(B66<>\"\", B66<=10),VLOOKUP(B66,Charges!$C$40:$F$50, 4, 0), IF(AND(B66<>\"\", B66 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D66*H66+F66*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B66=1,0,IF(B66<>\"\",(M66+N66)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G66), 0.5*Term*aprem)*(1+Indexation*(B66-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B66, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B66<>\"\",B66<=Term),IF(C66<61,Charges!$C$31,W65*(1+(B66<>B65)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,R66+CR65-BB65),\"\")","v":499817.53271180566},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,IF(C66=Input!$O$18,Input!$O$19,R66+CR65-Z66-BE65)),\"\")","v":498785.21171780565},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,CI66+CJ66,AB66*(1+Charges!$D$11)),0)","v":501994.41078842245},{"$f":"IF(Input!$W$55=1,CK66+CL66,( 1-(1-CW66)^(1/12))*(AC66))","v":483.63244670347689},{"$f":"AC66*Charges!$D$28/12","v":564.7437121369752},87.053840406625838,570.68628711010274,{"$f":"IF(Input!$W$55=1,CM66+CN66,MAX(AC66-AG66,0))","v":501423.72450131236},1000000,{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,501423.72450131236,{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B66<>\"\",((Flat_Extra/1000)/12)*AQ66*AO66+Input!$H$34*V66*AP66,\"\")","v":0},99.872693999999996,244.52653440662581,500000,{"$f":"IF(B66<>\"\",IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B66<>\"\",B66<=Term-3),MIN(AU66,Charges!$H$11),0)","v":500000},{"$f":"IF(C66=1,MIN(AV66,AW66),IF(AV66=0,0,MIN(AW66-AY65,IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$I$100,5)/Mode,0))))*(B66<=Term-3)","v":0},0,{"$f":"IF(B66<>\"\",IF(BH66>0,IF(AH67<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,MIN(IF(MOD(C66,12)=0,VLOOKUP(B66,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM66,AH66),AH66-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C66<60,0,IF(MOD(C66,12)=0,(BC66<60)*SUM(INDIRECT($BF$7&(C66+11)&\":\"&$BF$7&C65))+(BC66>=60)*SUMPRODUCT($BD$12:BD66,$BE$12:$BE66),0))","v":0},1000000,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,IF(MOD(C66,12)=0,VLOOKUP(B66,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},501423.72450131236,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B66<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B66<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B66<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B66<=Charges!$C$88),0)","v":0},{"$f":"IF(B66<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B66<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW66*BY66*Input!$H$35+BX66*BZ66*Input!$H$36","v":0},0,{"$f":"CB66*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F66*Charges!$F$51+CM65+IF(MOD(C66-1,12)=0,CN65,0)-BE65,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C66-1,12)=0,H66*D66,CN65),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG66-(B66>PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH66-(B66<=PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"CI66*Charges!$C$22/12","v":0},0,0,{"$f":"CJ66-CL66-(B66<=PPT)*AF66*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C66=\"\",MOD(C66-1,12)=0,B66>PPT),0%,100%/12+CO65),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B66>PPT),0%,100%-CO66)","v":0},{"$f":"IF(B66>=Charges!$B$68,IF(MOD(C66,12)=0,(Loyalty_Bonus+Charges!$C$69*(B66-11))*AH66,0),0)","v":0},501423.72450131236,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,56,0,100000,0,0,{"$f":"IF(AND(B67<>\"\", B67<=10),VLOOKUP(B67,Charges!$C$40:$F$50, 4, 0), IF(AND(B67<>\"\", B67 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D67*H67+F67*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B67=1,0,IF(B67<>\"\",(M67+N67)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G67), 0.5*Term*aprem)*(1+Indexation*(B67-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B67, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B67<>\"\",B67<=Term),IF(C67<61,Charges!$C$31,W66*(1+(B67<>B66)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,R67+CR66-BB66),\"\")","v":501423.72450131236},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,IF(C67=Input!$O$18,Input!$O$19,R67+CR66-Z67-BE66)),\"\")","v":500391.40350731235},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,CI67+CJ67,AB67*(1+Charges!$D$11)),0)","v":503610.9368642653},{"$f":"IF(Input!$W$55=1,CK67+CL67,( 1-(1-CW67)^(1/12))*(AC67))","v":485.18984344817761},{"$f":"AC67*Charges!$D$28/12","v":566.56230397229842},87.334171820671969,572.52401526884955,{"$f":"IF(Input!$W$55=1,CM67+CN67,MAX(AC67-AG67,0))","v":503038.41284899646},1000000,{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,503038.41284899646,{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B67<>\"\",((Flat_Extra/1000)/12)*AQ67*AO67+Input!$H$34*V67*AP67,\"\")","v":0},99.872693999999996,244.80686582067196,500000,{"$f":"IF(B67<>\"\",IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B67<>\"\",B67<=Term-3),MIN(AU67,Charges!$H$11),0)","v":500000},{"$f":"IF(C67=1,MIN(AV67,AW67),IF(AV67=0,0,MIN(AW67-AY66,IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$I$100,5)/Mode,0))))*(B67<=Term-3)","v":0},0,{"$f":"IF(B67<>\"\",IF(BH67>0,IF(AH68<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,MIN(IF(MOD(C67,12)=0,VLOOKUP(B67,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM67,AH67),AH67-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C67<60,0,IF(MOD(C67,12)=0,(BC67<60)*SUM(INDIRECT($BF$7&(C67+11)&\":\"&$BF$7&C66))+(BC67>=60)*SUMPRODUCT($BD$12:BD67,$BE$12:$BE67),0))","v":0},1000000,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,IF(MOD(C67,12)=0,VLOOKUP(B67,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},503038.41284899646,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B67<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B67<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B67<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B67<=Charges!$C$88),0)","v":0},{"$f":"IF(B67<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B67<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW67*BY67*Input!$H$35+BX67*BZ67*Input!$H$36","v":0},0,{"$f":"CB67*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F67*Charges!$F$51+CM66+IF(MOD(C67-1,12)=0,CN66,0)-BE66,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C67-1,12)=0,H67*D67,CN66),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG67-(B67>PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH67-(B67<=PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"CI67*Charges!$C$22/12","v":0},0,0,{"$f":"CJ67-CL67-(B67<=PPT)*AF67*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C67=\"\",MOD(C67-1,12)=0,B67>PPT),0%,100%/12+CO66),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B67>PPT),0%,100%-CO67)","v":0},{"$f":"IF(B67>=Charges!$B$68,IF(MOD(C67,12)=0,(Loyalty_Bonus+Charges!$C$69*(B67-11))*AH67,0),0)","v":0},503038.41284899646,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,57,0,100000,0,0,{"$f":"IF(AND(B68<>\"\", B68<=10),VLOOKUP(B68,Charges!$C$40:$F$50, 4, 0), IF(AND(B68<>\"\", B68 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D68*H68+F68*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B68=1,0,IF(B68<>\"\",(M68+N68)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G68), 0.5*Term*aprem)*(1+Indexation*(B68-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B68, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B68<>\"\",B68<=Term),IF(C68<61,Charges!$C$31,W67*(1+(B68<>B67)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,R68+CR67-BB67),\"\")","v":503038.41284899646},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,IF(C68=Input!$O$18,Input!$O$19,R68+CR67-Z68-BE67)),\"\")","v":502006.09185499646},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,CI68+CJ68,AB68*(1+Charges!$D$11)),0)","v":505236.01416539663},{"$f":"IF(Input!$W$55=1,CK68+CL68,( 1-(1-CW68)^(1/12))*(AC68))","v":486.75547863123484},{"$f":"AC68*Charges!$D$28/12","v":568.39051593607121},87.615986153622273,574.37146478485715,{"$f":"IF(Input!$W$55=1,CM68+CN68,MAX(AC68-AG68,0))","v":504661.64270061179},1000000,{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,504661.64270061179,{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B68<>\"\",((Flat_Extra/1000)/12)*AQ68*AO68+Input!$H$34*V68*AP68,\"\")","v":0},99.872693999999996,245.08868015362228,500000,{"$f":"IF(B68<>\"\",IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B68<>\"\",B68<=Term-3),MIN(AU68,Charges!$H$11),0)","v":500000},{"$f":"IF(C68=1,MIN(AV68,AW68),IF(AV68=0,0,MIN(AW68-AY67,IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$I$100,5)/Mode,0))))*(B68<=Term-3)","v":0},0,{"$f":"IF(B68<>\"\",IF(BH68>0,IF(AH69<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,MIN(IF(MOD(C68,12)=0,VLOOKUP(B68,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM68,AH68),AH68-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C68<60,0,IF(MOD(C68,12)=0,(BC68<60)*SUM(INDIRECT($BF$7&(C68+11)&\":\"&$BF$7&C67))+(BC68>=60)*SUMPRODUCT($BD$12:BD68,$BE$12:$BE68),0))","v":0},1000000,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,IF(MOD(C68,12)=0,VLOOKUP(B68,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},504661.64270061179,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B68<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B68<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B68<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B68<=Charges!$C$88),0)","v":0},{"$f":"IF(B68<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B68<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW68*BY68*Input!$H$35+BX68*BZ68*Input!$H$36","v":0},0,{"$f":"CB68*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F68*Charges!$F$51+CM67+IF(MOD(C68-1,12)=0,CN67,0)-BE67,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C68-1,12)=0,H68*D68,CN67),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG68-(B68>PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH68-(B68<=PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"CI68*Charges!$C$22/12","v":0},0,0,{"$f":"CJ68-CL68-(B68<=PPT)*AF68*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C68=\"\",MOD(C68-1,12)=0,B68>PPT),0%,100%/12+CO67),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B68>PPT),0%,100%-CO68)","v":0},{"$f":"IF(B68>=Charges!$B$68,IF(MOD(C68,12)=0,(Loyalty_Bonus+Charges!$C$69*(B68-11))*AH68,0),0)","v":0},504661.64270061179,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,58,0,100000,0,0,{"$f":"IF(AND(B69<>\"\", B69<=10),VLOOKUP(B69,Charges!$C$40:$F$50, 4, 0), IF(AND(B69<>\"\", B69 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D69*H69+F69*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B69=1,0,IF(B69<>\"\",(M69+N69)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G69), 0.5*Term*aprem)*(1+Indexation*(B69-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B69, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B69<>\"\",B69<=Term),IF(C69<61,Charges!$C$31,W68*(1+(B69<>B68)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,R69+CR68-BB68),\"\")","v":504661.64270061179},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,IF(C69=Input!$O$18,Input!$O$19,R69+CR68-Z69-BE68)),\"\")","v":503629.32170661178},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,CI69+CJ69,AB69*(1+Charges!$D$11)),0)","v":506869.68792675273},{"$f":"IF(Input!$W$55=1,CK69+CL69,( 1-(1-CW69)^(1/12))*(AC69))","v":488.32939583298014},{"$f":"AC69*Charges!$D$28/12","v":570.22839891759679},87.899291249936425,576.22868708291662,{"$f":"IF(Input!$W$55=1,CM69+CN69,MAX(AC69-AG69,0))","v":506293.45923966978},1000000,{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,506293.45923966978,{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B69<>\"\",((Flat_Extra/1000)/12)*AQ69*AO69+Input!$H$34*V69*AP69,\"\")","v":0},99.872693999999996,245.37198524993642,500000,{"$f":"IF(B69<>\"\",IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B69<>\"\",B69<=Term-3),MIN(AU69,Charges!$H$11),0)","v":500000},{"$f":"IF(C69=1,MIN(AV69,AW69),IF(AV69=0,0,MIN(AW69-AY68,IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$I$100,5)/Mode,0))))*(B69<=Term-3)","v":0},0,{"$f":"IF(B69<>\"\",IF(BH69>0,IF(AH70<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,MIN(IF(MOD(C69,12)=0,VLOOKUP(B69,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM69,AH69),AH69-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C69<60,0,IF(MOD(C69,12)=0,(BC69<60)*SUM(INDIRECT($BF$7&(C69+11)&\":\"&$BF$7&C68))+(BC69>=60)*SUMPRODUCT($BD$12:BD69,$BE$12:$BE69),0))","v":0},1000000,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,IF(MOD(C69,12)=0,VLOOKUP(B69,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},506293.45923966978,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B69<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B69<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B69<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B69<=Charges!$C$88),0)","v":0},{"$f":"IF(B69<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B69<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW69*BY69*Input!$H$35+BX69*BZ69*Input!$H$36","v":0},0,{"$f":"CB69*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F69*Charges!$F$51+CM68+IF(MOD(C69-1,12)=0,CN68,0)-BE68,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C69-1,12)=0,H69*D69,CN68),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG69-(B69>PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH69-(B69<=PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"CI69*Charges!$C$22/12","v":0},0,0,{"$f":"CJ69-CL69-(B69<=PPT)*AF69*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C69=\"\",MOD(C69-1,12)=0,B69>PPT),0%,100%/12+CO68),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B69>PPT),0%,100%-CO69)","v":0},{"$f":"IF(B69>=Charges!$B$68,IF(MOD(C69,12)=0,(Loyalty_Bonus+Charges!$C$69*(B69-11))*AH69,0),0)","v":0},506293.45923966978,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,59,0,100000,0,0,{"$f":"IF(AND(B70<>\"\", B70<=10),VLOOKUP(B70,Charges!$C$40:$F$50, 4, 0), IF(AND(B70<>\"\", B70 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D70*H70+F70*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B70=1,0,IF(B70<>\"\",(M70+N70)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G70), 0.5*Term*aprem)*(1+Indexation*(B70-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B70, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B70<>\"\",B70<=Term),IF(C70<61,Charges!$C$31,W69*(1+(B70<>B69)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,R70+CR69-BB69),\"\")","v":506293.45923966978},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,IF(C70=Input!$O$18,Input!$O$19,R70+CR69-Z70-BE69)),\"\")","v":505261.13824566978},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,CI70+CJ70,AB70*(1+Charges!$D$11)),0)","v":508512.00362255704},{"$f":"IF(Input!$W$55=1,CK70+CL70,( 1-(1-CW70)^(1/12))*(AC70))","v":489.91163886427984},{"$f":"AC70*Charges!$D$28/12","v":572.07600407537666},88.184094995570362,578.09573385985016,{"$f":"IF(Input!$W$55=1,CM70+CN70,MAX(AC70-AG70,0))","v":507933.90788869717},1000000,{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,507933.90788869717,{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B70<>\"\",((Flat_Extra/1000)/12)*AQ70*AO70+Input!$H$34*V70*AP70,\"\")","v":0},99.872693999999996,245.65678899557034,500000,{"$f":"IF(B70<>\"\",IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B70<>\"\",B70<=Term-3),MIN(AU70,Charges!$H$11),0)","v":500000},{"$f":"IF(C70=1,MIN(AV70,AW70),IF(AV70=0,0,MIN(AW70-AY69,IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$I$100,5)/Mode,0))))*(B70<=Term-3)","v":0},0,{"$f":"IF(B70<>\"\",IF(BH70>0,IF(AH71<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,MIN(IF(MOD(C70,12)=0,VLOOKUP(B70,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM70,AH70),AH70-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C70<60,0,IF(MOD(C70,12)=0,(BC70<60)*SUM(INDIRECT($BF$7&(C70+11)&\":\"&$BF$7&C69))+(BC70>=60)*SUMPRODUCT($BD$12:BD70,$BE$12:$BE70),0))","v":0},1000000,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,IF(MOD(C70,12)=0,VLOOKUP(B70,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},507933.90788869717,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B70<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B70<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B70<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B70<=Charges!$C$88),0)","v":0},{"$f":"IF(B70<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B70<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW70*BY70*Input!$H$35+BX70*BZ70*Input!$H$36","v":0},0,{"$f":"CB70*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F70*Charges!$F$51+CM69+IF(MOD(C70-1,12)=0,CN69,0)-BE69,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C70-1,12)=0,H70*D70,CN69),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG70-(B70>PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH70-(B70<=PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"CI70*Charges!$C$22/12","v":0},0,0,{"$f":"CJ70-CL70-(B70<=PPT)*AF70*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C70=\"\",MOD(C70-1,12)=0,B70>PPT),0%,100%/12+CO69),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B70>PPT),0%,100%-CO70)","v":0},{"$f":"IF(B70>=Charges!$B$68,IF(MOD(C70,12)=0,(Loyalty_Bonus+Charges!$C$69*(B70-11))*AH70,0),0)","v":0},507933.90788869717,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,60,0,100000,0,0,{"$f":"IF(AND(B71<>\"\", B71<=10),VLOOKUP(B71,Charges!$C$40:$F$50, 4, 0), IF(AND(B71<>\"\", B71 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D71*H71+F71*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B71=1,0,IF(B71<>\"\",(M71+N71)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G71), 0.5*Term*aprem)*(1+Indexation*(B71-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B71, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B71<>\"\",B71<=Term),IF(C71<61,Charges!$C$31,W70*(1+(B71<>B70)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,R71+CR70-BB70),\"\")","v":507933.90788869717},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,IF(C71=Input!$O$18,Input!$O$19,R71+CR70-Z71-BE70)),\"\")","v":506901.58689469716},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,CI71+CJ71,AB71*(1+Charges!$D$11)),0)","v":510163.00696758617},{"$f":"IF(Input!$W$55=1,CK71+CL71,( 1-(1-CW71)^(1/12))*(AC71))","v":491.50225176775416},{"$f":"AC71*Charges!$D$28/12","v":573.93338283853438},88.470405318195745,579.97265708594989,{"$f":"IF(Input!$W$55=1,CM71+CN71,MAX(AC71-AG71,0))","v":509583.0343105002},1000000,{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,509583.0343105002,{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B71<>\"\",((Flat_Extra/1000)/12)*AQ71*AO71+Input!$H$34*V71*AP71,\"\")","v":0},99.872693999999996,245.94309931819575,500000,{"$f":"IF(B71<>\"\",IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B71<>\"\",B71<=Term-3),MIN(AU71,Charges!$H$11),0)","v":500000},{"$f":"IF(C71=1,MIN(AV71,AW71),IF(AV71=0,0,MIN(AW71-AY70,IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$I$100,5)/Mode,0))))*(B71<=Term-3)","v":0},0,{"$f":"IF(B71<>\"\",IF(BH71>0,IF(AH72<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,MIN(IF(MOD(C71,12)=0,VLOOKUP(B71,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM71,AH71),AH71-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C71<60,0,IF(MOD(C71,12)=0,(BC71<60)*SUM(INDIRECT($BF$7&(C71+11)&\":\"&$BF$7&C70))+(BC71>=60)*SUMPRODUCT($BD$12:BD71,$BE$12:$BE71),0))","v":0},1000000,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,IF(MOD(C71,12)=0,VLOOKUP(B71,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},509583.0343105002,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B71<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B71<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B71<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B71<=Charges!$C$88),0)","v":0},{"$f":"IF(B71<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B71<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW71*BY71*Input!$H$35+BX71*BZ71*Input!$H$36","v":0},0,{"$f":"CB71*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F71*Charges!$F$51+CM70+IF(MOD(C71-1,12)=0,CN70,0)-BE70,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C71-1,12)=0,H71*D71,CN70),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG71-(B71>PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH71-(B71<=PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"CI71*Charges!$C$22/12","v":0},0,0,{"$f":"CJ71-CL71-(B71<=PPT)*AF71*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C71=\"\",MOD(C71-1,12)=0,B71>PPT),0%,100%/12+CO70),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B71>PPT),0%,100%-CO71)","v":0},{"$f":"IF(B71>=Charges!$B$68,IF(MOD(C71,12)=0,(Loyalty_Bonus+Charges!$C$69*(B71-11))*AH71,0),0)","v":0},509583.0343105002,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[0,6,61,0,0,0,0,{"$f":"IF(AND(B72<>\"\", B72<=10),VLOOKUP(B72,Charges!$C$40:$F$50, 4, 0), IF(AND(B72<>\"\", B72 >10), 100%, 0))","v":0.97},0,0,{"$f":"D72*H72+F72*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B72=1,0,IF(B72<>\"\",(M72+N72)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G72), 0.5*Term*aprem)*(1+Indexation*(B72-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B72, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B72<>\"\",B72<=Term),IF(C72<61,Charges!$C$31,W71*(1+(B72<>B71)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,R72+CR71-BB71),\"\")","v":509583.0343105002},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,IF(C72=Input!$O$18,Input!$O$19,R72+CR71-Z72-BE71)),\"\")","v":508491.05670550017},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,CI72+CJ72,AB72*(1+Charges!$D$11)),0)","v":511762.70347501081},{"$f":"IF(Input!$W$55=1,CK72+CL72,( 1-(1-CW72)^(1/12))*(AC72))","v":493.04343453641025},{"$f":"AC72*Charges!$D$28/12","v":575.73304140938717},88.747818216553839,581.79125275296406,{"$f":"IF(Input!$W$55=1,CM72+CN72,MAX(AC72-AG72,0))","v":511180.91222225787},1000000,{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,511180.91222225787,{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B72<>\"\",((Flat_Extra/1000)/12)*AQ72*AO72+Input!$H$34*V72*AP72,\"\")","v":0},106.092855,255.32067321655381,500000,{"$f":"IF(B72<>\"\",IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B72<>\"\",B72<=Term-3),MIN(AU72,Charges!$H$11),0)","v":500000},{"$f":"IF(C72=1,MIN(AV72,AW72),IF(AV72=0,0,MIN(AW72-AY71,IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$I$100,5)/Mode,0))))*(B72<=Term-3)","v":0},0,{"$f":"IF(B72<>\"\",IF(BH72>0,IF(AH73<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,MIN(IF(MOD(C72,12)=0,VLOOKUP(B72,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM72,AH72),AH72-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C72<60,0,IF(MOD(C72,12)=0,(BC72<60)*SUM(INDIRECT($BF$7&(C72+11)&\":\"&$BF$7&C71))+(BC72>=60)*SUMPRODUCT($BD$12:BD72,$BE$12:$BE72),0))","v":0},1000000,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,IF(MOD(C72,12)=0,VLOOKUP(B72,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},511180.91222225787,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B72<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B72<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B72<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B72<=Charges!$C$88),0)","v":0},{"$f":"IF(B72<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B72<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW72*BY72*Input!$H$35+BX72*BZ72*Input!$H$36","v":0},0,{"$f":"CB72*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F72*Charges!$F$51+CM71+IF(MOD(C72-1,12)=0,CN71,0)-BE71,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C72-1,12)=0,H72*D72,CN71),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG72-(B72>PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH72-(B72<=PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"CI72*Charges!$C$22/12","v":0},0,-88.747818216553839,{"$f":"CJ72-CL72-(B72<=PPT)*AF72*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C72=\"\",MOD(C72-1,12)=0,B72>PPT),0%,100%/12+CO71),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B72>PPT),0%,100%-CO72)","v":0},{"$f":"IF(B72>=Charges!$B$68,IF(MOD(C72,12)=0,(Loyalty_Bonus+Charges!$C$69*(B72-11))*AH72,0),0)","v":0},511180.91222225787,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,62,0,0,0,0,{"$f":"IF(AND(B73<>\"\", B73<=10),VLOOKUP(B73,Charges!$C$40:$F$50, 4, 0), IF(AND(B73<>\"\", B73 >10), 100%, 0))","v":0.97},0,0,{"$f":"D73*H73+F73*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B73=1,0,IF(B73<>\"\",(M73+N73)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G73), 0.5*Term*aprem)*(1+Indexation*(B73-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B73, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B73<>\"\",B73<=Term),IF(C73<61,Charges!$C$31,W72*(1+(B73<>B72)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,R73+CR72-BB72),\"\")","v":511180.91222225787},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,IF(C73=Input!$O$18,Input!$O$19,R73+CR72-Z73-BE72)),\"\")","v":510088.93461725785},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,CI73+CJ73,AB73*(1+Charges!$D$11)),0)","v":513370.86218136485},{"$f":"IF(Input!$W$55=1,CK73+CL73,( 1-(1-CW73)^(1/12))*(AC73))","v":494.59276997347217},{"$f":"AC73*Charges!$D$28/12","v":577.54221995403543},89.026698595224985,583.61946856869713,{"$f":"IF(Input!$W$55=1,CM73+CN73,MAX(AC73-AG73,0))","v":512787.24271279614},1000000,{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,512787.24271279614,{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B73<>\"\",((Flat_Extra/1000)/12)*AQ73*AO73+Input!$H$34*V73*AP73,\"\")","v":0},106.092855,255.59955359522496,500000,{"$f":"IF(B73<>\"\",IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B73<>\"\",B73<=Term-3),MIN(AU73,Charges!$H$11),0)","v":500000},{"$f":"IF(C73=1,MIN(AV73,AW73),IF(AV73=0,0,MIN(AW73-AY72,IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$I$100,5)/Mode,0))))*(B73<=Term-3)","v":0},0,{"$f":"IF(B73<>\"\",IF(BH73>0,IF(AH74<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,MIN(IF(MOD(C73,12)=0,VLOOKUP(B73,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM73,AH73),AH73-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C73<60,0,IF(MOD(C73,12)=0,(BC73<60)*SUM(INDIRECT($BF$7&(C73+11)&\":\"&$BF$7&C72))+(BC73>=60)*SUMPRODUCT($BD$12:BD73,$BE$12:$BE73),0))","v":0},1000000,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,IF(MOD(C73,12)=0,VLOOKUP(B73,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},512787.24271279614,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B73<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B73<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B73<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B73<=Charges!$C$88),0)","v":0},{"$f":"IF(B73<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B73<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW73*BY73*Input!$H$35+BX73*BZ73*Input!$H$36","v":0},0,{"$f":"CB73*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F73*Charges!$F$51+CM72+IF(MOD(C73-1,12)=0,CN72,0)-BE72,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C73-1,12)=0,H73*D73,CN72),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG73-(B73>PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH73-(B73<=PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"CI73*Charges!$C$22/12","v":0},0,-89.026698595224985,{"$f":"CJ73-CL73-(B73<=PPT)*AF73*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C73=\"\",MOD(C73-1,12)=0,B73>PPT),0%,100%/12+CO72),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B73>PPT),0%,100%-CO73)","v":0},{"$f":"IF(B73>=Charges!$B$68,IF(MOD(C73,12)=0,(Loyalty_Bonus+Charges!$C$69*(B73-11))*AH73,0),0)","v":0},512787.24271279614,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,63,0,0,0,0,{"$f":"IF(AND(B74<>\"\", B74<=10),VLOOKUP(B74,Charges!$C$40:$F$50, 4, 0), IF(AND(B74<>\"\", B74 >10), 100%, 0))","v":0.97},0,0,{"$f":"D74*H74+F74*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B74=1,0,IF(B74<>\"\",(M74+N74)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G74), 0.5*Term*aprem)*(1+Indexation*(B74-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B74, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B74<>\"\",B74<=Term),IF(C74<61,Charges!$C$31,W73*(1+(B74<>B73)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,R74+CR73-BB73),\"\")","v":512787.24271279614},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,IF(C74=Input!$O$18,Input!$O$19,R74+CR73-Z74-BE73)),\"\")","v":511695.26510779612},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,CI74+CJ74,AB74*(1+Charges!$D$11)),0)","v":514987.52785064589},{"$f":"IF(Input!$W$55=1,CK74+CL74,( 1-(1-CW74)^(1/12))*(AC74))","v":496.15030120555878},{"$f":"AC74*Charges!$D$28/12","v":579.36096883197661},89.307054217000569,585.45735542255932,{"$f":"IF(Input!$W$55=1,CM74+CN74,MAX(AC74-AG74,0))","v":514402.07049522334},1000000,{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,514402.07049522334,{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B74<>\"\",((Flat_Extra/1000)/12)*AQ74*AO74+Input!$H$34*V74*AP74,\"\")","v":0},106.092855,255.87990921700055,500000,{"$f":"IF(B74<>\"\",IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B74<>\"\",B74<=Term-3),MIN(AU74,Charges!$H$11),0)","v":500000},{"$f":"IF(C74=1,MIN(AV74,AW74),IF(AV74=0,0,MIN(AW74-AY73,IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$I$100,5)/Mode,0))))*(B74<=Term-3)","v":0},0,{"$f":"IF(B74<>\"\",IF(BH74>0,IF(AH75<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,MIN(IF(MOD(C74,12)=0,VLOOKUP(B74,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM74,AH74),AH74-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C74<60,0,IF(MOD(C74,12)=0,(BC74<60)*SUM(INDIRECT($BF$7&(C74+11)&\":\"&$BF$7&C73))+(BC74>=60)*SUMPRODUCT($BD$12:BD74,$BE$12:$BE74),0))","v":0},1000000,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,IF(MOD(C74,12)=0,VLOOKUP(B74,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},514402.07049522334,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B74<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B74<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B74<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B74<=Charges!$C$88),0)","v":0},{"$f":"IF(B74<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B74<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW74*BY74*Input!$H$35+BX74*BZ74*Input!$H$36","v":0},0,{"$f":"CB74*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F74*Charges!$F$51+CM73+IF(MOD(C74-1,12)=0,CN73,0)-BE73,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C74-1,12)=0,H74*D74,CN73),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG74-(B74>PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH74-(B74<=PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"CI74*Charges!$C$22/12","v":0},0,-89.307054217000569,{"$f":"CJ74-CL74-(B74<=PPT)*AF74*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C74=\"\",MOD(C74-1,12)=0,B74>PPT),0%,100%/12+CO73),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B74>PPT),0%,100%-CO74)","v":0},{"$f":"IF(B74>=Charges!$B$68,IF(MOD(C74,12)=0,(Loyalty_Bonus+Charges!$C$69*(B74-11))*AH74,0),0)","v":0},514402.07049522334,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,64,0,0,0,0,{"$f":"IF(AND(B75<>\"\", B75<=10),VLOOKUP(B75,Charges!$C$40:$F$50, 4, 0), IF(AND(B75<>\"\", B75 >10), 100%, 0))","v":0.97},0,0,{"$f":"D75*H75+F75*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B75=1,0,IF(B75<>\"\",(M75+N75)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G75), 0.5*Term*aprem)*(1+Indexation*(B75-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B75, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B75<>\"\",B75<=Term),IF(C75<61,Charges!$C$31,W74*(1+(B75<>B74)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,R75+CR74-BB74),\"\")","v":514402.07049522334},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,IF(C75=Input!$O$18,Input!$O$19,R75+CR74-Z75-BE74)),\"\")","v":513310.09289022331},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,CI75+CJ75,AB75*(1+Charges!$D$11)),0)","v":516612.74548364768},{"$f":"IF(Input!$W$55=1,CK75+CL75,( 1-(1-CW75)^(1/12))*(AC75))","v":497.71607158742381},{"$f":"AC75*Charges!$D$28/12","v":581.18933866910368},89.588892885736286,587.30496447316011,{"$f":"IF(Input!$W$55=1,CM75+CN75,MAX(AC75-AG75,0))","v":516025.4405191745},1000000,{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,516025.4405191745,{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B75<>\"\",((Flat_Extra/1000)/12)*AQ75*AO75+Input!$H$34*V75*AP75,\"\")","v":0},106.092855,256.1617478857363,500000,{"$f":"IF(B75<>\"\",IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B75<>\"\",B75<=Term-3),MIN(AU75,Charges!$H$11),0)","v":500000},{"$f":"IF(C75=1,MIN(AV75,AW75),IF(AV75=0,0,MIN(AW75-AY74,IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$I$100,5)/Mode,0))))*(B75<=Term-3)","v":0},0,{"$f":"IF(B75<>\"\",IF(BH75>0,IF(AH76<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,MIN(IF(MOD(C75,12)=0,VLOOKUP(B75,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM75,AH75),AH75-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C75<60,0,IF(MOD(C75,12)=0,(BC75<60)*SUM(INDIRECT($BF$7&(C75+11)&\":\"&$BF$7&C74))+(BC75>=60)*SUMPRODUCT($BD$12:BD75,$BE$12:$BE75),0))","v":0},1000000,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,IF(MOD(C75,12)=0,VLOOKUP(B75,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},516025.4405191745,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B75<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B75<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B75<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B75<=Charges!$C$88),0)","v":0},{"$f":"IF(B75<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B75<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW75*BY75*Input!$H$35+BX75*BZ75*Input!$H$36","v":0},0,{"$f":"CB75*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F75*Charges!$F$51+CM74+IF(MOD(C75-1,12)=0,CN74,0)-BE74,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C75-1,12)=0,H75*D75,CN74),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG75-(B75>PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH75-(B75<=PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"CI75*Charges!$C$22/12","v":0},0,-89.588892885736286,{"$f":"CJ75-CL75-(B75<=PPT)*AF75*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C75=\"\",MOD(C75-1,12)=0,B75>PPT),0%,100%/12+CO74),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B75>PPT),0%,100%-CO75)","v":0},{"$f":"IF(B75>=Charges!$B$68,IF(MOD(C75,12)=0,(Loyalty_Bonus+Charges!$C$69*(B75-11))*AH75,0),0)","v":0},516025.4405191745,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,{"$f":"IF(C75<=Term*12,C75+1,\"\")","v":65},{"$f":"IFERROR(IF(C76<>\"\",IF(AND(MOD(C76-1,12/Mode)=0,B76<=Term),(Prem)/Mode,0),\"\")*A76, 0)","v":0},{"$f":"IFERROR(IF(B76<>\"\",(aprem),\"\")*A76, 0)","v":0},{"$f":"IF(B76<>\"\",AX76,\"\")","v":0},{"$f":"IF(B76<>\"\",D76+F76,\"\")","v":0},{"$f":"IF(AND(B76<>\"\", B76<=10),VLOOKUP(B76,Charges!$C$40:$F$50, 4, 0), IF(AND(B76<>\"\", B76 >10), 100%, 0))","v":0.97},{"$f":"IF(D76<>0,(D76*H76)/(D76),0)","v":0},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12)=0,G76,G76+J75),\"\")","v":0},{"$f":"D76*H76+F76*Charges!$F$51","v":0},{"$f":"IF(B76<>\"\",(G76-K76)*Service_tax,0)","v":0},{"$f":"K76-L76","v":0},0,{"$f":"IF(B76<>\"\",G76-K76,\"\")","v":0},{"$f":"IF(B76<>\"\",G76-M76,\"\")","v":0},{"$f":"IF(B76=1,0,IF(B76<>\"\",(M76+N76)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B76<>\"\",M76-Q76,\"\")","v":0},{"$f":"MAX(SA, 1.05*SUM($G$12:G76), 0.5*Term*aprem)*(1+Indexation*(B76-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B76, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E76/1000*(B76<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B76, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B76<>\"\",AQ76*VLOOKUP(Age+B76-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B76<>\"\",B76<=Term),IF(C76<61,Charges!$C$31,W75*(1+(B76<>B75)*Charges!$C$32))),500)","v":336},{"$f":"IF(B76<>\"\",W76*Service_tax,0)","v":60.48},{"$f":"W76+X76","v":396.48},1091.977605,{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,R76+CR75-BB75),\"\")","v":516025.4405191745},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,IF(C76=Input!$O$18,Input!$O$19,R76+CR75-Z76-BE75)),\"\")","v":514933.46291417448},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,CI76+CJ76,AB76*(1+Charges!$D$11)),0)","v":518246.56031921261},{"$f":"IF(Input!$W$55=1,CK76+CL76,( 1-(1-CW76)^(1/12))*(AC76))","v":499.29012470316206},{"$f":"AC76*Charges!$D$28/12","v":583.0273803591142},{"$f":"AD76*Service_tax","v":89.872222446569168},{"$f":"AD76+AF76","v":589.1623471497312},{"$f":"IF(Input!$W$55=1,CM76+CN76,MAX(AC76-AG76,0))","v":517657.39797206287},{"$f":"IF(B76<>\"\",S76,\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,{"$f":"IF(AND(B76<>\"\",B76<=Term),CR76-AM76,0)","v":517657.39797206287},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S76+T76+U76","v":1428860},{"$f":"IF(B76<>\"\",((Flat_Extra/1000)/12)*AQ76*AO76+Input!$H$34*V76*AP76,\"\")","v":0},{"$f":"IF(B76<>\"\",Service_tax*(V76+AR76+CB76),\"\")","v":106.092855},{"$f":"L76+X76+AF76+AS76","v":256.44507744656914},{"$f":"IF(B76<>\"\",D76+AU75,\"\")","v":500000},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B76<>\"\",B76<=Term-3),MIN(AU76,Charges!$H$11),0)","v":500000},{"$f":"IF(C76=1,MIN(AV76,AW76),IF(AV76=0,0,MIN(AW76-AY75,IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$I$100,5)/Mode,0))))*(B76<=Term-3)","v":0},{"$f":"IF(C76=1,AX76,AX76+AY75)*(B76<=Term)","v":0},{"$f":"IF(B76<>\"\",IF(BH76>0,IF(AH77<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B76<>\"\",AZ76,0)","v":0},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,MIN(IF(MOD(C76,12)=0,VLOOKUP(B76,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM76,AH76),AH76-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B76<>\"\",Age+B76-1,\"\")","v":50},{"$f":"IF(B76<>\"\",IF(BC76+2>60,1,0),\"\")","v":0},{"$f":"IF(B76<>\"\",BB76,0)","v":0},{"$f":"IF(C76<60,0,IF(MOD(C76,12)=0,(BC76<60)*SUM(INDIRECT($BF$7&(C76+11)&\":\"&$BF$7&C75))+(BC76>=60)*SUMPRODUCT($BD$12:BD76,$BE$12:$BE76),0))","v":0},{"$f":"IF(B76<>\"\",IF(C76<=60,AI76,IF(MOD(C76,12)=0,AI76-BF76*0,BG75)),\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,IF(MOD(C76,12)=0,VLOOKUP(B76,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH76","v":517657.39797206287},{"$f":"IF(A76=1,-G76,0)+IF(C76=Term*12+1,BI75)+BB76","v":0},null,null,null,null,{"$f":"IF(B76>PPT, 0,PPT-B76)","v":0},{"$f":"IF(B76>=Term, 1,MIN(Term-B76+1,10))","v":5},{"$f":"10%*SA*(B76<=Term)","v":100000},{"$f":"E76","v":0},null,null,{"$f":"Charges!$C$82/12*(B76<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B76<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B76<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B76<=Charges!$C$88),0)","v":0},{"$f":"IF(B76<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B76<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW76*BY76*Input!$H$35+BX76*BZ76*Input!$H$36","v":0},{"$f":"BW76+CA76+BX76","v":0},{"$f":"CB76*Charges!$C$6","v":0},{"$f":"CB76+CC76","v":0},null,null,{"$f":"IF(Input!$W$55=1,F76*Charges!$F$51+CM75+IF(MOD(C76-1,12)=0,CN75,0)-BE75,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C76-1,12)=0,H76*D76,CN75),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG76-(B76>PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH76-(B76<=PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"CI76*Charges!$C$22/12","v":0},{"$f":"CJ76*SUMPRODUCT($CO$11:$CP$11,CO76:CP76)/12","v":0},{"$f":"CI76-CK76+CQ75-(B76>PPT)*AF76","v":-89.872222446569168},{"$f":"CJ76-CL76-(B76<=PPT)*AF76*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C76=\"\",MOD(C76-1,12)=0,B76>PPT),0%,100%/12+CO75),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B76>PPT),0%,100%-CO76)","v":0},{"$f":"IF(B76>=Charges!$B$68,IF(MOD(C76,12)=0,(Loyalty_Bonus+Charges!$C$69*(B76-11))*AH76,0),0)","v":0},517657.39797206287,0,null,{"$f":"IF(Term-B76 >8, avg_fmc_dfa2, IF(Term-B76 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.005E-2},{"$f":"IF(Term-B76 >16, avg_fmc_dfa6, IF(Term-B76 > 11, avg_fmc_dfa7,IF(Term-B76 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":9.7000000000000003E-3},{"$f":"IF(Term = 10, CU76, CV76)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B77<>\"\",IF(C77<=PPT*12,1,0),\"\")","v":0},{"$f":"IF(B76<=Term,INT((C77-1)/12+1),\"\")","v":6},66,0,0,0,0,{"$f":"IF(AND(B77<>\"\", B77<=10),VLOOKUP(B77,Charges!$C$40:$F$50, 4, 0), IF(AND(B77<>\"\", B77 >10), 100%, 0))","v":0.97},0,0,{"$f":"D77*H77+F77*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B77=1,0,IF(B77<>\"\",(M77+N77)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G77), 0.5*Term*aprem)*(1+Indexation*(B77-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B77, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B77<>\"\",B77<=Term),IF(C77<61,Charges!$C$31,W76*(1+(B77<>B76)*Charges!$C$32))),500)","v":336},60.48,396.48,{"$f":"IF(B77<>\"\",V77+Y77+AS77+AR77+CB77,\"\")","v":1091.977605},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,R77+CR76-BB76),\"\")","v":517657.39797206287},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,IF(C77=Input!$O$18,Input!$O$19,R77+CR76-Z77-BE76)),\"\")","v":516565.42036706285},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,CI77+CJ77,AB77*(1+Charges!$D$11)),0)","v":519889.0178354911},{"$f":"IF(Input!$W$55=1,CK77+CL77,( 1-(1-CW77)^(1/12))*(AC77))","v":500.87250436742306},{"$f":"AC77*Charges!$D$28/12","v":584.87514506492755},90.157050786136153,591.02955515355916,{"$f":"IF(Input!$W$55=1,CM77+CN77,MAX(AC77-AG77,0))","v":519297.98828033754},1000000,{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",MIN(E77*AJ77,CR77*AK77,AL77),\"\")","v":0},519297.98828033754,{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B77<>\"\",((Flat_Extra/1000)/12)*AQ77*AO77+Input!$H$34*V77*AP77,\"\")","v":0},106.092855,256.72990578613616,500000,{"$f":"IF(B77<>\"\",IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B77<>\"\",B77<=Term-3),MIN(AU77,Charges!$H$11),0)","v":500000},{"$f":"IF(C77=1,MIN(AV77,AW77),IF(AV77=0,0,MIN(AW77-AY76,IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$I$100,5)/Mode,0))))*(B77<=Term-3)","v":0},0,{"$f":"IF(B77<>\"\",IF(BH77>0,IF(AH78<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,MIN(IF(MOD(C77,12)=0,VLOOKUP(B77,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM77,AH77),AH77-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C77<60,0,IF(MOD(C77,12)=0,(BC77<60)*SUM(INDIRECT($BF$7&(C77+11)&\":\"&$BF$7&C76))+(BC77>=60)*SUMPRODUCT($BD$12:BD77,$BE$12:$BE77),0))","v":0},1000000,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,IF(MOD(C77,12)=0,VLOOKUP(B77,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},519297.98828033754,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B77<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B77<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B77<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B77<=Charges!$C$88),0)","v":0},{"$f":"IF(B77<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B77<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW77*BY77*Input!$H$35+BX77*BZ77*Input!$H$36","v":0},0,{"$f":"CB77*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F77*Charges!$F$51+CM76+IF(MOD(C77-1,12)=0,CN76,0)-BE76,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C77-1,12)=0,H77*D77,CN76),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG77-(B77>PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH77-(B77<=PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"CI77*Charges!$C$22/12","v":0},0,-90.157050786136153,{"$f":"CJ77-CL77-(B77<=PPT)*AF77*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C77=\"\",MOD(C77-1,12)=0,B77>PPT),0%,100%/12+CO76),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B77>PPT),0%,100%-CO77)","v":0},{"$f":"IF(B77>=Charges!$B$68,IF(MOD(C77,12)=0,(Loyalty_Bonus+Charges!$C$69*(B77-11))*AH77,0),0)","v":0},{"$f":"AH77 +CQ77","v":519297.98828033754},0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,67,0,0,0,0,{"$f":"IF(AND(B78<>\"\", B78<=10),VLOOKUP(B78,Charges!$C$40:$F$50, 4, 0), IF(AND(B78<>\"\", B78 >10), 100%, 0))","v":0.97},0,0,{"$f":"D78*H78+F78*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B78=1,0,IF(B78<>\"\",(M78+N78)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G78), 0.5*Term*aprem)*(1+Indexation*(B78-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B78, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B78<>\"\",B78<=Term),IF(C78<61,Charges!$C$31,W77*(1+(B78<>B77)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,R78+CR77-BB77),\"\")","v":519297.98828033754},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,IF(C78=Input!$O$18,Input!$O$19,R78+CR77-Z78-BE77)),\"\")","v":518206.01067533751},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,CI78+CJ78,AB78*(1+Charges!$D$11)),0)","v":521540.16375120741},{"$f":"IF(Input!$W$55=1,CK78+CL78,( 1-(1-CW78)^(1/12))*(AC78))","v":502.46325462663043},{"$f":"AC78*Charges!$D$28/12","v":586.73268422010835},90.443385832793467,592.9066404594239,{"$f":"IF(Input!$W$55=1,CM78+CN78,MAX(AC78-AG78,0))","v":520947.25711074797},1000000,{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,520947.25711074797,{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B78<>\"\",((Flat_Extra/1000)/12)*AQ78*AO78+Input!$H$34*V78*AP78,\"\")","v":0},106.092855,257.01624083279347,500000,{"$f":"IF(B78<>\"\",IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B78<>\"\",B78<=Term-3),MIN(AU78,Charges!$H$11),0)","v":500000},{"$f":"IF(C78=1,MIN(AV78,AW78),IF(AV78=0,0,MIN(AW78-AY77,IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$I$100,5)/Mode,0))))*(B78<=Term-3)","v":0},0,{"$f":"IF(B78<>\"\",IF(BH78>0,IF(AH79<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,MIN(IF(MOD(C78,12)=0,VLOOKUP(B78,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM78,AH78),AH78-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C78<60,0,IF(MOD(C78,12)=0,(BC78<60)*SUM(INDIRECT($BF$7&(C78+11)&\":\"&$BF$7&C77))+(BC78>=60)*SUMPRODUCT($BD$12:BD78,$BE$12:$BE78),0))","v":0},1000000,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,IF(MOD(C78,12)=0,VLOOKUP(B78,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},520947.25711074797,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B78<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B78<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B78<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B78<=Charges!$C$88),0)","v":0},{"$f":"IF(B78<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B78<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW78*BY78*Input!$H$35+BX78*BZ78*Input!$H$36","v":0},0,{"$f":"CB78*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F78*Charges!$F$51+CM77+IF(MOD(C78-1,12)=0,CN77,0)-BE77,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C78-1,12)=0,H78*D78,CN77),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG78-(B78>PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH78-(B78<=PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"CI78*Charges!$C$22/12","v":0},0,-90.443385832793467,{"$f":"CJ78-CL78-(B78<=PPT)*AF78*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C78=\"\",MOD(C78-1,12)=0,B78>PPT),0%,100%/12+CO77),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B78>PPT),0%,100%-CO78)","v":0},{"$f":"IF(B78>=Charges!$B$68,IF(MOD(C78,12)=0,(Loyalty_Bonus+Charges!$C$69*(B78-11))*AH78,0),0)","v":0},520947.25711074797,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,68,0,0,0,0,{"$f":"IF(AND(B79<>\"\", B79<=10),VLOOKUP(B79,Charges!$C$40:$F$50, 4, 0), IF(AND(B79<>\"\", B79 >10), 100%, 0))","v":0.97},0,0,{"$f":"D79*H79+F79*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B79=1,0,IF(B79<>\"\",(M79+N79)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G79), 0.5*Term*aprem)*(1+Indexation*(B79-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B79, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B79<>\"\",B79<=Term),IF(C79<61,Charges!$C$31,W78*(1+(B79<>B78)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,R79+CR78-BB78),\"\")","v":520947.25711074797},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,IF(C79=Input!$O$18,Input!$O$19,R79+CR78-Z79-BE78)),\"\")","v":519855.27950574795},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,CI79+CJ79,AB79*(1+Charges!$D$11)),0)","v":523200.04402693216},{"$f":"IF(Input!$W$55=1,CK79+CL79,( 1-(1-CW79)^(1/12))*(AC79))","v":504.06241976020789},{"$f":"AC79*Charges!$D$28/12","v":588.60004953029863},90.731235556837419,594.79365531704525,{"$f":"IF(Input!$W$55=1,CM79+CN79,MAX(AC79-AG79,0))","v":522605.25037161511},1000000,{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,522605.25037161511,{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B79<>\"\",((Flat_Extra/1000)/12)*AQ79*AO79+Input!$H$34*V79*AP79,\"\")","v":0},106.092855,257.30409055683742,500000,{"$f":"IF(B79<>\"\",IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B79<>\"\",B79<=Term-3),MIN(AU79,Charges!$H$11),0)","v":500000},{"$f":"IF(C79=1,MIN(AV79,AW79),IF(AV79=0,0,MIN(AW79-AY78,IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$I$100,5)/Mode,0))))*(B79<=Term-3)","v":0},0,{"$f":"IF(B79<>\"\",IF(BH79>0,IF(AH80<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,MIN(IF(MOD(C79,12)=0,VLOOKUP(B79,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM79,AH79),AH79-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C79<60,0,IF(MOD(C79,12)=0,(BC79<60)*SUM(INDIRECT($BF$7&(C79+11)&\":\"&$BF$7&C78))+(BC79>=60)*SUMPRODUCT($BD$12:BD79,$BE$12:$BE79),0))","v":0},1000000,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,IF(MOD(C79,12)=0,VLOOKUP(B79,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},522605.25037161511,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B79<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B79<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B79<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B79<=Charges!$C$88),0)","v":0},{"$f":"IF(B79<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B79<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW79*BY79*Input!$H$35+BX79*BZ79*Input!$H$36","v":0},0,{"$f":"CB79*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F79*Charges!$F$51+CM78+IF(MOD(C79-1,12)=0,CN78,0)-BE78,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C79-1,12)=0,H79*D79,CN78),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG79-(B79>PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH79-(B79<=PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"CI79*Charges!$C$22/12","v":0},0,-90.731235556837419,{"$f":"CJ79-CL79-(B79<=PPT)*AF79*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C79=\"\",MOD(C79-1,12)=0,B79>PPT),0%,100%/12+CO78),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B79>PPT),0%,100%-CO79)","v":0},{"$f":"IF(B79>=Charges!$B$68,IF(MOD(C79,12)=0,(Loyalty_Bonus+Charges!$C$69*(B79-11))*AH79,0),0)","v":0},522605.25037161511,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,69,0,0,0,0,{"$f":"IF(AND(B80<>\"\", B80<=10),VLOOKUP(B80,Charges!$C$40:$F$50, 4, 0), IF(AND(B80<>\"\", B80 >10), 100%, 0))","v":0.97},0,0,{"$f":"D80*H80+F80*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B80=1,0,IF(B80<>\"\",(M80+N80)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G80), 0.5*Term*aprem)*(1+Indexation*(B80-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B80, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B80<>\"\",B80<=Term),IF(C80<61,Charges!$C$31,W79*(1+(B80<>B79)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,R80+CR79-BB79),\"\")","v":522605.25037161511},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,IF(C80=Input!$O$18,Input!$O$19,R80+CR79-Z80-BE79)),\"\")","v":521513.27276661509},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,CI80+CJ80,AB80*(1+Charges!$D$11)),0)","v":524868.70486636192},{"$f":"IF(Input!$W$55=1,CK80+CL80,( 1-(1-CW80)^(1/12))*(AC80))","v":505.67004428181201},{"$f":"AC80*Charges!$D$28/12","v":590.47729297465719},91.020607970726161,596.69065225253814,{"$f":"IF(Input!$W$55=1,CM80+CN80,MAX(AC80-AG80,0))","v":524272.0142141094},1000000,{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,524272.0142141094,{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B80<>\"\",((Flat_Extra/1000)/12)*AQ80*AO80+Input!$H$34*V80*AP80,\"\")","v":0},106.092855,257.59346297072614,500000,{"$f":"IF(B80<>\"\",IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B80<>\"\",B80<=Term-3),MIN(AU80,Charges!$H$11),0)","v":500000},{"$f":"IF(C80=1,MIN(AV80,AW80),IF(AV80=0,0,MIN(AW80-AY79,IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$I$100,5)/Mode,0))))*(B80<=Term-3)","v":0},0,{"$f":"IF(B80<>\"\",IF(BH80>0,IF(AH81<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,MIN(IF(MOD(C80,12)=0,VLOOKUP(B80,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM80,AH80),AH80-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C80<60,0,IF(MOD(C80,12)=0,(BC80<60)*SUM(INDIRECT($BF$7&(C80+11)&\":\"&$BF$7&C79))+(BC80>=60)*SUMPRODUCT($BD$12:BD80,$BE$12:$BE80),0))","v":0},1000000,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,IF(MOD(C80,12)=0,VLOOKUP(B80,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},524272.0142141094,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B80<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B80<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B80<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B80<=Charges!$C$88),0)","v":0},{"$f":"IF(B80<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B80<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW80*BY80*Input!$H$35+BX80*BZ80*Input!$H$36","v":0},0,{"$f":"CB80*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F80*Charges!$F$51+CM79+IF(MOD(C80-1,12)=0,CN79,0)-BE79,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C80-1,12)=0,H80*D80,CN79),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG80-(B80>PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH80-(B80<=PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"CI80*Charges!$C$22/12","v":0},0,-91.020607970726161,{"$f":"CJ80-CL80-(B80<=PPT)*AF80*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C80=\"\",MOD(C80-1,12)=0,B80>PPT),0%,100%/12+CO79),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B80>PPT),0%,100%-CO80)","v":0},{"$f":"IF(B80>=Charges!$B$68,IF(MOD(C80,12)=0,(Loyalty_Bonus+Charges!$C$69*(B80-11))*AH80,0),0)","v":0},524272.0142141094,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,70,0,0,0,0,{"$f":"IF(AND(B81<>\"\", B81<=10),VLOOKUP(B81,Charges!$C$40:$F$50, 4, 0), IF(AND(B81<>\"\", B81 >10), 100%, 0))","v":0.97},0,0,{"$f":"D81*H81+F81*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B81=1,0,IF(B81<>\"\",(M81+N81)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G81), 0.5*Term*aprem)*(1+Indexation*(B81-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B81, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B81<>\"\",B81<=Term),IF(C81<61,Charges!$C$31,W80*(1+(B81<>B80)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,R81+CR80-BB80),\"\")","v":524272.0142141094},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,IF(C81=Input!$O$18,Input!$O$19,R81+CR80-Z81-BE80)),\"\")","v":523180.03660910937},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,CI81+CJ81,AB81*(1+Charges!$D$11)),0)","v":526546.19271760504},{"$f":"IF(Input!$W$55=1,CK81+CL81,( 1-(1-CW81)^(1/12))*(AC81))","v":507.28617294057113},{"$f":"AC81*Charges!$D$28/12","v":592.36446680730569},91.311511129302801,598.59768406987394,{"$f":"IF(Input!$W$55=1,CM81+CN81,MAX(AC81-AG81,0))","v":525947.59503353515},1000000,{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,525947.59503353515,{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B81<>\"\",((Flat_Extra/1000)/12)*AQ81*AO81+Input!$H$34*V81*AP81,\"\")","v":0},106.092855,257.8843661293028,500000,{"$f":"IF(B81<>\"\",IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B81<>\"\",B81<=Term-3),MIN(AU81,Charges!$H$11),0)","v":500000},{"$f":"IF(C81=1,MIN(AV81,AW81),IF(AV81=0,0,MIN(AW81-AY80,IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$I$100,5)/Mode,0))))*(B81<=Term-3)","v":0},0,{"$f":"IF(B81<>\"\",IF(BH81>0,IF(AH82<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,MIN(IF(MOD(C81,12)=0,VLOOKUP(B81,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM81,AH81),AH81-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C81<60,0,IF(MOD(C81,12)=0,(BC81<60)*SUM(INDIRECT($BF$7&(C81+11)&\":\"&$BF$7&C80))+(BC81>=60)*SUMPRODUCT($BD$12:BD81,$BE$12:$BE81),0))","v":0},1000000,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,IF(MOD(C81,12)=0,VLOOKUP(B81,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},525947.59503353515,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B81<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B81<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B81<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B81<=Charges!$C$88),0)","v":0},{"$f":"IF(B81<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B81<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW81*BY81*Input!$H$35+BX81*BZ81*Input!$H$36","v":0},0,{"$f":"CB81*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F81*Charges!$F$51+CM80+IF(MOD(C81-1,12)=0,CN80,0)-BE80,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C81-1,12)=0,H81*D81,CN80),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG81-(B81>PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH81-(B81<=PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"CI81*Charges!$C$22/12","v":0},0,-91.311511129302801,{"$f":"CJ81-CL81-(B81<=PPT)*AF81*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C81=\"\",MOD(C81-1,12)=0,B81>PPT),0%,100%/12+CO80),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B81>PPT),0%,100%-CO81)","v":0},{"$f":"IF(B81>=Charges!$B$68,IF(MOD(C81,12)=0,(Loyalty_Bonus+Charges!$C$69*(B81-11))*AH81,0),0)","v":0},525947.59503353515,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,71,0,0,0,0,{"$f":"IF(AND(B82<>\"\", B82<=10),VLOOKUP(B82,Charges!$C$40:$F$50, 4, 0), IF(AND(B82<>\"\", B82 >10), 100%, 0))","v":0.97},0,0,{"$f":"D82*H82+F82*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B82=1,0,IF(B82<>\"\",(M82+N82)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G82), 0.5*Term*aprem)*(1+Indexation*(B82-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B82, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B82<>\"\",B82<=Term),IF(C82<61,Charges!$C$31,W81*(1+(B82<>B81)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,R82+CR81-BB81),\"\")","v":525947.59503353515},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,IF(C82=Input!$O$18,Input!$O$19,R82+CR81-Z82-BE81)),\"\")","v":524855.61742853513},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,CI82+CJ82,AB82*(1+Charges!$D$11)),0)","v":528232.55427447474},{"$f":"IF(Input!$W$55=1,CK82+CL82,( 1-(1-CW82)^(1/12))*(AC82))","v":508.91085072233102},{"$f":"AC82*Charges!$D$28/12","v":594.26162355878409},91.603953130019576,600.51480385235061,{"$f":"IF(Input!$W$55=1,CM82+CN82,MAX(AC82-AG82,0))","v":527632.03947062243},1000000,{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,527632.03947062243,{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B82<>\"\",((Flat_Extra/1000)/12)*AQ82*AO82+Input!$H$34*V82*AP82,\"\")","v":0},106.092855,258.17680813001959,500000,{"$f":"IF(B82<>\"\",IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B82<>\"\",B82<=Term-3),MIN(AU82,Charges!$H$11),0)","v":500000},{"$f":"IF(C82=1,MIN(AV82,AW82),IF(AV82=0,0,MIN(AW82-AY81,IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$I$100,5)/Mode,0))))*(B82<=Term-3)","v":0},0,{"$f":"IF(B82<>\"\",IF(BH82>0,IF(AH83<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,MIN(IF(MOD(C82,12)=0,VLOOKUP(B82,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM82,AH82),AH82-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C82<60,0,IF(MOD(C82,12)=0,(BC82<60)*SUM(INDIRECT($BF$7&(C82+11)&\":\"&$BF$7&C81))+(BC82>=60)*SUMPRODUCT($BD$12:BD82,$BE$12:$BE82),0))","v":0},1000000,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,IF(MOD(C82,12)=0,VLOOKUP(B82,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},527632.03947062243,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B82<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B82<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B82<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B82<=Charges!$C$88),0)","v":0},{"$f":"IF(B82<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B82<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW82*BY82*Input!$H$35+BX82*BZ82*Input!$H$36","v":0},0,{"$f":"CB82*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F82*Charges!$F$51+CM81+IF(MOD(C82-1,12)=0,CN81,0)-BE81,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C82-1,12)=0,H82*D82,CN81),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG82-(B82>PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH82-(B82<=PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"CI82*Charges!$C$22/12","v":0},0,-91.603953130019576,{"$f":"CJ82-CL82-(B82<=PPT)*AF82*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C82=\"\",MOD(C82-1,12)=0,B82>PPT),0%,100%/12+CO81),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B82>PPT),0%,100%-CO82)","v":0},{"$f":"IF(B82>=Charges!$B$68,IF(MOD(C82,12)=0,(Loyalty_Bonus+Charges!$C$69*(B82-11))*AH82,0),0)","v":0},527632.03947062243,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,72,0,0,0,0,{"$f":"IF(AND(B83<>\"\", B83<=10),VLOOKUP(B83,Charges!$C$40:$F$50, 4, 0), IF(AND(B83<>\"\", B83 >10), 100%, 0))","v":0.97},0,0,{"$f":"D83*H83+F83*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B83=1,0,IF(B83<>\"\",(M83+N83)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G83), 0.5*Term*aprem)*(1+Indexation*(B83-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B83, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B83<>\"\",B83<=Term),IF(C83<61,Charges!$C$31,W82*(1+(B83<>B82)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,R83+CR82-BB82),\"\")","v":527632.03947062243},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,IF(C83=Input!$O$18,Input!$O$19,R83+CR82-Z83-BE82)),\"\")","v":526540.06186562241},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,CI83+CJ83,AB83*(1+Charges!$D$11)),0)","v":529927.83647778886},{"$f":"IF(Input!$W$55=1,CK83+CL83,( 1-(1-CW83)^(1/12))*(AC83))","v":510.544122850907},{"$f":"AC83*Charges!$D$28/12","v":596.16881603751244},91.897942113163253,602.44206496407025,{"$f":"IF(Input!$W$55=1,CM83+CN83,MAX(AC83-AG83,0))","v":529325.39441282477},1000000,{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,529325.39441282477,{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B83<>\"\",((Flat_Extra/1000)/12)*AQ83*AO83+Input!$H$34*V83*AP83,\"\")","v":0},106.092855,258.47079711316326,500000,{"$f":"IF(B83<>\"\",IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B83<>\"\",B83<=Term-3),MIN(AU83,Charges!$H$11),0)","v":500000},{"$f":"IF(C83=1,MIN(AV83,AW83),IF(AV83=0,0,MIN(AW83-AY82,IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$I$100,5)/Mode,0))))*(B83<=Term-3)","v":0},0,{"$f":"IF(B83<>\"\",IF(BH83>0,IF(AH84<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,MIN(IF(MOD(C83,12)=0,VLOOKUP(B83,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM83,AH83),AH83-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C83<60,0,IF(MOD(C83,12)=0,(BC83<60)*SUM(INDIRECT($BF$7&(C83+11)&\":\"&$BF$7&C82))+(BC83>=60)*SUMPRODUCT($BD$12:BD83,$BE$12:$BE83),0))","v":0},1000000,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,IF(MOD(C83,12)=0,VLOOKUP(B83,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},529325.39441282477,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B83<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B83<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B83<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B83<=Charges!$C$88),0)","v":0},{"$f":"IF(B83<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B83<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW83*BY83*Input!$H$35+BX83*BZ83*Input!$H$36","v":0},0,{"$f":"CB83*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F83*Charges!$F$51+CM82+IF(MOD(C83-1,12)=0,CN82,0)-BE82,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C83-1,12)=0,H83*D83,CN82),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG83-(B83>PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH83-(B83<=PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"CI83*Charges!$C$22/12","v":0},0,-91.897942113163253,{"$f":"CJ83-CL83-(B83<=PPT)*AF83*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C83=\"\",MOD(C83-1,12)=0,B83>PPT),0%,100%/12+CO82),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B83>PPT),0%,100%-CO83)","v":0},{"$f":"IF(B83>=Charges!$B$68,IF(MOD(C83,12)=0,(Loyalty_Bonus+Charges!$C$69*(B83-11))*AH83,0),0)","v":0},529325.39441282477,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,73,0,0,0,0,{"$f":"IF(AND(B84<>\"\", B84<=10),VLOOKUP(B84,Charges!$C$40:$F$50, 4, 0), IF(AND(B84<>\"\", B84 >10), 100%, 0))","v":0.97},0,0,{"$f":"D84*H84+F84*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B84=1,0,IF(B84<>\"\",(M84+N84)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G84), 0.5*Term*aprem)*(1+Indexation*(B84-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B84, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B84<>\"\",B84<=Term),IF(C84<61,Charges!$C$31,W83*(1+(B84<>B83)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,R84+CR83-BB83),\"\")","v":529325.39441282477},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,IF(C84=Input!$O$18,Input!$O$19,R84+CR83-Z84-BE83)),\"\")","v":528179.71282482473},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,CI84+CJ84,AB84*(1+Charges!$D$11)),0)","v":531578.03700063261},{"$f":"IF(Input!$W$55=1,CK84+CL84,( 1-(1-CW84)^(1/12))*(AC84))","v":512.13396229784587},{"$f":"AC84*Charges!$D$28/12","v":598.0252916257117},92.18411321361225,604.31807551145812,{"$f":"IF(Input!$W$55=1,CM84+CN84,MAX(AC84-AG84,0))","v":530973.71892512112},1000000,{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,530973.71892512112,{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B84<>\"\",((Flat_Extra/1000)/12)*AQ84*AO84+Input!$H$34*V84*AP84,\"\")","v":0},111.26098800000001,266.94910121361227,500000,{"$f":"IF(B84<>\"\",IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B84<>\"\",B84<=Term-3),MIN(AU84,Charges!$H$11),0)","v":500000},{"$f":"IF(C84=1,MIN(AV84,AW84),IF(AV84=0,0,MIN(AW84-AY83,IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$I$100,5)/Mode,0))))*(B84<=Term-3)","v":0},0,{"$f":"IF(B84<>\"\",IF(BH84>0,IF(AH85<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,MIN(IF(MOD(C84,12)=0,VLOOKUP(B84,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM84,AH84),AH84-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C84<60,0,IF(MOD(C84,12)=0,(BC84<60)*SUM(INDIRECT($BF$7&(C84+11)&\":\"&$BF$7&C83))+(BC84>=60)*SUMPRODUCT($BD$12:BD84,$BE$12:$BE84),0))","v":0},1000000,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,IF(MOD(C84,12)=0,VLOOKUP(B84,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},530973.71892512112,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B84<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B84<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B84<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B84<=Charges!$C$88),0)","v":0},{"$f":"IF(B84<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B84<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW84*BY84*Input!$H$35+BX84*BZ84*Input!$H$36","v":0},0,{"$f":"CB84*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F84*Charges!$F$51+CM83+IF(MOD(C84-1,12)=0,CN83,0)-BE83,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C84-1,12)=0,H84*D84,CN83),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG84-(B84>PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH84-(B84<=PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"CI84*Charges!$C$22/12","v":0},0,-92.18411321361225,{"$f":"CJ84-CL84-(B84<=PPT)*AF84*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C84=\"\",MOD(C84-1,12)=0,B84>PPT),0%,100%/12+CO83),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B84>PPT),0%,100%-CO84)","v":0},{"$f":"IF(B84>=Charges!$B$68,IF(MOD(C84,12)=0,(Loyalty_Bonus+Charges!$C$69*(B84-11))*AH84,0),0)","v":0},530973.71892512112,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,74,0,0,0,0,{"$f":"IF(AND(B85<>\"\", B85<=10),VLOOKUP(B85,Charges!$C$40:$F$50, 4, 0), IF(AND(B85<>\"\", B85 >10), 100%, 0))","v":0.97},0,0,{"$f":"D85*H85+F85*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B85=1,0,IF(B85<>\"\",(M85+N85)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G85), 0.5*Term*aprem)*(1+Indexation*(B85-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B85, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B85<>\"\",B85<=Term),IF(C85<61,Charges!$C$31,W84*(1+(B85<>B84)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,R85+CR84-BB84),\"\")","v":530973.71892512112},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,IF(C85=Input!$O$18,Input!$O$19,R85+CR84-Z85-BE84)),\"\")","v":529828.03733712109},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,CI85+CJ85,AB85*(1+Charges!$D$11)),0)","v":533236.96688247216},{"$f":"IF(Input!$W$55=1,CK85+CL85,( 1-(1-CW85)^(1/12))*(AC85))","v":513.73221180106941},{"$f":"AC85*Charges!$D$28/12","v":599.8915877427811},92.471798124192489,606.20400992526186,{"$f":"IF(Input!$W$55=1,CM85+CN85,MAX(AC85-AG85,0))","v":532630.76287254691},1000000,{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,532630.76287254691,{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B85<>\"\",((Flat_Extra/1000)/12)*AQ85*AO85+Input!$H$34*V85*AP85,\"\")","v":0},111.26098800000001,267.23678612419252,500000,{"$f":"IF(B85<>\"\",IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B85<>\"\",B85<=Term-3),MIN(AU85,Charges!$H$11),0)","v":500000},{"$f":"IF(C85=1,MIN(AV85,AW85),IF(AV85=0,0,MIN(AW85-AY84,IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$I$100,5)/Mode,0))))*(B85<=Term-3)","v":0},0,{"$f":"IF(B85<>\"\",IF(BH85>0,IF(AH86<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,MIN(IF(MOD(C85,12)=0,VLOOKUP(B85,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM85,AH85),AH85-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C85<60,0,IF(MOD(C85,12)=0,(BC85<60)*SUM(INDIRECT($BF$7&(C85+11)&\":\"&$BF$7&C84))+(BC85>=60)*SUMPRODUCT($BD$12:BD85,$BE$12:$BE85),0))","v":0},1000000,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,IF(MOD(C85,12)=0,VLOOKUP(B85,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},532630.76287254691,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B85<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B85<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B85<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B85<=Charges!$C$88),0)","v":0},{"$f":"IF(B85<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B85<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW85*BY85*Input!$H$35+BX85*BZ85*Input!$H$36","v":0},0,{"$f":"CB85*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F85*Charges!$F$51+CM84+IF(MOD(C85-1,12)=0,CN84,0)-BE84,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C85-1,12)=0,H85*D85,CN84),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG85-(B85>PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH85-(B85<=PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"CI85*Charges!$C$22/12","v":0},0,-92.471798124192489,{"$f":"CJ85-CL85-(B85<=PPT)*AF85*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C85=\"\",MOD(C85-1,12)=0,B85>PPT),0%,100%/12+CO84),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B85>PPT),0%,100%-CO85)","v":0},{"$f":"IF(B85>=Charges!$B$68,IF(MOD(C85,12)=0,(Loyalty_Bonus+Charges!$C$69*(B85-11))*AH85,0),0)","v":0},532630.76287254691,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,75,0,0,0,0,{"$f":"IF(AND(B86<>\"\", B86<=10),VLOOKUP(B86,Charges!$C$40:$F$50, 4, 0), IF(AND(B86<>\"\", B86 >10), 100%, 0))","v":0.97},0,0,{"$f":"D86*H86+F86*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B86=1,0,IF(B86<>\"\",(M86+N86)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G86), 0.5*Term*aprem)*(1+Indexation*(B86-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B86, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B86<>\"\",B86<=Term),IF(C86<61,Charges!$C$31,W85*(1+(B86<>B85)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,R86+CR85-BB85),\"\")","v":532630.76287254691},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,IF(C86=Input!$O$18,Input!$O$19,R86+CR85-Z86-BE85)),\"\")","v":531485.08128454688},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,CI86+CJ86,AB86*(1+Charges!$D$11)),0)","v":534904.67230054922},{"$f":"IF(Input!$W$55=1,CK86+CL86,( 1-(1-CW86)^(1/12))*(AC86))","v":515.33891584874698},{"$f":"AC86*Charges!$D$28/12","v":601.76775633811792},92.761004852774448,608.09992070152146,{"$f":"IF(Input!$W$55=1,CM86+CN86,MAX(AC86-AG86,0))","v":534296.57237984776},1000000,{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,534296.57237984776,{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B86<>\"\",((Flat_Extra/1000)/12)*AQ86*AO86+Input!$H$34*V86*AP86,\"\")","v":0},111.26098800000001,267.52599285277444,500000,{"$f":"IF(B86<>\"\",IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B86<>\"\",B86<=Term-3),MIN(AU86,Charges!$H$11),0)","v":500000},{"$f":"IF(C86=1,MIN(AV86,AW86),IF(AV86=0,0,MIN(AW86-AY85,IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$I$100,5)/Mode,0))))*(B86<=Term-3)","v":0},0,{"$f":"IF(B86<>\"\",IF(BH86>0,IF(AH87<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,MIN(IF(MOD(C86,12)=0,VLOOKUP(B86,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM86,AH86),AH86-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C86<60,0,IF(MOD(C86,12)=0,(BC86<60)*SUM(INDIRECT($BF$7&(C86+11)&\":\"&$BF$7&C85))+(BC86>=60)*SUMPRODUCT($BD$12:BD86,$BE$12:$BE86),0))","v":0},1000000,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,IF(MOD(C86,12)=0,VLOOKUP(B86,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},534296.57237984776,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B86<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B86<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B86<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B86<=Charges!$C$88),0)","v":0},{"$f":"IF(B86<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B86<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW86*BY86*Input!$H$35+BX86*BZ86*Input!$H$36","v":0},0,{"$f":"CB86*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F86*Charges!$F$51+CM85+IF(MOD(C86-1,12)=0,CN85,0)-BE85,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C86-1,12)=0,H86*D86,CN85),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG86-(B86>PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH86-(B86<=PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"CI86*Charges!$C$22/12","v":0},0,-92.761004852774448,{"$f":"CJ86-CL86-(B86<=PPT)*AF86*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C86=\"\",MOD(C86-1,12)=0,B86>PPT),0%,100%/12+CO85),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B86>PPT),0%,100%-CO86)","v":0},{"$f":"IF(B86>=Charges!$B$68,IF(MOD(C86,12)=0,(Loyalty_Bonus+Charges!$C$69*(B86-11))*AH86,0),0)","v":0},534296.57237984776,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,76,0,0,0,0,{"$f":"IF(AND(B87<>\"\", B87<=10),VLOOKUP(B87,Charges!$C$40:$F$50, 4, 0), IF(AND(B87<>\"\", B87 >10), 100%, 0))","v":0.97},0,0,{"$f":"D87*H87+F87*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B87=1,0,IF(B87<>\"\",(M87+N87)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G87), 0.5*Term*aprem)*(1+Indexation*(B87-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B87, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B87<>\"\",B87<=Term),IF(C87<61,Charges!$C$31,W86*(1+(B87<>B86)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,R87+CR86-BB86),\"\")","v":534296.57237984776},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,IF(C87=Input!$O$18,Input!$O$19,R87+CR86-Z87-BE86)),\"\")","v":533150.89079184772},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,CI87+CJ87,AB87*(1+Charges!$D$11)),0)","v":536581.19967637758},{"$f":"IF(Input!$W$55=1,CK87+CL87,( 1-(1-CW87)^(1/12))*(AC87))","v":516.95411916438502},{"$f":"AC87*Charges!$D$28/12","v":603.65384963592476},93.051741449589301,610.00586061397428,{"$f":"IF(Input!$W$55=1,CM87+CN87,MAX(AC87-AG87,0))","v":535971.19381576357},1000000,{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,535971.19381576357,{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B87<>\"\",((Flat_Extra/1000)/12)*AQ87*AO87+Input!$H$34*V87*AP87,\"\")","v":0},111.26098800000001,267.81672944958933,500000,{"$f":"IF(B87<>\"\",IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B87<>\"\",B87<=Term-3),MIN(AU87,Charges!$H$11),0)","v":500000},{"$f":"IF(C87=1,MIN(AV87,AW87),IF(AV87=0,0,MIN(AW87-AY86,IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$I$100,5)/Mode,0))))*(B87<=Term-3)","v":0},0,{"$f":"IF(B87<>\"\",IF(BH87>0,IF(AH88<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,MIN(IF(MOD(C87,12)=0,VLOOKUP(B87,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM87,AH87),AH87-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C87<60,0,IF(MOD(C87,12)=0,(BC87<60)*SUM(INDIRECT($BF$7&(C87+11)&\":\"&$BF$7&C86))+(BC87>=60)*SUMPRODUCT($BD$12:BD87,$BE$12:$BE87),0))","v":0},1000000,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,IF(MOD(C87,12)=0,VLOOKUP(B87,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},535971.19381576357,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B87<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B87<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B87<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B87<=Charges!$C$88),0)","v":0},{"$f":"IF(B87<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B87<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW87*BY87*Input!$H$35+BX87*BZ87*Input!$H$36","v":0},0,{"$f":"CB87*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F87*Charges!$F$51+CM86+IF(MOD(C87-1,12)=0,CN86,0)-BE86,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C87-1,12)=0,H87*D87,CN86),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG87-(B87>PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH87-(B87<=PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"CI87*Charges!$C$22/12","v":0},0,-93.051741449589301,{"$f":"CJ87-CL87-(B87<=PPT)*AF87*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C87=\"\",MOD(C87-1,12)=0,B87>PPT),0%,100%/12+CO86),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B87>PPT),0%,100%-CO87)","v":0},{"$f":"IF(B87>=Charges!$B$68,IF(MOD(C87,12)=0,(Loyalty_Bonus+Charges!$C$69*(B87-11))*AH87,0),0)","v":0},535971.19381576357,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,77,0,0,0,0,{"$f":"IF(AND(B88<>\"\", B88<=10),VLOOKUP(B88,Charges!$C$40:$F$50, 4, 0), IF(AND(B88<>\"\", B88 >10), 100%, 0))","v":0.97},0,0,{"$f":"D88*H88+F88*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B88=1,0,IF(B88<>\"\",(M88+N88)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G88), 0.5*Term*aprem)*(1+Indexation*(B88-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B88, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B88<>\"\",B88<=Term),IF(C88<61,Charges!$C$31,W87*(1+(B88<>B87)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,R88+CR87-BB87),\"\")","v":535971.19381576357},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,IF(C88=Input!$O$18,Input!$O$19,R88+CR87-Z88-BE87)),\"\")","v":534825.51222776354},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,CI88+CJ88,AB88*(1+Charges!$D$11)),0)","v":538266.59567703493},{"$f":"IF(Input!$W$55=1,CK88+CL88,( 1-(1-CW88)^(1/12))*(AC88))","v":518.57786670807172},{"$f":"AC88*Charges!$D$28/12","v":605.54992013666435},93.344016007452908,611.92188271552459,{"$f":"IF(Input!$W$55=1,CM88+CN88,MAX(AC88-AG88,0))","v":537654.67379431939},1000000,{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,537654.67379431939,{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B88<>\"\",((Flat_Extra/1000)/12)*AQ88*AO88+Input!$H$34*V88*AP88,\"\")","v":0},111.26098800000001,268.10900400745294,500000,{"$f":"IF(B88<>\"\",IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B88<>\"\",B88<=Term-3),MIN(AU88,Charges!$H$11),0)","v":500000},{"$f":"IF(C88=1,MIN(AV88,AW88),IF(AV88=0,0,MIN(AW88-AY87,IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$I$100,5)/Mode,0))))*(B88<=Term-3)","v":0},0,{"$f":"IF(B88<>\"\",IF(BH88>0,IF(AH89<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,MIN(IF(MOD(C88,12)=0,VLOOKUP(B88,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM88,AH88),AH88-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C88<60,0,IF(MOD(C88,12)=0,(BC88<60)*SUM(INDIRECT($BF$7&(C88+11)&\":\"&$BF$7&C87))+(BC88>=60)*SUMPRODUCT($BD$12:BD88,$BE$12:$BE88),0))","v":0},1000000,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,IF(MOD(C88,12)=0,VLOOKUP(B88,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},537654.67379431939,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B88<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B88<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B88<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B88<=Charges!$C$88),0)","v":0},{"$f":"IF(B88<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B88<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW88*BY88*Input!$H$35+BX88*BZ88*Input!$H$36","v":0},0,{"$f":"CB88*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F88*Charges!$F$51+CM87+IF(MOD(C88-1,12)=0,CN87,0)-BE87,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C88-1,12)=0,H88*D88,CN87),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG88-(B88>PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH88-(B88<=PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"CI88*Charges!$C$22/12","v":0},0,-93.344016007452908,{"$f":"CJ88-CL88-(B88<=PPT)*AF88*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C88=\"\",MOD(C88-1,12)=0,B88>PPT),0%,100%/12+CO87),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B88>PPT),0%,100%-CO88)","v":0},{"$f":"IF(B88>=Charges!$B$68,IF(MOD(C88,12)=0,(Loyalty_Bonus+Charges!$C$69*(B88-11))*AH88,0),0)","v":0},537654.67379431939,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,78,0,0,0,0,{"$f":"IF(AND(B89<>\"\", B89<=10),VLOOKUP(B89,Charges!$C$40:$F$50, 4, 0), IF(AND(B89<>\"\", B89 >10), 100%, 0))","v":0.97},0,0,{"$f":"D89*H89+F89*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B89=1,0,IF(B89<>\"\",(M89+N89)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G89), 0.5*Term*aprem)*(1+Indexation*(B89-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B89, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B89<>\"\",B89<=Term),IF(C89<61,Charges!$C$31,W88*(1+(B89<>B88)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,R89+CR88-BB88),\"\")","v":537654.67379431939},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,IF(C89=Input!$O$18,Input!$O$19,R89+CR88-Z89-BE88)),\"\")","v":536508.99220631935},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,CI89+CJ89,AB89*(1+Charges!$D$11)),0)","v":539960.90721646242},{"$f":"IF(Input!$W$55=1,CK89+CL89,( 1-(1-CW89)^(1/12))*(AC89))","v":520.21020367772894},{"$f":"AC89*Charges!$D$28/12","v":607.45602061852026},93.637836661991201,613.84804033972011,{"$f":"IF(Input!$W$55=1,CM89+CN89,MAX(AC89-AG89,0))","v":539347.05917612265},1000000,{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,539347.05917612265,{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B89<>\"\",((Flat_Extra/1000)/12)*AQ89*AO89+Input!$H$34*V89*AP89,\"\")","v":0},111.26098800000001,268.40282466199119,500000,{"$f":"IF(B89<>\"\",IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B89<>\"\",B89<=Term-3),MIN(AU89,Charges!$H$11),0)","v":500000},{"$f":"IF(C89=1,MIN(AV89,AW89),IF(AV89=0,0,MIN(AW89-AY88,IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$I$100,5)/Mode,0))))*(B89<=Term-3)","v":0},0,{"$f":"IF(B89<>\"\",IF(BH89>0,IF(AH90<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,MIN(IF(MOD(C89,12)=0,VLOOKUP(B89,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM89,AH89),AH89-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C89<60,0,IF(MOD(C89,12)=0,(BC89<60)*SUM(INDIRECT($BF$7&(C89+11)&\":\"&$BF$7&C88))+(BC89>=60)*SUMPRODUCT($BD$12:BD89,$BE$12:$BE89),0))","v":0},1000000,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,IF(MOD(C89,12)=0,VLOOKUP(B89,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},539347.05917612265,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B89<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B89<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B89<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B89<=Charges!$C$88),0)","v":0},{"$f":"IF(B89<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B89<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW89*BY89*Input!$H$35+BX89*BZ89*Input!$H$36","v":0},0,{"$f":"CB89*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F89*Charges!$F$51+CM88+IF(MOD(C89-1,12)=0,CN88,0)-BE88,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C89-1,12)=0,H89*D89,CN88),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG89-(B89>PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH89-(B89<=PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"CI89*Charges!$C$22/12","v":0},0,-93.637836661991201,{"$f":"CJ89-CL89-(B89<=PPT)*AF89*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C89=\"\",MOD(C89-1,12)=0,B89>PPT),0%,100%/12+CO88),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B89>PPT),0%,100%-CO89)","v":0},{"$f":"IF(B89>=Charges!$B$68,IF(MOD(C89,12)=0,(Loyalty_Bonus+Charges!$C$69*(B89-11))*AH89,0),0)","v":0},539347.05917612265,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,79,0,0,0,0,{"$f":"IF(AND(B90<>\"\", B90<=10),VLOOKUP(B90,Charges!$C$40:$F$50, 4, 0), IF(AND(B90<>\"\", B90 >10), 100%, 0))","v":0.97},0,0,{"$f":"D90*H90+F90*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B90=1,0,IF(B90<>\"\",(M90+N90)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G90), 0.5*Term*aprem)*(1+Indexation*(B90-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B90, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B90<>\"\",B90<=Term),IF(C90<61,Charges!$C$31,W89*(1+(B90<>B89)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,R90+CR89-BB89),\"\")","v":539347.05917612265},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,IF(C90=Input!$O$18,Input!$O$19,R90+CR89-Z90-BE89)),\"\")","v":538201.37758812262},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,CI90+CJ90,AB90*(1+Charges!$D$11)),0)","v":541664.18145676993},{"$f":"IF(Input!$W$55=1,CK90+CL90,( 1-(1-CW90)^(1/12))*(AC90))","v":521.85117551036979},{"$f":"AC90*Charges!$D$28/12","v":609.3722041388661},93.933211591866552,615.78438710223634,{"$f":"IF(Input!$W$55=1,CM90+CN90,MAX(AC90-AG90,0))","v":541048.3970696677},1000000,{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,541048.3970696677,{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B90<>\"\",((Flat_Extra/1000)/12)*AQ90*AO90+Input!$H$34*V90*AP90,\"\")","v":0},111.26098800000001,268.69819959186657,500000,{"$f":"IF(B90<>\"\",IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B90<>\"\",B90<=Term-3),MIN(AU90,Charges!$H$11),0)","v":500000},{"$f":"IF(C90=1,MIN(AV90,AW90),IF(AV90=0,0,MIN(AW90-AY89,IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$I$100,5)/Mode,0))))*(B90<=Term-3)","v":0},0,{"$f":"IF(B90<>\"\",IF(BH90>0,IF(AH91<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,MIN(IF(MOD(C90,12)=0,VLOOKUP(B90,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM90,AH90),AH90-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C90<60,0,IF(MOD(C90,12)=0,(BC90<60)*SUM(INDIRECT($BF$7&(C90+11)&\":\"&$BF$7&C89))+(BC90>=60)*SUMPRODUCT($BD$12:BD90,$BE$12:$BE90),0))","v":0},1000000,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,IF(MOD(C90,12)=0,VLOOKUP(B90,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},541048.3970696677,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B90<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B90<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B90<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B90<=Charges!$C$88),0)","v":0},{"$f":"IF(B90<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B90<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW90*BY90*Input!$H$35+BX90*BZ90*Input!$H$36","v":0},0,{"$f":"CB90*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F90*Charges!$F$51+CM89+IF(MOD(C90-1,12)=0,CN89,0)-BE89,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C90-1,12)=0,H90*D90,CN89),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG90-(B90>PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH90-(B90<=PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"CI90*Charges!$C$22/12","v":0},0,-93.933211591866552,{"$f":"CJ90-CL90-(B90<=PPT)*AF90*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C90=\"\",MOD(C90-1,12)=0,B90>PPT),0%,100%/12+CO89),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B90>PPT),0%,100%-CO90)","v":0},{"$f":"IF(B90>=Charges!$B$68,IF(MOD(C90,12)=0,(Loyalty_Bonus+Charges!$C$69*(B90-11))*AH90,0),0)","v":0},541048.3970696677,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,80,0,0,0,0,{"$f":"IF(AND(B91<>\"\", B91<=10),VLOOKUP(B91,Charges!$C$40:$F$50, 4, 0), IF(AND(B91<>\"\", B91 >10), 100%, 0))","v":0.97},0,0,{"$f":"D91*H91+F91*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B91=1,0,IF(B91<>\"\",(M91+N91)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G91), 0.5*Term*aprem)*(1+Indexation*(B91-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B91, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B91<>\"\",B91<=Term),IF(C91<61,Charges!$C$31,W90*(1+(B91<>B90)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,R91+CR90-BB90),\"\")","v":541048.3970696677},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,IF(C91=Input!$O$18,Input!$O$19,R91+CR90-Z91-BE90)),\"\")","v":539902.71548166766},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,CI91+CJ91,AB91*(1+Charges!$D$11)),0)","v":543376.46580954932},{"$f":"IF(Input!$W$55=1,CK91+CL91,( 1-(1-CW91)^(1/12))*(AC91))","v":523.50082788336363},{"$f":"AC91*Charges!$D$28/12","v":611.29852403574296},94.230149019005452,617.73097690236909,{"$f":"IF(Input!$W$55=1,CM91+CN91,MAX(AC91-AG91,0))","v":542758.73483264691},1000000,{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,542758.73483264691,{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B91<>\"\",((Flat_Extra/1000)/12)*AQ91*AO91+Input!$H$34*V91*AP91,\"\")","v":0},111.26098800000001,268.99513701900548,500000,{"$f":"IF(B91<>\"\",IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B91<>\"\",B91<=Term-3),MIN(AU91,Charges!$H$11),0)","v":500000},{"$f":"IF(C91=1,MIN(AV91,AW91),IF(AV91=0,0,MIN(AW91-AY90,IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$I$100,5)/Mode,0))))*(B91<=Term-3)","v":0},0,{"$f":"IF(B91<>\"\",IF(BH91>0,IF(AH92<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,MIN(IF(MOD(C91,12)=0,VLOOKUP(B91,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM91,AH91),AH91-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C91<60,0,IF(MOD(C91,12)=0,(BC91<60)*SUM(INDIRECT($BF$7&(C91+11)&\":\"&$BF$7&C90))+(BC91>=60)*SUMPRODUCT($BD$12:BD91,$BE$12:$BE91),0))","v":0},1000000,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,IF(MOD(C91,12)=0,VLOOKUP(B91,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},542758.73483264691,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B91<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B91<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B91<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B91<=Charges!$C$88),0)","v":0},{"$f":"IF(B91<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B91<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW91*BY91*Input!$H$35+BX91*BZ91*Input!$H$36","v":0},0,{"$f":"CB91*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F91*Charges!$F$51+CM90+IF(MOD(C91-1,12)=0,CN90,0)-BE90,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C91-1,12)=0,H91*D91,CN90),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG91-(B91>PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH91-(B91<=PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"CI91*Charges!$C$22/12","v":0},0,-94.230149019005452,{"$f":"CJ91-CL91-(B91<=PPT)*AF91*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C91=\"\",MOD(C91-1,12)=0,B91>PPT),0%,100%/12+CO90),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B91>PPT),0%,100%-CO91)","v":0},{"$f":"IF(B91>=Charges!$B$68,IF(MOD(C91,12)=0,(Loyalty_Bonus+Charges!$C$69*(B91-11))*AH91,0),0)","v":0},542758.73483264691,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,81,0,0,0,0,{"$f":"IF(AND(B92<>\"\", B92<=10),VLOOKUP(B92,Charges!$C$40:$F$50, 4, 0), IF(AND(B92<>\"\", B92 >10), 100%, 0))","v":0.97},0,0,{"$f":"D92*H92+F92*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B92=1,0,IF(B92<>\"\",(M92+N92)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G92), 0.5*Term*aprem)*(1+Indexation*(B92-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B92, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B92<>\"\",B92<=Term),IF(C92<61,Charges!$C$31,W91*(1+(B92<>B91)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,R92+CR91-BB91),\"\")","v":542758.73483264691},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,IF(C92=Input!$O$18,Input!$O$19,R92+CR91-Z92-BE91)),\"\")","v":541613.05324464687},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,CI92+CJ92,AB92*(1+Charges!$D$11)),0)","v":545097.80793719378},{"$f":"IF(Input!$W$55=1,CK92+CL92,( 1-(1-CW92)^(1/12))*(AC92))","v":525.15920671570757},{"$f":"AC92*Charges!$D$28/12","v":613.23503392934299},94.528657208827354,619.68786392453489,{"$f":"IF(Input!$W$55=1,CM92+CN92,MAX(AC92-AG92,0))","v":544478.12007326924},1000000,{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,544478.12007326924,{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B92<>\"\",((Flat_Extra/1000)/12)*AQ92*AO92+Input!$H$34*V92*AP92,\"\")","v":0},111.26098800000001,269.29364520882734,500000,{"$f":"IF(B92<>\"\",IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B92<>\"\",B92<=Term-3),MIN(AU92,Charges!$H$11),0)","v":500000},{"$f":"IF(C92=1,MIN(AV92,AW92),IF(AV92=0,0,MIN(AW92-AY91,IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$I$100,5)/Mode,0))))*(B92<=Term-3)","v":0},0,{"$f":"IF(B92<>\"\",IF(BH92>0,IF(AH93<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,MIN(IF(MOD(C92,12)=0,VLOOKUP(B92,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM92,AH92),AH92-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C92<60,0,IF(MOD(C92,12)=0,(BC92<60)*SUM(INDIRECT($BF$7&(C92+11)&\":\"&$BF$7&C91))+(BC92>=60)*SUMPRODUCT($BD$12:BD92,$BE$12:$BE92),0))","v":0},1000000,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,IF(MOD(C92,12)=0,VLOOKUP(B92,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},544478.12007326924,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B92<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B92<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B92<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B92<=Charges!$C$88),0)","v":0},{"$f":"IF(B92<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B92<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW92*BY92*Input!$H$35+BX92*BZ92*Input!$H$36","v":0},0,{"$f":"CB92*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F92*Charges!$F$51+CM91+IF(MOD(C92-1,12)=0,CN91,0)-BE91,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C92-1,12)=0,H92*D92,CN91),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG92-(B92>PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH92-(B92<=PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"CI92*Charges!$C$22/12","v":0},0,-94.528657208827354,{"$f":"CJ92-CL92-(B92<=PPT)*AF92*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C92=\"\",MOD(C92-1,12)=0,B92>PPT),0%,100%/12+CO91),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B92>PPT),0%,100%-CO92)","v":0},{"$f":"IF(B92>=Charges!$B$68,IF(MOD(C92,12)=0,(Loyalty_Bonus+Charges!$C$69*(B92-11))*AH92,0),0)","v":0},544478.12007326924,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,82,0,0,0,0,{"$f":"IF(AND(B93<>\"\", B93<=10),VLOOKUP(B93,Charges!$C$40:$F$50, 4, 0), IF(AND(B93<>\"\", B93 >10), 100%, 0))","v":0.97},0,0,{"$f":"D93*H93+F93*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B93=1,0,IF(B93<>\"\",(M93+N93)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G93), 0.5*Term*aprem)*(1+Indexation*(B93-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B93, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B93<>\"\",B93<=Term),IF(C93<61,Charges!$C$31,W92*(1+(B93<>B92)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,R93+CR92-BB92),\"\")","v":544478.12007326924},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,IF(C93=Input!$O$18,Input!$O$19,R93+CR92-Z93-BE92)),\"\")","v":543332.4384852692},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,CI93+CJ93,AB93*(1+Charges!$D$11)),0)","v":546828.25575422496},{"$f":"IF(Input!$W$55=1,CK93+CL93,( 1-(1-CW93)^(1/12))*(AC93))","v":526.82635816930451},{"$f":"AC93*Charges!$D$28/12","v":615.18178772350313},94.828744470474803,621.65510263977933,{"$f":"IF(Input!$W$55=1,CM93+CN93,MAX(AC93-AG93,0))","v":546206.60065158515},1000000,{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,546206.60065158515,{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B93<>\"\",((Flat_Extra/1000)/12)*AQ93*AO93+Input!$H$34*V93*AP93,\"\")","v":0},111.26098800000001,269.59373247047483,500000,{"$f":"IF(B93<>\"\",IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B93<>\"\",B93<=Term-3),MIN(AU93,Charges!$H$11),0)","v":500000},{"$f":"IF(C93=1,MIN(AV93,AW93),IF(AV93=0,0,MIN(AW93-AY92,IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$I$100,5)/Mode,0))))*(B93<=Term-3)","v":0},0,{"$f":"IF(B93<>\"\",IF(BH93>0,IF(AH94<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,MIN(IF(MOD(C93,12)=0,VLOOKUP(B93,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM93,AH93),AH93-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C93<60,0,IF(MOD(C93,12)=0,(BC93<60)*SUM(INDIRECT($BF$7&(C93+11)&\":\"&$BF$7&C92))+(BC93>=60)*SUMPRODUCT($BD$12:BD93,$BE$12:$BE93),0))","v":0},1000000,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,IF(MOD(C93,12)=0,VLOOKUP(B93,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},546206.60065158515,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B93<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B93<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B93<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B93<=Charges!$C$88),0)","v":0},{"$f":"IF(B93<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B93<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW93*BY93*Input!$H$35+BX93*BZ93*Input!$H$36","v":0},0,{"$f":"CB93*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F93*Charges!$F$51+CM92+IF(MOD(C93-1,12)=0,CN92,0)-BE92,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C93-1,12)=0,H93*D93,CN92),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG93-(B93>PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH93-(B93<=PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"CI93*Charges!$C$22/12","v":0},0,-94.828744470474803,{"$f":"CJ93-CL93-(B93<=PPT)*AF93*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C93=\"\",MOD(C93-1,12)=0,B93>PPT),0%,100%/12+CO92),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B93>PPT),0%,100%-CO93)","v":0},{"$f":"IF(B93>=Charges!$B$68,IF(MOD(C93,12)=0,(Loyalty_Bonus+Charges!$C$69*(B93-11))*AH93,0),0)","v":0},546206.60065158515,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,83,0,0,0,0,{"$f":"IF(AND(B94<>\"\", B94<=10),VLOOKUP(B94,Charges!$C$40:$F$50, 4, 0), IF(AND(B94<>\"\", B94 >10), 100%, 0))","v":0.97},0,0,{"$f":"D94*H94+F94*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B94=1,0,IF(B94<>\"\",(M94+N94)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G94), 0.5*Term*aprem)*(1+Indexation*(B94-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B94, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B94<>\"\",B94<=Term),IF(C94<61,Charges!$C$31,W93*(1+(B94<>B93)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,R94+CR93-BB93),\"\")","v":546206.60065158515},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,IF(C94=Input!$O$18,Input!$O$19,R94+CR93-Z94-BE93)),\"\")","v":545060.91906358511},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,CI94+CJ94,AB94*(1+Charges!$D$11)),0)","v":548567.85742862639},{"$f":"IF(Input!$W$55=1,CK94+CL94,( 1-(1-CW94)^(1/12))*(AC94))","v":528.50232865024839},{"$f":"AC94*Charges!$D$28/12","v":617.13883960720466},95.130419157044713,623.63274780729307,{"$f":"IF(Input!$W$55=1,CM94+CN94,MAX(AC94-AG94,0))","v":547944.22468081908},1000000,{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,547944.22468081908,{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B94<>\"\",((Flat_Extra/1000)/12)*AQ94*AO94+Input!$H$34*V94*AP94,\"\")","v":0},111.26098800000001,269.8954071570447,500000,{"$f":"IF(B94<>\"\",IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B94<>\"\",B94<=Term-3),MIN(AU94,Charges!$H$11),0)","v":500000},{"$f":"IF(C94=1,MIN(AV94,AW94),IF(AV94=0,0,MIN(AW94-AY93,IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$I$100,5)/Mode,0))))*(B94<=Term-3)","v":0},0,{"$f":"IF(B94<>\"\",IF(BH94>0,IF(AH95<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,MIN(IF(MOD(C94,12)=0,VLOOKUP(B94,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM94,AH94),AH94-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C94<60,0,IF(MOD(C94,12)=0,(BC94<60)*SUM(INDIRECT($BF$7&(C94+11)&\":\"&$BF$7&C93))+(BC94>=60)*SUMPRODUCT($BD$12:BD94,$BE$12:$BE94),0))","v":0},1000000,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,IF(MOD(C94,12)=0,VLOOKUP(B94,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},547944.22468081908,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B94<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B94<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B94<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B94<=Charges!$C$88),0)","v":0},{"$f":"IF(B94<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B94<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW94*BY94*Input!$H$35+BX94*BZ94*Input!$H$36","v":0},0,{"$f":"CB94*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F94*Charges!$F$51+CM93+IF(MOD(C94-1,12)=0,CN93,0)-BE93,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C94-1,12)=0,H94*D94,CN93),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG94-(B94>PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH94-(B94<=PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"CI94*Charges!$C$22/12","v":0},0,-95.130419157044713,{"$f":"CJ94-CL94-(B94<=PPT)*AF94*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C94=\"\",MOD(C94-1,12)=0,B94>PPT),0%,100%/12+CO93),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B94>PPT),0%,100%-CO94)","v":0},{"$f":"IF(B94>=Charges!$B$68,IF(MOD(C94,12)=0,(Loyalty_Bonus+Charges!$C$69*(B94-11))*AH94,0),0)","v":0},547944.22468081908,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,84,0,0,0,0,{"$f":"IF(AND(B95<>\"\", B95<=10),VLOOKUP(B95,Charges!$C$40:$F$50, 4, 0), IF(AND(B95<>\"\", B95 >10), 100%, 0))","v":0.97},0,0,{"$f":"D95*H95+F95*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B95=1,0,IF(B95<>\"\",(M95+N95)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G95), 0.5*Term*aprem)*(1+Indexation*(B95-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B95, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B95<>\"\",B95<=Term),IF(C95<61,Charges!$C$31,W94*(1+(B95<>B94)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,R95+CR94-BB94),\"\")","v":547944.22468081908},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,IF(C95=Input!$O$18,Input!$O$19,R95+CR94-Z95-BE94)),\"\")","v":546798.54309281905},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,CI95+CJ95,AB95*(1+Charges!$D$11)),0)","v":550316.66138318426},{"$f":"IF(Input!$W$55=1,CK95+CL95,( 1-(1-CW95)^(1/12))*(AC95))","v":530.18716481011552},{"$f":"AC95*Charges!$D$28/12","v":619.10624405608235},95.433689665820793,625.62085447593631,{"$f":"IF(Input!$W$55=1,CM95+CN95,MAX(AC95-AG95,0))","v":549691.04052870837},1000000,{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,549691.04052870837,{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B95<>\"\",((Flat_Extra/1000)/12)*AQ95*AO95+Input!$H$34*V95*AP95,\"\")","v":0},111.26098800000001,270.19867766582081,500000,{"$f":"IF(B95<>\"\",IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B95<>\"\",B95<=Term-3),MIN(AU95,Charges!$H$11),0)","v":500000},{"$f":"IF(C95=1,MIN(AV95,AW95),IF(AV95=0,0,MIN(AW95-AY94,IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$I$100,5)/Mode,0))))*(B95<=Term-3)","v":0},0,{"$f":"IF(B95<>\"\",IF(BH95>0,IF(AH96<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,MIN(IF(MOD(C95,12)=0,VLOOKUP(B95,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM95,AH95),AH95-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C95<60,0,IF(MOD(C95,12)=0,(BC95<60)*SUM(INDIRECT($BF$7&(C95+11)&\":\"&$BF$7&C94))+(BC95>=60)*SUMPRODUCT($BD$12:BD95,$BE$12:$BE95),0))","v":0},1000000,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,IF(MOD(C95,12)=0,VLOOKUP(B95,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},549691.04052870837,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B95<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B95<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B95<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B95<=Charges!$C$88),0)","v":0},{"$f":"IF(B95<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B95<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW95*BY95*Input!$H$35+BX95*BZ95*Input!$H$36","v":0},0,{"$f":"CB95*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F95*Charges!$F$51+CM94+IF(MOD(C95-1,12)=0,CN94,0)-BE94,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C95-1,12)=0,H95*D95,CN94),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG95-(B95>PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH95-(B95<=PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"CI95*Charges!$C$22/12","v":0},0,-95.433689665820793,{"$f":"CJ95-CL95-(B95<=PPT)*AF95*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C95=\"\",MOD(C95-1,12)=0,B95>PPT),0%,100%/12+CO94),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B95>PPT),0%,100%-CO95)","v":0},{"$f":"IF(B95>=Charges!$B$68,IF(MOD(C95,12)=0,(Loyalty_Bonus+Charges!$C$69*(B95-11))*AH95,0),0)","v":0},549691.04052870837,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,85,0,0,0,0,{"$f":"IF(AND(B96<>\"\", B96<=10),VLOOKUP(B96,Charges!$C$40:$F$50, 4, 0), IF(AND(B96<>\"\", B96 >10), 100%, 0))","v":0.97},0,0,{"$f":"D96*H96+F96*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B96=1,0,IF(B96<>\"\",(M96+N96)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G96), 0.5*Term*aprem)*(1+Indexation*(B96-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B96, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B96<>\"\",B96<=Term),IF(C96<61,Charges!$C$31,W95*(1+(B96<>B95)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,R96+CR95-BB95),\"\")","v":549691.04052870837},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,IF(C96=Input!$O$18,Input!$O$19,R96+CR95-Z96-BE95)),\"\")","v":548496.40203870833},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,CI96+CJ96,AB96*(1+Charges!$D$11)),0)","v":552025.44440465397},{"$f":"IF(Input!$W$55=1,CK96+CL96,( 1-(1-CW96)^(1/12))*(AC96))","v":531.83344392358379},{"$f":"AC96*Charges!$D$28/12","v":621.02862495523573},95.730019906245076,627.56346382982883,{"$f":"IF(Input!$W$55=1,CM96+CN96,MAX(AC96-AG96,0))","v":551397.88094082417},1000000,{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,551397.88094082417,{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B96<>\"\",((Flat_Extra/1000)/12)*AQ96*AO96+Input!$H$34*V96*AP96,\"\")","v":0},115.55378999999999,277.96300990624508,500000,{"$f":"IF(B96<>\"\",IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B96<>\"\",B96<=Term-3),MIN(AU96,Charges!$H$11),0)","v":0},{"$f":"IF(C96=1,MIN(AV96,AW96),IF(AV96=0,0,MIN(AW96-AY95,IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$I$100,5)/Mode,0))))*(B96<=Term-3)","v":0},0,{"$f":"IF(B96<>\"\",IF(BH96>0,IF(AH97<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,MIN(IF(MOD(C96,12)=0,VLOOKUP(B96,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM96,AH96),AH96-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C96<60,0,IF(MOD(C96,12)=0,(BC96<60)*SUM(INDIRECT($BF$7&(C96+11)&\":\"&$BF$7&C95))+(BC96>=60)*SUMPRODUCT($BD$12:BD96,$BE$12:$BE96),0))","v":0},1000000,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,IF(MOD(C96,12)=0,VLOOKUP(B96,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},551397.88094082417,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B96<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B96<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B96<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B96<=Charges!$C$88),0)","v":0},{"$f":"IF(B96<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B96<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW96*BY96*Input!$H$35+BX96*BZ96*Input!$H$36","v":0},0,{"$f":"CB96*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F96*Charges!$F$51+CM95+IF(MOD(C96-1,12)=0,CN95,0)-BE95,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C96-1,12)=0,H96*D96,CN95),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG96-(B96>PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH96-(B96<=PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"CI96*Charges!$C$22/12","v":0},0,-95.730019906245076,{"$f":"CJ96-CL96-(B96<=PPT)*AF96*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C96=\"\",MOD(C96-1,12)=0,B96>PPT),0%,100%/12+CO95),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B96>PPT),0%,100%-CO96)","v":0},{"$f":"IF(B96>=Charges!$B$68,IF(MOD(C96,12)=0,(Loyalty_Bonus+Charges!$C$69*(B96-11))*AH96,0),0)","v":0},551397.88094082417,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,86,0,0,0,0,{"$f":"IF(AND(B97<>\"\", B97<=10),VLOOKUP(B97,Charges!$C$40:$F$50, 4, 0), IF(AND(B97<>\"\", B97 >10), 100%, 0))","v":0.97},0,0,{"$f":"D97*H97+F97*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B97=1,0,IF(B97<>\"\",(M97+N97)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G97), 0.5*Term*aprem)*(1+Indexation*(B97-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B97, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B97<>\"\",B97<=Term),IF(C97<61,Charges!$C$31,W96*(1+(B97<>B96)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,R97+CR96-BB96),\"\")","v":551397.88094082417},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,IF(C97=Input!$O$18,Input!$O$19,R97+CR96-Z97-BE96)),\"\")","v":550203.24245082412},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,CI97+CJ97,AB97*(1+Charges!$D$11)),0)","v":553743.26667937427},{"$f":"IF(Input!$W$55=1,CK97+CL97,( 1-(1-CW97)^(1/12))*(AC97))","v":533.48843165227163},{"$f":"AC97*Charges!$D$28/12","v":622.96117501429603},96.027917697408895,629.51634934968047,{"$f":"IF(Input!$W$55=1,CM97+CN97,MAX(AC97-AG97,0))","v":553113.75033002463},1000000,{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,553113.75033002463,{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B97<>\"\",((Flat_Extra/1000)/12)*AQ97*AO97+Input!$H$34*V97*AP97,\"\")","v":0},115.55378999999999,278.26090769740892,500000,{"$f":"IF(B97<>\"\",IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B97<>\"\",B97<=Term-3),MIN(AU97,Charges!$H$11),0)","v":0},{"$f":"IF(C97=1,MIN(AV97,AW97),IF(AV97=0,0,MIN(AW97-AY96,IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$I$100,5)/Mode,0))))*(B97<=Term-3)","v":0},0,{"$f":"IF(B97<>\"\",IF(BH97>0,IF(AH98<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,MIN(IF(MOD(C97,12)=0,VLOOKUP(B97,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM97,AH97),AH97-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C97<60,0,IF(MOD(C97,12)=0,(BC97<60)*SUM(INDIRECT($BF$7&(C97+11)&\":\"&$BF$7&C96))+(BC97>=60)*SUMPRODUCT($BD$12:BD97,$BE$12:$BE97),0))","v":0},1000000,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,IF(MOD(C97,12)=0,VLOOKUP(B97,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},553113.75033002463,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B97<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B97<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B97<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B97<=Charges!$C$88),0)","v":0},{"$f":"IF(B97<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B97<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW97*BY97*Input!$H$35+BX97*BZ97*Input!$H$36","v":0},0,{"$f":"CB97*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F97*Charges!$F$51+CM96+IF(MOD(C97-1,12)=0,CN96,0)-BE96,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C97-1,12)=0,H97*D97,CN96),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG97-(B97>PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH97-(B97<=PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"CI97*Charges!$C$22/12","v":0},0,-96.027917697408895,{"$f":"CJ97-CL97-(B97<=PPT)*AF97*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C97=\"\",MOD(C97-1,12)=0,B97>PPT),0%,100%/12+CO96),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B97>PPT),0%,100%-CO97)","v":0},{"$f":"IF(B97>=Charges!$B$68,IF(MOD(C97,12)=0,(Loyalty_Bonus+Charges!$C$69*(B97-11))*AH97,0),0)","v":0},553113.75033002463,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,87,0,0,0,0,{"$f":"IF(AND(B98<>\"\", B98<=10),VLOOKUP(B98,Charges!$C$40:$F$50, 4, 0), IF(AND(B98<>\"\", B98 >10), 100%, 0))","v":0.97},0,0,{"$f":"D98*H98+F98*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B98=1,0,IF(B98<>\"\",(M98+N98)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G98), 0.5*Term*aprem)*(1+Indexation*(B98-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B98, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B98<>\"\",B98<=Term),IF(C98<61,Charges!$C$31,W97*(1+(B98<>B97)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,R98+CR97-BB97),\"\")","v":553113.75033002463},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,IF(C98=Input!$O$18,Input!$O$19,R98+CR97-Z98-BE97)),\"\")","v":551919.11184002459},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,CI98+CJ98,AB98*(1+Charges!$D$11)),0)","v":555470.17602388968},{"$f":"IF(Input!$W$55=1,CK98+CL98,( 1-(1-CW98)^(1/12))*(AC98))","v":535.15217406368879},{"$f":"AC98*Charges!$D$28/12","v":624.90394802687581},96.327391331463986,631.4795653951528,{"$f":"IF(Input!$W$55=1,CM98+CN98,MAX(AC98-AG98,0))","v":554838.69645849452},1000000,{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,554838.69645849452,{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B98<>\"\",((Flat_Extra/1000)/12)*AQ98*AO98+Input!$H$34*V98*AP98,\"\")","v":0},115.55378999999999,278.56038133146399,500000,{"$f":"IF(B98<>\"\",IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B98<>\"\",B98<=Term-3),MIN(AU98,Charges!$H$11),0)","v":0},{"$f":"IF(C98=1,MIN(AV98,AW98),IF(AV98=0,0,MIN(AW98-AY97,IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$I$100,5)/Mode,0))))*(B98<=Term-3)","v":0},0,{"$f":"IF(B98<>\"\",IF(BH98>0,IF(AH99<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,MIN(IF(MOD(C98,12)=0,VLOOKUP(B98,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM98,AH98),AH98-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C98<60,0,IF(MOD(C98,12)=0,(BC98<60)*SUM(INDIRECT($BF$7&(C98+11)&\":\"&$BF$7&C97))+(BC98>=60)*SUMPRODUCT($BD$12:BD98,$BE$12:$BE98),0))","v":0},1000000,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,IF(MOD(C98,12)=0,VLOOKUP(B98,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},554838.69645849452,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B98<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B98<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B98<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B98<=Charges!$C$88),0)","v":0},{"$f":"IF(B98<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B98<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW98*BY98*Input!$H$35+BX98*BZ98*Input!$H$36","v":0},0,{"$f":"CB98*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F98*Charges!$F$51+CM97+IF(MOD(C98-1,12)=0,CN97,0)-BE97,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C98-1,12)=0,H98*D98,CN97),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG98-(B98>PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH98-(B98<=PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"CI98*Charges!$C$22/12","v":0},0,-96.327391331463986,{"$f":"CJ98-CL98-(B98<=PPT)*AF98*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C98=\"\",MOD(C98-1,12)=0,B98>PPT),0%,100%/12+CO97),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B98>PPT),0%,100%-CO98)","v":0},{"$f":"IF(B98>=Charges!$B$68,IF(MOD(C98,12)=0,(Loyalty_Bonus+Charges!$C$69*(B98-11))*AH98,0),0)","v":0},554838.69645849452,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,88,0,0,0,0,{"$f":"IF(AND(B99<>\"\", B99<=10),VLOOKUP(B99,Charges!$C$40:$F$50, 4, 0), IF(AND(B99<>\"\", B99 >10), 100%, 0))","v":0.97},0,0,{"$f":"D99*H99+F99*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B99=1,0,IF(B99<>\"\",(M99+N99)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G99), 0.5*Term*aprem)*(1+Indexation*(B99-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B99, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B99<>\"\",B99<=Term),IF(C99<61,Charges!$C$31,W98*(1+(B99<>B98)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,R99+CR98-BB98),\"\")","v":554838.69645849452},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,IF(C99=Input!$O$18,Input!$O$19,R99+CR98-Z99-BE98)),\"\")","v":553644.05796849448},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,CI99+CJ99,AB99*(1+Charges!$D$11)),0)","v":557206.22050768824},{"$f":"IF(Input!$W$55=1,CK99+CL99,( 1-(1-CW99)^(1/12))*(AC99))","v":536.8247174690365},{"$f":"AC99*Charges!$D$28/12","v":626.85699807114929},96.628449144426568,633.45316661346305,{"$f":"IF(Input!$W$55=1,CM99+CN99,MAX(AC99-AG99,0))","v":556572.76734107477},1000000,{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,556572.76734107477,{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B99<>\"\",((Flat_Extra/1000)/12)*AQ99*AO99+Input!$H$34*V99*AP99,\"\")","v":0},115.55378999999999,278.86143914442658,500000,{"$f":"IF(B99<>\"\",IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B99<>\"\",B99<=Term-3),MIN(AU99,Charges!$H$11),0)","v":0},{"$f":"IF(C99=1,MIN(AV99,AW99),IF(AV99=0,0,MIN(AW99-AY98,IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$I$100,5)/Mode,0))))*(B99<=Term-3)","v":0},0,{"$f":"IF(B99<>\"\",IF(BH99>0,IF(AH100<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,MIN(IF(MOD(C99,12)=0,VLOOKUP(B99,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM99,AH99),AH99-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C99<60,0,IF(MOD(C99,12)=0,(BC99<60)*SUM(INDIRECT($BF$7&(C99+11)&\":\"&$BF$7&C98))+(BC99>=60)*SUMPRODUCT($BD$12:BD99,$BE$12:$BE99),0))","v":0},1000000,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,IF(MOD(C99,12)=0,VLOOKUP(B99,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},556572.76734107477,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B99<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B99<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B99<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B99<=Charges!$C$88),0)","v":0},{"$f":"IF(B99<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B99<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW99*BY99*Input!$H$35+BX99*BZ99*Input!$H$36","v":0},0,{"$f":"CB99*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F99*Charges!$F$51+CM98+IF(MOD(C99-1,12)=0,CN98,0)-BE98,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C99-1,12)=0,H99*D99,CN98),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG99-(B99>PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH99-(B99<=PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"CI99*Charges!$C$22/12","v":0},0,-96.628449144426568,{"$f":"CJ99-CL99-(B99<=PPT)*AF99*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C99=\"\",MOD(C99-1,12)=0,B99>PPT),0%,100%/12+CO98),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B99>PPT),0%,100%-CO99)","v":0},{"$f":"IF(B99>=Charges!$B$68,IF(MOD(C99,12)=0,(Loyalty_Bonus+Charges!$C$69*(B99-11))*AH99,0),0)","v":0},556572.76734107477,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,89,0,0,0,0,{"$f":"IF(AND(B100<>\"\", B100<=10),VLOOKUP(B100,Charges!$C$40:$F$50, 4, 0), IF(AND(B100<>\"\", B100 >10), 100%, 0))","v":0.97},0,0,{"$f":"D100*H100+F100*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B100=1,0,IF(B100<>\"\",(M100+N100)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G100), 0.5*Term*aprem)*(1+Indexation*(B100-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B100, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B100<>\"\",B100<=Term),IF(C100<61,Charges!$C$31,W99*(1+(B100<>B99)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,R100+CR99-BB99),\"\")","v":556572.76734107477},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,IF(C100=Input!$O$18,Input!$O$19,R100+CR99-Z100-BE99)),\"\")","v":555378.12885107473},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,CI100+CJ100,AB100*(1+Charges!$D$11)),0)","v":558951.44845453987},{"$f":"IF(Input!$W$55=1,CK100+CL100,( 1-(1-CW100)^(1/12))*(AC100))","v":538.50610842449646},{"$f":"AC100*Charges!$D$28/12","v":628.82037951135737},96.931099516409361,635.43720794090586,{"$f":"IF(Input!$W$55=1,CM100+CN100,MAX(AC100-AG100,0))","v":558316.01124659902},1000000,{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,558316.01124659902,{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B100<>\"\",((Flat_Extra/1000)/12)*AQ100*AO100+Input!$H$34*V100*AP100,\"\")","v":0},115.55378999999999,279.16408951640938,500000,{"$f":"IF(B100<>\"\",IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B100<>\"\",B100<=Term-3),MIN(AU100,Charges!$H$11),0)","v":0},{"$f":"IF(C100=1,MIN(AV100,AW100),IF(AV100=0,0,MIN(AW100-AY99,IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$I$100,5)/Mode,0))))*(B100<=Term-3)","v":0},0,{"$f":"IF(B100<>\"\",IF(BH100>0,IF(AH101<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,MIN(IF(MOD(C100,12)=0,VLOOKUP(B100,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM100,AH100),AH100-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C100<60,0,IF(MOD(C100,12)=0,(BC100<60)*SUM(INDIRECT($BF$7&(C100+11)&\":\"&$BF$7&C99))+(BC100>=60)*SUMPRODUCT($BD$12:BD100,$BE$12:$BE100),0))","v":0},1000000,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,IF(MOD(C100,12)=0,VLOOKUP(B100,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},558316.01124659902,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B100<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B100<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B100<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B100<=Charges!$C$88),0)","v":0},{"$f":"IF(B100<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B100<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW100*BY100*Input!$H$35+BX100*BZ100*Input!$H$36","v":0},0,{"$f":"CB100*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F100*Charges!$F$51+CM99+IF(MOD(C100-1,12)=0,CN99,0)-BE99,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C100-1,12)=0,H100*D100,CN99),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG100-(B100>PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH100-(B100<=PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"CI100*Charges!$C$22/12","v":0},0,-96.931099516409361,{"$f":"CJ100-CL100-(B100<=PPT)*AF100*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C100=\"\",MOD(C100-1,12)=0,B100>PPT),0%,100%/12+CO99),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B100>PPT),0%,100%-CO100)","v":0},{"$f":"IF(B100>=Charges!$B$68,IF(MOD(C100,12)=0,(Loyalty_Bonus+Charges!$C$69*(B100-11))*AH100,0),0)","v":0},558316.01124659902,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,90,0,0,0,0,{"$f":"IF(AND(B101<>\"\", B101<=10),VLOOKUP(B101,Charges!$C$40:$F$50, 4, 0), IF(AND(B101<>\"\", B101 >10), 100%, 0))","v":0.97},0,0,{"$f":"D101*H101+F101*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B101=1,0,IF(B101<>\"\",(M101+N101)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G101), 0.5*Term*aprem)*(1+Indexation*(B101-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B101, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B101<>\"\",B101<=Term),IF(C101<61,Charges!$C$31,W100*(1+(B101<>B100)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,R101+CR100-BB100),\"\")","v":558316.01124659902},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,IF(C101=Input!$O$18,Input!$O$19,R101+CR100-Z101-BE100)),\"\")","v":557121.37275659898},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,CI101+CJ101,AB101*(1+Charges!$D$11)),0)","v":560705.90844384138},{"$f":"IF(Input!$W$55=1,CK101+CL101,( 1-(1-CW101)^(1/12))*(AC101))","v":540.19639373252733},{"$f":"AC101*Charges!$D$28/12","v":630.79414699932158},97.235350871854919,637.43174460438229,{"$f":"IF(Input!$W$55=1,CM101+CN101,MAX(AC101-AG101,0))","v":560068.47669923701},1000000,{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,560068.47669923701,{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B101<>\"\",((Flat_Extra/1000)/12)*AQ101*AO101+Input!$H$34*V101*AP101,\"\")","v":0},115.55378999999999,279.46834087185493,500000,{"$f":"IF(B101<>\"\",IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B101<>\"\",B101<=Term-3),MIN(AU101,Charges!$H$11),0)","v":0},{"$f":"IF(C101=1,MIN(AV101,AW101),IF(AV101=0,0,MIN(AW101-AY100,IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$I$100,5)/Mode,0))))*(B101<=Term-3)","v":0},0,{"$f":"IF(B101<>\"\",IF(BH101>0,IF(AH102<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,MIN(IF(MOD(C101,12)=0,VLOOKUP(B101,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM101,AH101),AH101-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C101<60,0,IF(MOD(C101,12)=0,(BC101<60)*SUM(INDIRECT($BF$7&(C101+11)&\":\"&$BF$7&C100))+(BC101>=60)*SUMPRODUCT($BD$12:BD101,$BE$12:$BE101),0))","v":0},1000000,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,IF(MOD(C101,12)=0,VLOOKUP(B101,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},560068.47669923701,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B101<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B101<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B101<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B101<=Charges!$C$88),0)","v":0},{"$f":"IF(B101<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B101<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW101*BY101*Input!$H$35+BX101*BZ101*Input!$H$36","v":0},0,{"$f":"CB101*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F101*Charges!$F$51+CM100+IF(MOD(C101-1,12)=0,CN100,0)-BE100,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C101-1,12)=0,H101*D101,CN100),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG101-(B101>PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH101-(B101<=PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"CI101*Charges!$C$22/12","v":0},0,-97.235350871854919,{"$f":"CJ101-CL101-(B101<=PPT)*AF101*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C101=\"\",MOD(C101-1,12)=0,B101>PPT),0%,100%/12+CO100),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B101>PPT),0%,100%-CO101)","v":0},{"$f":"IF(B101>=Charges!$B$68,IF(MOD(C101,12)=0,(Loyalty_Bonus+Charges!$C$69*(B101-11))*AH101,0),0)","v":0},560068.47669923701,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,91,0,0,0,0,{"$f":"IF(AND(B102<>\"\", B102<=10),VLOOKUP(B102,Charges!$C$40:$F$50, 4, 0), IF(AND(B102<>\"\", B102 >10), 100%, 0))","v":0.97},0,0,{"$f":"D102*H102+F102*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B102=1,0,IF(B102<>\"\",(M102+N102)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G102), 0.5*Term*aprem)*(1+Indexation*(B102-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B102, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B102<>\"\",B102<=Term),IF(C102<61,Charges!$C$31,W101*(1+(B102<>B101)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,R102+CR101-BB101),\"\")","v":560068.47669923701},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,IF(C102=Input!$O$18,Input!$O$19,R102+CR101-Z102-BE101)),\"\")","v":558873.83820923697},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,CI102+CJ102,AB102*(1+Charges!$D$11)),0)","v":562469.64931196836},{"$f":"IF(Input!$W$55=1,CK102+CL102,( 1-(1-CW102)^(1/12))*(AC102))","v":541.89562044316631},{"$f":"AC102*Charges!$D$28/12","v":632.77835547596442},97.54121167976993,639.43683212293627,{"$f":"IF(Input!$W$55=1,CM102+CN102,MAX(AC102-AG102,0))","v":561830.21247984539},1000000,{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,561830.21247984539,{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B102<>\"\",((Flat_Extra/1000)/12)*AQ102*AO102+Input!$H$34*V102*AP102,\"\")","v":0},115.55378999999999,279.77420167976993,500000,{"$f":"IF(B102<>\"\",IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B102<>\"\",B102<=Term-3),MIN(AU102,Charges!$H$11),0)","v":0},{"$f":"IF(C102=1,MIN(AV102,AW102),IF(AV102=0,0,MIN(AW102-AY101,IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$I$100,5)/Mode,0))))*(B102<=Term-3)","v":0},0,{"$f":"IF(B102<>\"\",IF(BH102>0,IF(AH103<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,MIN(IF(MOD(C102,12)=0,VLOOKUP(B102,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM102,AH102),AH102-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C102<60,0,IF(MOD(C102,12)=0,(BC102<60)*SUM(INDIRECT($BF$7&(C102+11)&\":\"&$BF$7&C101))+(BC102>=60)*SUMPRODUCT($BD$12:BD102,$BE$12:$BE102),0))","v":0},1000000,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,IF(MOD(C102,12)=0,VLOOKUP(B102,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},561830.21247984539,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B102<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B102<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B102<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B102<=Charges!$C$88),0)","v":0},{"$f":"IF(B102<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B102<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW102*BY102*Input!$H$35+BX102*BZ102*Input!$H$36","v":0},0,{"$f":"CB102*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F102*Charges!$F$51+CM101+IF(MOD(C102-1,12)=0,CN101,0)-BE101,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C102-1,12)=0,H102*D102,CN101),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG102-(B102>PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH102-(B102<=PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"CI102*Charges!$C$22/12","v":0},0,-97.54121167976993,{"$f":"CJ102-CL102-(B102<=PPT)*AF102*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C102=\"\",MOD(C102-1,12)=0,B102>PPT),0%,100%/12+CO101),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B102>PPT),0%,100%-CO102)","v":0},{"$f":"IF(B102>=Charges!$B$68,IF(MOD(C102,12)=0,(Loyalty_Bonus+Charges!$C$69*(B102-11))*AH102,0),0)","v":0},561830.21247984539,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,92,0,0,0,0,{"$f":"IF(AND(B103<>\"\", B103<=10),VLOOKUP(B103,Charges!$C$40:$F$50, 4, 0), IF(AND(B103<>\"\", B103 >10), 100%, 0))","v":0.97},0,0,{"$f":"D103*H103+F103*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B103=1,0,IF(B103<>\"\",(M103+N103)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G103), 0.5*Term*aprem)*(1+Indexation*(B103-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B103, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B103<>\"\",B103<=Term),IF(C103<61,Charges!$C$31,W102*(1+(B103<>B102)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,R103+CR102-BB102),\"\")","v":561830.21247984539},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,IF(C103=Input!$O$18,Input!$O$19,R103+CR102-Z103-BE102)),\"\")","v":560635.57398984535},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,CI103+CJ103,AB103*(1+Charges!$D$11)),0)","v":564242.72015363502},{"$f":"IF(Input!$W$55=1,CK103+CL103,( 1-(1-CW103)^(1/12))*(AC103))","v":543.60383585533998},{"$f":"AC103*Charges!$D$28/12","v":634.77306017283934},97.848690453961197,641.45252630930122,{"$f":"IF(Input!$W$55=1,CM103+CN103,MAX(AC103-AG103,0))","v":563601.26762732572},1000000,{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,563601.26762732572,{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B103<>\"\",((Flat_Extra/1000)/12)*AQ103*AO103+Input!$H$34*V103*AP103,\"\")","v":0},115.55378999999999,280.08168045396121,500000,{"$f":"IF(B103<>\"\",IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B103<>\"\",B103<=Term-3),MIN(AU103,Charges!$H$11),0)","v":0},{"$f":"IF(C103=1,MIN(AV103,AW103),IF(AV103=0,0,MIN(AW103-AY102,IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$I$100,5)/Mode,0))))*(B103<=Term-3)","v":0},0,{"$f":"IF(B103<>\"\",IF(BH103>0,IF(AH104<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,MIN(IF(MOD(C103,12)=0,VLOOKUP(B103,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM103,AH103),AH103-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C103<60,0,IF(MOD(C103,12)=0,(BC103<60)*SUM(INDIRECT($BF$7&(C103+11)&\":\"&$BF$7&C102))+(BC103>=60)*SUMPRODUCT($BD$12:BD103,$BE$12:$BE103),0))","v":0},1000000,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,IF(MOD(C103,12)=0,VLOOKUP(B103,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},563601.26762732572,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B103<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B103<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B103<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B103<=Charges!$C$88),0)","v":0},{"$f":"IF(B103<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B103<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW103*BY103*Input!$H$35+BX103*BZ103*Input!$H$36","v":0},0,{"$f":"CB103*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F103*Charges!$F$51+CM102+IF(MOD(C103-1,12)=0,CN102,0)-BE102,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C103-1,12)=0,H103*D103,CN102),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG103-(B103>PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH103-(B103<=PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"CI103*Charges!$C$22/12","v":0},0,-97.848690453961197,{"$f":"CJ103-CL103-(B103<=PPT)*AF103*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C103=\"\",MOD(C103-1,12)=0,B103>PPT),0%,100%/12+CO102),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B103>PPT),0%,100%-CO103)","v":0},{"$f":"IF(B103>=Charges!$B$68,IF(MOD(C103,12)=0,(Loyalty_Bonus+Charges!$C$69*(B103-11))*AH103,0),0)","v":0},563601.26762732572,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,93,0,0,0,0,{"$f":"IF(AND(B104<>\"\", B104<=10),VLOOKUP(B104,Charges!$C$40:$F$50, 4, 0), IF(AND(B104<>\"\", B104 >10), 100%, 0))","v":0.97},0,0,{"$f":"D104*H104+F104*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B104=1,0,IF(B104<>\"\",(M104+N104)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G104), 0.5*Term*aprem)*(1+Indexation*(B104-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B104, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B104<>\"\",B104<=Term),IF(C104<61,Charges!$C$31,W103*(1+(B104<>B103)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,R104+CR103-BB103),\"\")","v":563601.26762732572},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,IF(C104=Input!$O$18,Input!$O$19,R104+CR103-Z104-BE103)),\"\")","v":562406.62913732568},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,CI104+CJ104,AB104*(1+Charges!$D$11)),0)","v":566025.17032326071},{"$f":"IF(Input!$W$55=1,CK104+CL104,( 1-(1-CW104)^(1/12))*(AC104))","v":545.32108751818055},{"$f":"AC104*Charges!$D$28/12","v":636.77831661366827},98.157795753272495,643.47888327145301,{"$f":"IF(Input!$W$55=1,CM104+CN104,MAX(AC104-AG104,0))","v":565381.69143998926},1000000,{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,565381.69143998926,{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B104<>\"\",((Flat_Extra/1000)/12)*AQ104*AO104+Input!$H$34*V104*AP104,\"\")","v":0},115.55378999999999,280.3907857532725,500000,{"$f":"IF(B104<>\"\",IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B104<>\"\",B104<=Term-3),MIN(AU104,Charges!$H$11),0)","v":0},{"$f":"IF(C104=1,MIN(AV104,AW104),IF(AV104=0,0,MIN(AW104-AY103,IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$I$100,5)/Mode,0))))*(B104<=Term-3)","v":0},0,{"$f":"IF(B104<>\"\",IF(BH104>0,IF(AH105<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,MIN(IF(MOD(C104,12)=0,VLOOKUP(B104,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM104,AH104),AH104-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C104<60,0,IF(MOD(C104,12)=0,(BC104<60)*SUM(INDIRECT($BF$7&(C104+11)&\":\"&$BF$7&C103))+(BC104>=60)*SUMPRODUCT($BD$12:BD104,$BE$12:$BE104),0))","v":0},1000000,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,IF(MOD(C104,12)=0,VLOOKUP(B104,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},565381.69143998926,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B104<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B104<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B104<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B104<=Charges!$C$88),0)","v":0},{"$f":"IF(B104<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B104<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW104*BY104*Input!$H$35+BX104*BZ104*Input!$H$36","v":0},0,{"$f":"CB104*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F104*Charges!$F$51+CM103+IF(MOD(C104-1,12)=0,CN103,0)-BE103,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C104-1,12)=0,H104*D104,CN103),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG104-(B104>PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH104-(B104<=PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"CI104*Charges!$C$22/12","v":0},0,-98.157795753272495,{"$f":"CJ104-CL104-(B104<=PPT)*AF104*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C104=\"\",MOD(C104-1,12)=0,B104>PPT),0%,100%/12+CO103),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B104>PPT),0%,100%-CO104)","v":0},{"$f":"IF(B104>=Charges!$B$68,IF(MOD(C104,12)=0,(Loyalty_Bonus+Charges!$C$69*(B104-11))*AH104,0),0)","v":0},565381.69143998926,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,94,0,0,0,0,{"$f":"IF(AND(B105<>\"\", B105<=10),VLOOKUP(B105,Charges!$C$40:$F$50, 4, 0), IF(AND(B105<>\"\", B105 >10), 100%, 0))","v":0.97},0,0,{"$f":"D105*H105+F105*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B105=1,0,IF(B105<>\"\",(M105+N105)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G105), 0.5*Term*aprem)*(1+Indexation*(B105-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B105, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B105<>\"\",B105<=Term),IF(C105<61,Charges!$C$31,W104*(1+(B105<>B104)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,R105+CR104-BB104),\"\")","v":565381.69143998926},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,IF(C105=Input!$O$18,Input!$O$19,R105+CR104-Z105-BE104)),\"\")","v":564187.05294998921},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,CI105+CJ105,AB105*(1+Charges!$D$11)),0)","v":567817.0494363436},{"$f":"IF(Input!$W$55=1,CK105+CL105,( 1-(1-CW105)^(1/12))*(AC105))","v":547.04742323234927},{"$f":"AC105*Charges!$D$28/12","v":638.7941806158866},98.46853618182287,645.51595941417213,{"$f":"IF(Input!$W$55=1,CM105+CN105,MAX(AC105-AG105,0))","v":567171.53347692941},1000000,{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,567171.53347692941,{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B105<>\"\",((Flat_Extra/1000)/12)*AQ105*AO105+Input!$H$34*V105*AP105,\"\")","v":0},115.55378999999999,280.70152618182289,500000,{"$f":"IF(B105<>\"\",IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B105<>\"\",B105<=Term-3),MIN(AU105,Charges!$H$11),0)","v":0},{"$f":"IF(C105=1,MIN(AV105,AW105),IF(AV105=0,0,MIN(AW105-AY104,IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$I$100,5)/Mode,0))))*(B105<=Term-3)","v":0},0,{"$f":"IF(B105<>\"\",IF(BH105>0,IF(AH106<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,MIN(IF(MOD(C105,12)=0,VLOOKUP(B105,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM105,AH105),AH105-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C105<60,0,IF(MOD(C105,12)=0,(BC105<60)*SUM(INDIRECT($BF$7&(C105+11)&\":\"&$BF$7&C104))+(BC105>=60)*SUMPRODUCT($BD$12:BD105,$BE$12:$BE105),0))","v":0},1000000,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,IF(MOD(C105,12)=0,VLOOKUP(B105,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},567171.53347692941,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B105<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B105<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B105<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B105<=Charges!$C$88),0)","v":0},{"$f":"IF(B105<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B105<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW105*BY105*Input!$H$35+BX105*BZ105*Input!$H$36","v":0},0,{"$f":"CB105*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F105*Charges!$F$51+CM104+IF(MOD(C105-1,12)=0,CN104,0)-BE104,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C105-1,12)=0,H105*D105,CN104),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG105-(B105>PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH105-(B105<=PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"CI105*Charges!$C$22/12","v":0},0,-98.46853618182287,{"$f":"CJ105-CL105-(B105<=PPT)*AF105*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C105=\"\",MOD(C105-1,12)=0,B105>PPT),0%,100%/12+CO104),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B105>PPT),0%,100%-CO105)","v":0},{"$f":"IF(B105>=Charges!$B$68,IF(MOD(C105,12)=0,(Loyalty_Bonus+Charges!$C$69*(B105-11))*AH105,0),0)","v":0},567171.53347692941,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,95,0,0,0,0,{"$f":"IF(AND(B106<>\"\", B106<=10),VLOOKUP(B106,Charges!$C$40:$F$50, 4, 0), IF(AND(B106<>\"\", B106 >10), 100%, 0))","v":0.97},0,0,{"$f":"D106*H106+F106*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B106=1,0,IF(B106<>\"\",(M106+N106)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G106), 0.5*Term*aprem)*(1+Indexation*(B106-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B106, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B106<>\"\",B106<=Term),IF(C106<61,Charges!$C$31,W105*(1+(B106<>B105)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,R106+CR105-BB105),\"\")","v":567171.53347692941},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,IF(C106=Input!$O$18,Input!$O$19,R106+CR105-Z106-BE105)),\"\")","v":565976.89498692937},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,CI106+CJ106,AB106*(1+Charges!$D$11)),0)","v":569618.40737084148},{"$f":"IF(Input!$W$55=1,CK106+CL106,( 1-(1-CW106)^(1/12))*(AC106))","v":548.78289105136673},{"$f":"AC106*Charges!$D$28/12","v":640.82070829219663},98.780920389246006,647.56381144061277,{"$f":"IF(Input!$W$55=1,CM106+CN106,MAX(AC106-AG106,0))","v":568970.84355940088},1000000,{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,568970.84355940088,{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B106<>\"\",((Flat_Extra/1000)/12)*AQ106*AO106+Input!$H$34*V106*AP106,\"\")","v":0},115.55378999999999,281.01391038924601,500000,{"$f":"IF(B106<>\"\",IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B106<>\"\",B106<=Term-3),MIN(AU106,Charges!$H$11),0)","v":0},{"$f":"IF(C106=1,MIN(AV106,AW106),IF(AV106=0,0,MIN(AW106-AY105,IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$I$100,5)/Mode,0))))*(B106<=Term-3)","v":0},0,{"$f":"IF(B106<>\"\",IF(BH106>0,IF(AH107<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,MIN(IF(MOD(C106,12)=0,VLOOKUP(B106,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM106,AH106),AH106-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C106<60,0,IF(MOD(C106,12)=0,(BC106<60)*SUM(INDIRECT($BF$7&(C106+11)&\":\"&$BF$7&C105))+(BC106>=60)*SUMPRODUCT($BD$12:BD106,$BE$12:$BE106),0))","v":0},1000000,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,IF(MOD(C106,12)=0,VLOOKUP(B106,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},568970.84355940088,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B106<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B106<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B106<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B106<=Charges!$C$88),0)","v":0},{"$f":"IF(B106<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B106<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW106*BY106*Input!$H$35+BX106*BZ106*Input!$H$36","v":0},0,{"$f":"CB106*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F106*Charges!$F$51+CM105+IF(MOD(C106-1,12)=0,CN105,0)-BE105,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C106-1,12)=0,H106*D106,CN105),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG106-(B106>PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH106-(B106<=PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"CI106*Charges!$C$22/12","v":0},0,-98.780920389246006,{"$f":"CJ106-CL106-(B106<=PPT)*AF106*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C106=\"\",MOD(C106-1,12)=0,B106>PPT),0%,100%/12+CO105),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B106>PPT),0%,100%-CO106)","v":0},{"$f":"IF(B106>=Charges!$B$68,IF(MOD(C106,12)=0,(Loyalty_Bonus+Charges!$C$69*(B106-11))*AH106,0),0)","v":0},568970.84355940088,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,96,0,0,0,0,{"$f":"IF(AND(B107<>\"\", B107<=10),VLOOKUP(B107,Charges!$C$40:$F$50, 4, 0), IF(AND(B107<>\"\", B107 >10), 100%, 0))","v":0.97},0,0,{"$f":"D107*H107+F107*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B107=1,0,IF(B107<>\"\",(M107+N107)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G107), 0.5*Term*aprem)*(1+Indexation*(B107-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B107, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B107<>\"\",B107<=Term),IF(C107<61,Charges!$C$31,W106*(1+(B107<>B106)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,R107+CR106-BB106),\"\")","v":568970.84355940088},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,IF(C107=Input!$O$18,Input!$O$19,R107+CR106-Z107-BE106)),\"\")","v":567776.20506940084},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,CI107+CJ107,AB107*(1+Charges!$D$11)),0)","v":571429.29426856083},{"$f":"IF(Input!$W$55=1,CK107+CL107,( 1-(1-CW107)^(1/12))*(AC107))","v":550.52753928295112},{"$f":"AC107*Charges!$D$28/12","v":642.85795605213093},99.094957070931201,649.6224963538823,{"$f":"IF(Input!$W$55=1,CM107+CN107,MAX(AC107-AG107,0))","v":570779.6717722069},1000000,{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,570779.6717722069,{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B107<>\"\",((Flat_Extra/1000)/12)*AQ107*AO107+Input!$H$34*V107*AP107,\"\")","v":0},115.55378999999999,281.3279470709312,500000,{"$f":"IF(B107<>\"\",IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B107<>\"\",B107<=Term-3),MIN(AU107,Charges!$H$11),0)","v":0},{"$f":"IF(C107=1,MIN(AV107,AW107),IF(AV107=0,0,MIN(AW107-AY106,IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$I$100,5)/Mode,0))))*(B107<=Term-3)","v":0},0,{"$f":"IF(B107<>\"\",IF(BH107>0,IF(AH108<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,MIN(IF(MOD(C107,12)=0,VLOOKUP(B107,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM107,AH107),AH107-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C107<60,0,IF(MOD(C107,12)=0,(BC107<60)*SUM(INDIRECT($BF$7&(C107+11)&\":\"&$BF$7&C106))+(BC107>=60)*SUMPRODUCT($BD$12:BD107,$BE$12:$BE107),0))","v":0},1000000,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,IF(MOD(C107,12)=0,VLOOKUP(B107,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},570779.6717722069,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B107<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B107<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B107<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B107<=Charges!$C$88),0)","v":0},{"$f":"IF(B107<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B107<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW107*BY107*Input!$H$35+BX107*BZ107*Input!$H$36","v":0},0,{"$f":"CB107*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F107*Charges!$F$51+CM106+IF(MOD(C107-1,12)=0,CN106,0)-BE106,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C107-1,12)=0,H107*D107,CN106),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG107-(B107>PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH107-(B107<=PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"CI107*Charges!$C$22/12","v":0},0,-99.094957070931201,{"$f":"CJ107-CL107-(B107<=PPT)*AF107*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C107=\"\",MOD(C107-1,12)=0,B107>PPT),0%,100%/12+CO106),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B107>PPT),0%,100%-CO107)","v":0},{"$f":"IF(B107>=Charges!$B$68,IF(MOD(C107,12)=0,(Loyalty_Bonus+Charges!$C$69*(B107-11))*AH107,0),0)","v":0},570779.6717722069,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,97,0,0,0,0,{"$f":"IF(AND(B108<>\"\", B108<=10),VLOOKUP(B108,Charges!$C$40:$F$50, 4, 0), IF(AND(B108<>\"\", B108 >10), 100%, 0))","v":0.97},0,0,{"$f":"D108*H108+F108*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B108=1,0,IF(B108<>\"\",(M108+N108)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G108), 0.5*Term*aprem)*(1+Indexation*(B108-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B108, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B108<>\"\",B108<=Term),IF(C108<61,Charges!$C$31,W107*(1+(B108<>B107)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,R108+CR107-BB107),\"\")","v":570779.6717722069},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,IF(C108=Input!$O$18,Input!$O$19,R108+CR107-Z108-BE107)),\"\")","v":569485.67323087354},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,CI108+CJ108,AB108*(1+Charges!$D$11)),0)","v":573149.76119965652},{"$f":"IF(Input!$W$55=1,CK108+CL108,( 1-(1-CW108)^(1/12))*(AC108))","v":552.1850749317075},{"$f":"AC108*Charges!$D$28/12","v":644.79348134961356},99.393313487707346,651.57838841941486,{"$f":"IF(Input!$W$55=1,CM108+CN108,MAX(AC108-AG108,0))","v":572498.18281123706},1000000,{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,572498.18281123706,{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B108<>\"\",((Flat_Extra/1000)/12)*AQ108*AO108+Input!$H$34*V108*AP108,\"\")","v":0},127.376448,296.78292148770731,500000,{"$f":"IF(B108<>\"\",IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B108<>\"\",B108<=Term-3),MIN(AU108,Charges!$H$11),0)","v":0},{"$f":"IF(C108=1,MIN(AV108,AW108),IF(AV108=0,0,MIN(AW108-AY107,IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$I$100,5)/Mode,0))))*(B108<=Term-3)","v":0},0,{"$f":"IF(B108<>\"\",IF(BH108>0,IF(AH109<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,MIN(IF(MOD(C108,12)=0,VLOOKUP(B108,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM108,AH108),AH108-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C108<60,0,IF(MOD(C108,12)=0,(BC108<60)*SUM(INDIRECT($BF$7&(C108+11)&\":\"&$BF$7&C107))+(BC108>=60)*SUMPRODUCT($BD$12:BD108,$BE$12:$BE108),0))","v":0},1000000,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,IF(MOD(C108,12)=0,VLOOKUP(B108,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},572498.18281123706,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B108<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B108<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B108<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B108<=Charges!$C$88),0)","v":0},{"$f":"IF(B108<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B108<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW108*BY108*Input!$H$35+BX108*BZ108*Input!$H$36","v":0},0,{"$f":"CB108*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F108*Charges!$F$51+CM107+IF(MOD(C108-1,12)=0,CN107,0)-BE107,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C108-1,12)=0,H108*D108,CN107),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG108-(B108>PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH108-(B108<=PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"CI108*Charges!$C$22/12","v":0},0,-99.393313487707346,{"$f":"CJ108-CL108-(B108<=PPT)*AF108*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C108=\"\",MOD(C108-1,12)=0,B108>PPT),0%,100%/12+CO107),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B108>PPT),0%,100%-CO108)","v":0},{"$f":"IF(B108>=Charges!$B$68,IF(MOD(C108,12)=0,(Loyalty_Bonus+Charges!$C$69*(B108-11))*AH108,0),0)","v":0},572498.18281123706,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,98,0,0,0,0,{"$f":"IF(AND(B109<>\"\", B109<=10),VLOOKUP(B109,Charges!$C$40:$F$50, 4, 0), IF(AND(B109<>\"\", B109 >10), 100%, 0))","v":0.97},0,0,{"$f":"D109*H109+F109*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B109=1,0,IF(B109<>\"\",(M109+N109)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G109), 0.5*Term*aprem)*(1+Indexation*(B109-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B109, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B109<>\"\",B109<=Term),IF(C109<61,Charges!$C$31,W108*(1+(B109<>B108)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,R109+CR108-BB108),\"\")","v":572498.18281123706},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,IF(C109=Input!$O$18,Input!$O$19,R109+CR108-Z109-BE108)),\"\")","v":571204.18426990369},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,CI109+CJ109,AB109*(1+Charges!$D$11)),0)","v":574879.32919045619},{"$f":"IF(Input!$W$55=1,CK109+CL109,( 1-(1-CW109)^(1/12))*(AC109))","v":553.85137874137877},{"$f":"AC109*Charges!$D$28/12","v":646.73924533926322},99.693248173448168,653.54462691482695,{"$f":"IF(Input!$W$55=1,CM109+CN109,MAX(AC109-AG109,0))","v":574225.78456354141},1000000,{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,574225.78456354141,{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B109<>\"\",((Flat_Extra/1000)/12)*AQ109*AO109+Input!$H$34*V109*AP109,\"\")","v":0},127.376448,297.08285617344814,500000,{"$f":"IF(B109<>\"\",IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B109<>\"\",B109<=Term-3),MIN(AU109,Charges!$H$11),0)","v":0},{"$f":"IF(C109=1,MIN(AV109,AW109),IF(AV109=0,0,MIN(AW109-AY108,IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$I$100,5)/Mode,0))))*(B109<=Term-3)","v":0},0,{"$f":"IF(B109<>\"\",IF(BH109>0,IF(AH110<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,MIN(IF(MOD(C109,12)=0,VLOOKUP(B109,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM109,AH109),AH109-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C109<60,0,IF(MOD(C109,12)=0,(BC109<60)*SUM(INDIRECT($BF$7&(C109+11)&\":\"&$BF$7&C108))+(BC109>=60)*SUMPRODUCT($BD$12:BD109,$BE$12:$BE109),0))","v":0},1000000,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,IF(MOD(C109,12)=0,VLOOKUP(B109,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},574225.78456354141,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B109<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B109<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B109<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B109<=Charges!$C$88),0)","v":0},{"$f":"IF(B109<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B109<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW109*BY109*Input!$H$35+BX109*BZ109*Input!$H$36","v":0},0,{"$f":"CB109*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F109*Charges!$F$51+CM108+IF(MOD(C109-1,12)=0,CN108,0)-BE108,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C109-1,12)=0,H109*D109,CN108),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG109-(B109>PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH109-(B109<=PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"CI109*Charges!$C$22/12","v":0},0,-99.693248173448168,{"$f":"CJ109-CL109-(B109<=PPT)*AF109*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C109=\"\",MOD(C109-1,12)=0,B109>PPT),0%,100%/12+CO108),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B109>PPT),0%,100%-CO109)","v":0},{"$f":"IF(B109>=Charges!$B$68,IF(MOD(C109,12)=0,(Loyalty_Bonus+Charges!$C$69*(B109-11))*AH109,0),0)","v":0},574225.78456354141,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,99,0,0,0,0,{"$f":"IF(AND(B110<>\"\", B110<=10),VLOOKUP(B110,Charges!$C$40:$F$50, 4, 0), IF(AND(B110<>\"\", B110 >10), 100%, 0))","v":0.97},0,0,{"$f":"D110*H110+F110*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B110=1,0,IF(B110<>\"\",(M110+N110)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G110), 0.5*Term*aprem)*(1+Indexation*(B110-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B110, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B110<>\"\",B110<=Term),IF(C110<61,Charges!$C$31,W109*(1+(B110<>B109)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,R110+CR109-BB109),\"\")","v":574225.78456354141},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,IF(C110=Input!$O$18,Input!$O$19,R110+CR109-Z110-BE109)),\"\")","v":572931.78602220805},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,CI110+CJ110,AB110*(1+Charges!$D$11)),0)","v":576618.04638445296},{"$f":"IF(Input!$W$55=1,CK110+CL110,( 1-(1-CW110)^(1/12))*(AC110))","v":555.52649709446439},{"$f":"AC110*Charges!$D$28/12","v":648.69530218250964},99.994769477003587,655.521266571468,{"$f":"IF(Input!$W$55=1,CM110+CN110,MAX(AC110-AG110,0))","v":575962.52511788148},1000000,{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,575962.52511788148,{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B110<>\"\",((Flat_Extra/1000)/12)*AQ110*AO110+Input!$H$34*V110*AP110,\"\")","v":0},127.376448,297.38437747700357,500000,{"$f":"IF(B110<>\"\",IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B110<>\"\",B110<=Term-3),MIN(AU110,Charges!$H$11),0)","v":0},{"$f":"IF(C110=1,MIN(AV110,AW110),IF(AV110=0,0,MIN(AW110-AY109,IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$I$100,5)/Mode,0))))*(B110<=Term-3)","v":0},0,{"$f":"IF(B110<>\"\",IF(BH110>0,IF(AH111<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,MIN(IF(MOD(C110,12)=0,VLOOKUP(B110,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM110,AH110),AH110-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C110<60,0,IF(MOD(C110,12)=0,(BC110<60)*SUM(INDIRECT($BF$7&(C110+11)&\":\"&$BF$7&C109))+(BC110>=60)*SUMPRODUCT($BD$12:BD110,$BE$12:$BE110),0))","v":0},1000000,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,IF(MOD(C110,12)=0,VLOOKUP(B110,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},575962.52511788148,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B110<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B110<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B110<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B110<=Charges!$C$88),0)","v":0},{"$f":"IF(B110<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B110<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW110*BY110*Input!$H$35+BX110*BZ110*Input!$H$36","v":0},0,{"$f":"CB110*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F110*Charges!$F$51+CM109+IF(MOD(C110-1,12)=0,CN109,0)-BE109,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C110-1,12)=0,H110*D110,CN109),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG110-(B110>PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH110-(B110<=PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"CI110*Charges!$C$22/12","v":0},0,-99.994769477003587,{"$f":"CJ110-CL110-(B110<=PPT)*AF110*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C110=\"\",MOD(C110-1,12)=0,B110>PPT),0%,100%/12+CO109),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B110>PPT),0%,100%-CO110)","v":0},{"$f":"IF(B110>=Charges!$B$68,IF(MOD(C110,12)=0,(Loyalty_Bonus+Charges!$C$69*(B110-11))*AH110,0),0)","v":0},575962.52511788148,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,100,0,0,0,0,{"$f":"IF(AND(B111<>\"\", B111<=10),VLOOKUP(B111,Charges!$C$40:$F$50, 4, 0), IF(AND(B111<>\"\", B111 >10), 100%, 0))","v":0.97},0,0,{"$f":"D111*H111+F111*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B111=1,0,IF(B111<>\"\",(M111+N111)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G111), 0.5*Term*aprem)*(1+Indexation*(B111-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B111, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B111<>\"\",B111<=Term),IF(C111<61,Charges!$C$31,W110*(1+(B111<>B110)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,R111+CR110-BB110),\"\")","v":575962.52511788148},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,IF(C111=Input!$O$18,Input!$O$19,R111+CR110-Z111-BE110)),\"\")","v":574668.52657654812},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,CI111+CJ111,AB111*(1+Charges!$D$11)),0)","v":578365.9611798129},{"$f":"IF(Input!$W$55=1,CK111+CL111,( 1-(1-CW111)^(1/12))*(AC111))","v":557.21047661882085},{"$f":"AC111*Charges!$D$28/12","v":650.66170632728949},100.29788579138774,657.50836241020863,{"$f":"IF(Input!$W$55=1,CM111+CN111,MAX(AC111-AG111,0))","v":577708.45281740266},1000000,{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,577708.45281740266,{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B111<>\"\",((Flat_Extra/1000)/12)*AQ111*AO111+Input!$H$34*V111*AP111,\"\")","v":0},127.376448,297.68749379138774,500000,{"$f":"IF(B111<>\"\",IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B111<>\"\",B111<=Term-3),MIN(AU111,Charges!$H$11),0)","v":0},{"$f":"IF(C111=1,MIN(AV111,AW111),IF(AV111=0,0,MIN(AW111-AY110,IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$I$100,5)/Mode,0))))*(B111<=Term-3)","v":0},0,{"$f":"IF(B111<>\"\",IF(BH111>0,IF(AH112<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,MIN(IF(MOD(C111,12)=0,VLOOKUP(B111,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM111,AH111),AH111-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C111<60,0,IF(MOD(C111,12)=0,(BC111<60)*SUM(INDIRECT($BF$7&(C111+11)&\":\"&$BF$7&C110))+(BC111>=60)*SUMPRODUCT($BD$12:BD111,$BE$12:$BE111),0))","v":0},1000000,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,IF(MOD(C111,12)=0,VLOOKUP(B111,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},577708.45281740266,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B111<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B111<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B111<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B111<=Charges!$C$88),0)","v":0},{"$f":"IF(B111<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B111<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW111*BY111*Input!$H$35+BX111*BZ111*Input!$H$36","v":0},0,{"$f":"CB111*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F111*Charges!$F$51+CM110+IF(MOD(C111-1,12)=0,CN110,0)-BE110,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C111-1,12)=0,H111*D111,CN110),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG111-(B111>PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH111-(B111<=PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"CI111*Charges!$C$22/12","v":0},0,-100.29788579138774,{"$f":"CJ111-CL111-(B111<=PPT)*AF111*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C111=\"\",MOD(C111-1,12)=0,B111>PPT),0%,100%/12+CO110),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B111>PPT),0%,100%-CO111)","v":0},{"$f":"IF(B111>=Charges!$B$68,IF(MOD(C111,12)=0,(Loyalty_Bonus+Charges!$C$69*(B111-11))*AH111,0),0)","v":0},577708.45281740266,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,101,0,0,0,0,{"$f":"IF(AND(B112<>\"\", B112<=10),VLOOKUP(B112,Charges!$C$40:$F$50, 4, 0), IF(AND(B112<>\"\", B112 >10), 100%, 0))","v":0.97},0,0,{"$f":"D112*H112+F112*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B112=1,0,IF(B112<>\"\",(M112+N112)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G112), 0.5*Term*aprem)*(1+Indexation*(B112-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B112, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B112<>\"\",B112<=Term),IF(C112<61,Charges!$C$31,W111*(1+(B112<>B111)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,R112+CR111-BB111),\"\")","v":577708.45281740266},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,IF(C112=Input!$O$18,Input!$O$19,R112+CR111-Z112-BE111)),\"\")","v":576414.4542760693},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,CI112+CJ112,AB112*(1+Charges!$D$11)),0)","v":580123.12223072269},{"$f":"IF(Input!$W$55=1,CK112+CL112,( 1-(1-CW112)^(1/12))*(AC112))","v":558.90336418896106},{"$f":"AC112*Charges!$D$28/12","v":652.63851250956304},100.60260555401298,659.505969742974,{"$f":"IF(Input!$W$55=1,CM112+CN112,MAX(AC112-AG112,0))","v":579463.61626097967},1000000,{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,579463.61626097967,{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B112<>\"\",((Flat_Extra/1000)/12)*AQ112*AO112+Input!$H$34*V112*AP112,\"\")","v":0},127.376448,297.99221355401295,500000,{"$f":"IF(B112<>\"\",IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B112<>\"\",B112<=Term-3),MIN(AU112,Charges!$H$11),0)","v":0},{"$f":"IF(C112=1,MIN(AV112,AW112),IF(AV112=0,0,MIN(AW112-AY111,IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$I$100,5)/Mode,0))))*(B112<=Term-3)","v":0},0,{"$f":"IF(B112<>\"\",IF(BH112>0,IF(AH113<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,MIN(IF(MOD(C112,12)=0,VLOOKUP(B112,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM112,AH112),AH112-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C112<60,0,IF(MOD(C112,12)=0,(BC112<60)*SUM(INDIRECT($BF$7&(C112+11)&\":\"&$BF$7&C111))+(BC112>=60)*SUMPRODUCT($BD$12:BD112,$BE$12:$BE112),0))","v":0},1000000,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,IF(MOD(C112,12)=0,VLOOKUP(B112,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},579463.61626097967,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B112<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B112<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B112<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B112<=Charges!$C$88),0)","v":0},{"$f":"IF(B112<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B112<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW112*BY112*Input!$H$35+BX112*BZ112*Input!$H$36","v":0},0,{"$f":"CB112*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F112*Charges!$F$51+CM111+IF(MOD(C112-1,12)=0,CN111,0)-BE111,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C112-1,12)=0,H112*D112,CN111),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG112-(B112>PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH112-(B112<=PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"CI112*Charges!$C$22/12","v":0},0,-100.60260555401298,{"$f":"CJ112-CL112-(B112<=PPT)*AF112*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C112=\"\",MOD(C112-1,12)=0,B112>PPT),0%,100%/12+CO111),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B112>PPT),0%,100%-CO112)","v":0},{"$f":"IF(B112>=Charges!$B$68,IF(MOD(C112,12)=0,(Loyalty_Bonus+Charges!$C$69*(B112-11))*AH112,0),0)","v":0},579463.61626097967,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,102,0,0,0,0,{"$f":"IF(AND(B113<>\"\", B113<=10),VLOOKUP(B113,Charges!$C$40:$F$50, 4, 0), IF(AND(B113<>\"\", B113 >10), 100%, 0))","v":0.97},0,0,{"$f":"D113*H113+F113*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B113=1,0,IF(B113<>\"\",(M113+N113)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G113), 0.5*Term*aprem)*(1+Indexation*(B113-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B113, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B113<>\"\",B113<=Term),IF(C113<61,Charges!$C$31,W112*(1+(B113<>B112)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,R113+CR112-BB112),\"\")","v":579463.61626097967},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,IF(C113=Input!$O$18,Input!$O$19,R113+CR112-Z113-BE112)),\"\")","v":578169.61771964631},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,CI113+CJ113,AB113*(1+Charges!$D$11)),0)","v":581889.57844874368},{"$f":"IF(Input!$W$55=1,CK113+CL113,( 1-(1-CW113)^(1/12))*(AC113))","v":560.60520692735781},{"$f":"AC113*Charges!$D$28/12","v":654.62577575483658},100.9089372469244,661.51414417428225,{"$f":"IF(Input!$W$55=1,CM113+CN113,MAX(AC113-AG113,0))","v":581228.06430456939},1000000,{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,581228.06430456939,{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B113<>\"\",((Flat_Extra/1000)/12)*AQ113*AO113+Input!$H$34*V113*AP113,\"\")","v":0},127.376448,298.29854524692439,500000,{"$f":"IF(B113<>\"\",IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B113<>\"\",B113<=Term-3),MIN(AU113,Charges!$H$11),0)","v":0},{"$f":"IF(C113=1,MIN(AV113,AW113),IF(AV113=0,0,MIN(AW113-AY112,IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$I$100,5)/Mode,0))))*(B113<=Term-3)","v":0},0,{"$f":"IF(B113<>\"\",IF(BH113>0,IF(AH114<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,MIN(IF(MOD(C113,12)=0,VLOOKUP(B113,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM113,AH113),AH113-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C113<60,0,IF(MOD(C113,12)=0,(BC113<60)*SUM(INDIRECT($BF$7&(C113+11)&\":\"&$BF$7&C112))+(BC113>=60)*SUMPRODUCT($BD$12:BD113,$BE$12:$BE113),0))","v":0},1000000,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,IF(MOD(C113,12)=0,VLOOKUP(B113,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},581228.06430456939,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B113<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B113<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B113<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B113<=Charges!$C$88),0)","v":0},{"$f":"IF(B113<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B113<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW113*BY113*Input!$H$35+BX113*BZ113*Input!$H$36","v":0},0,{"$f":"CB113*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F113*Charges!$F$51+CM112+IF(MOD(C113-1,12)=0,CN112,0)-BE112,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C113-1,12)=0,H113*D113,CN112),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG113-(B113>PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH113-(B113<=PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"CI113*Charges!$C$22/12","v":0},0,-100.9089372469244,{"$f":"CJ113-CL113-(B113<=PPT)*AF113*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C113=\"\",MOD(C113-1,12)=0,B113>PPT),0%,100%/12+CO112),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B113>PPT),0%,100%-CO113)","v":0},{"$f":"IF(B113>=Charges!$B$68,IF(MOD(C113,12)=0,(Loyalty_Bonus+Charges!$C$69*(B113-11))*AH113,0),0)","v":0},581228.06430456939,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,103,0,0,0,0,{"$f":"IF(AND(B114<>\"\", B114<=10),VLOOKUP(B114,Charges!$C$40:$F$50, 4, 0), IF(AND(B114<>\"\", B114 >10), 100%, 0))","v":0.97},0,0,{"$f":"D114*H114+F114*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B114=1,0,IF(B114<>\"\",(M114+N114)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G114), 0.5*Term*aprem)*(1+Indexation*(B114-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B114, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B114<>\"\",B114<=Term),IF(C114<61,Charges!$C$31,W113*(1+(B114<>B113)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,R114+CR113-BB113),\"\")","v":581228.06430456939},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,IF(C114=Input!$O$18,Input!$O$19,R114+CR113-Z114-BE113)),\"\")","v":579934.06576323602},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,CI114+CJ114,AB114*(1+Charges!$D$11)),0)","v":583665.37900417345},{"$f":"IF(Input!$W$55=1,CK114+CL114,( 1-(1-CW114)^(1/12))*(AC114))","v":562.31605220575648},{"$f":"AC114*Charges!$D$28/12","v":656.62355137969519},101.21688939703616,663.53294160279268,{"$f":"IF(Input!$W$55=1,CM114+CN114,MAX(AC114-AG114,0))","v":583001.84606257069},1000000,{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,583001.84606257069,{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B114<>\"\",((Flat_Extra/1000)/12)*AQ114*AO114+Input!$H$34*V114*AP114,\"\")","v":0},127.376448,298.60649739703615,500000,{"$f":"IF(B114<>\"\",IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B114<>\"\",B114<=Term-3),MIN(AU114,Charges!$H$11),0)","v":0},{"$f":"IF(C114=1,MIN(AV114,AW114),IF(AV114=0,0,MIN(AW114-AY113,IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$I$100,5)/Mode,0))))*(B114<=Term-3)","v":0},0,{"$f":"IF(B114<>\"\",IF(BH114>0,IF(AH115<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,MIN(IF(MOD(C114,12)=0,VLOOKUP(B114,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM114,AH114),AH114-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C114<60,0,IF(MOD(C114,12)=0,(BC114<60)*SUM(INDIRECT($BF$7&(C114+11)&\":\"&$BF$7&C113))+(BC114>=60)*SUMPRODUCT($BD$12:BD114,$BE$12:$BE114),0))","v":0},1000000,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,IF(MOD(C114,12)=0,VLOOKUP(B114,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},583001.84606257069,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B114<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B114<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B114<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B114<=Charges!$C$88),0)","v":0},{"$f":"IF(B114<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B114<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW114*BY114*Input!$H$35+BX114*BZ114*Input!$H$36","v":0},0,{"$f":"CB114*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F114*Charges!$F$51+CM113+IF(MOD(C114-1,12)=0,CN113,0)-BE113,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C114-1,12)=0,H114*D114,CN113),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG114-(B114>PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH114-(B114<=PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"CI114*Charges!$C$22/12","v":0},0,-101.21688939703616,{"$f":"CJ114-CL114-(B114<=PPT)*AF114*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C114=\"\",MOD(C114-1,12)=0,B114>PPT),0%,100%/12+CO113),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B114>PPT),0%,100%-CO114)","v":0},{"$f":"IF(B114>=Charges!$B$68,IF(MOD(C114,12)=0,(Loyalty_Bonus+Charges!$C$69*(B114-11))*AH114,0),0)","v":0},583001.84606257069,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,104,0,0,0,0,{"$f":"IF(AND(B115<>\"\", B115<=10),VLOOKUP(B115,Charges!$C$40:$F$50, 4, 0), IF(AND(B115<>\"\", B115 >10), 100%, 0))","v":0.97},0,0,{"$f":"D115*H115+F115*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B115=1,0,IF(B115<>\"\",(M115+N115)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G115), 0.5*Term*aprem)*(1+Indexation*(B115-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B115, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B115<>\"\",B115<=Term),IF(C115<61,Charges!$C$31,W114*(1+(B115<>B114)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,R115+CR114-BB114),\"\")","v":583001.84606257069},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,IF(C115=Input!$O$18,Input!$O$19,R115+CR114-Z115-BE114)),\"\")","v":581707.84752123733},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,CI115+CJ115,AB115*(1+Charges!$D$11)),0)","v":585450.57332741423},{"$f":"IF(Input!$W$55=1,CK115+CL115,( 1-(1-CW115)^(1/12))*(AC115))","v":564.03594764649279},{"$f":"AC115*Charges!$D$28/12","v":658.63189499334101},101.52647057636869,665.56241822286142,{"$f":"IF(Input!$W$55=1,CM115+CN115,MAX(AC115-AG115,0))","v":584785.01090919133},1000000,{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,584785.01090919133,{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B115<>\"\",((Flat_Extra/1000)/12)*AQ115*AO115+Input!$H$34*V115*AP115,\"\")","v":0},127.376448,298.9160785763687,500000,{"$f":"IF(B115<>\"\",IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B115<>\"\",B115<=Term-3),MIN(AU115,Charges!$H$11),0)","v":0},{"$f":"IF(C115=1,MIN(AV115,AW115),IF(AV115=0,0,MIN(AW115-AY114,IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$I$100,5)/Mode,0))))*(B115<=Term-3)","v":0},0,{"$f":"IF(B115<>\"\",IF(BH115>0,IF(AH116<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,MIN(IF(MOD(C115,12)=0,VLOOKUP(B115,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM115,AH115),AH115-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C115<60,0,IF(MOD(C115,12)=0,(BC115<60)*SUM(INDIRECT($BF$7&(C115+11)&\":\"&$BF$7&C114))+(BC115>=60)*SUMPRODUCT($BD$12:BD115,$BE$12:$BE115),0))","v":0},1000000,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,IF(MOD(C115,12)=0,VLOOKUP(B115,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},584785.01090919133,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B115<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B115<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B115<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B115<=Charges!$C$88),0)","v":0},{"$f":"IF(B115<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B115<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW115*BY115*Input!$H$35+BX115*BZ115*Input!$H$36","v":0},0,{"$f":"CB115*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F115*Charges!$F$51+CM114+IF(MOD(C115-1,12)=0,CN114,0)-BE114,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C115-1,12)=0,H115*D115,CN114),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG115-(B115>PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH115-(B115<=PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"CI115*Charges!$C$22/12","v":0},0,-101.52647057636869,{"$f":"CJ115-CL115-(B115<=PPT)*AF115*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C115=\"\",MOD(C115-1,12)=0,B115>PPT),0%,100%/12+CO114),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B115>PPT),0%,100%-CO115)","v":0},{"$f":"IF(B115>=Charges!$B$68,IF(MOD(C115,12)=0,(Loyalty_Bonus+Charges!$C$69*(B115-11))*AH115,0),0)","v":0},584785.01090919133,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,105,0,0,0,0,{"$f":"IF(AND(B116<>\"\", B116<=10),VLOOKUP(B116,Charges!$C$40:$F$50, 4, 0), IF(AND(B116<>\"\", B116 >10), 100%, 0))","v":0.97},0,0,{"$f":"D116*H116+F116*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B116=1,0,IF(B116<>\"\",(M116+N116)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G116), 0.5*Term*aprem)*(1+Indexation*(B116-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B116, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B116<>\"\",B116<=Term),IF(C116<61,Charges!$C$31,W115*(1+(B116<>B115)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,R116+CR115-BB115),\"\")","v":584785.01090919133},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,IF(C116=Input!$O$18,Input!$O$19,R116+CR115-Z116-BE115)),\"\")","v":583491.01236785797},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,CI116+CJ116,AB116*(1+Charges!$D$11)),0)","v":587245.21111034916},{"$f":"IF(Input!$W$55=1,CK116+CL116,( 1-(1-CW116)^(1/12))*(AC116))","v":565.76494112381886},{"$f":"AC116*Charges!$D$28/12","v":660.65086249914282},101.8376894022874,667.60263052610628,{"$f":"IF(Input!$W$55=1,CM116+CN116,MAX(AC116-AG116,0))","v":586577.6084798231},1000000,{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,586577.6084798231,{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B116<>\"\",((Flat_Extra/1000)/12)*AQ116*AO116+Input!$H$34*V116*AP116,\"\")","v":0},127.376448,299.22729740228738,500000,{"$f":"IF(B116<>\"\",IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B116<>\"\",B116<=Term-3),MIN(AU116,Charges!$H$11),0)","v":0},{"$f":"IF(C116=1,MIN(AV116,AW116),IF(AV116=0,0,MIN(AW116-AY115,IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$I$100,5)/Mode,0))))*(B116<=Term-3)","v":0},0,{"$f":"IF(B116<>\"\",IF(BH116>0,IF(AH117<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,MIN(IF(MOD(C116,12)=0,VLOOKUP(B116,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM116,AH116),AH116-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C116<60,0,IF(MOD(C116,12)=0,(BC116<60)*SUM(INDIRECT($BF$7&(C116+11)&\":\"&$BF$7&C115))+(BC116>=60)*SUMPRODUCT($BD$12:BD116,$BE$12:$BE116),0))","v":0},1000000,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,IF(MOD(C116,12)=0,VLOOKUP(B116,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},586577.6084798231,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B116<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B116<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B116<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B116<=Charges!$C$88),0)","v":0},{"$f":"IF(B116<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B116<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW116*BY116*Input!$H$35+BX116*BZ116*Input!$H$36","v":0},0,{"$f":"CB116*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F116*Charges!$F$51+CM115+IF(MOD(C116-1,12)=0,CN115,0)-BE115,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C116-1,12)=0,H116*D116,CN115),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG116-(B116>PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH116-(B116<=PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"CI116*Charges!$C$22/12","v":0},0,-101.8376894022874,{"$f":"CJ116-CL116-(B116<=PPT)*AF116*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C116=\"\",MOD(C116-1,12)=0,B116>PPT),0%,100%/12+CO115),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B116>PPT),0%,100%-CO116)","v":0},{"$f":"IF(B116>=Charges!$B$68,IF(MOD(C116,12)=0,(Loyalty_Bonus+Charges!$C$69*(B116-11))*AH116,0),0)","v":0},586577.6084798231,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,106,0,0,0,0,{"$f":"IF(AND(B117<>\"\", B117<=10),VLOOKUP(B117,Charges!$C$40:$F$50, 4, 0), IF(AND(B117<>\"\", B117 >10), 100%, 0))","v":0.97},0,0,{"$f":"D117*H117+F117*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B117=1,0,IF(B117<>\"\",(M117+N117)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G117), 0.5*Term*aprem)*(1+Indexation*(B117-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B117, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B117<>\"\",B117<=Term),IF(C117<61,Charges!$C$31,W116*(1+(B117<>B116)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,R117+CR116-BB116),\"\")","v":586577.6084798231},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,IF(C117=Input!$O$18,Input!$O$19,R117+CR116-Z117-BE116)),\"\")","v":585283.60993848974},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,CI117+CJ117,AB117*(1+Charges!$D$11)),0)","v":589049.34230772546},{"$f":"IF(Input!$W$55=1,CK117+CL117,( 1-(1-CW117)^(1/12))*(AC117))","v":567.50308076523595},{"$f":"AC117*Charges!$D$28/12","v":662.68051009619114},102.15055453774247,669.65363530297839,{"$f":"IF(Input!$W$55=1,CM117+CN117,MAX(AC117-AG117,0))","v":588379.68867242243},1000000,{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,588379.68867242243,{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B117<>\"\",((Flat_Extra/1000)/12)*AQ117*AO117+Input!$H$34*V117*AP117,\"\")","v":0},127.376448,299.54016253774245,500000,{"$f":"IF(B117<>\"\",IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B117<>\"\",B117<=Term-3),MIN(AU117,Charges!$H$11),0)","v":0},{"$f":"IF(C117=1,MIN(AV117,AW117),IF(AV117=0,0,MIN(AW117-AY116,IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$I$100,5)/Mode,0))))*(B117<=Term-3)","v":0},0,{"$f":"IF(B117<>\"\",IF(BH117>0,IF(AH118<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,MIN(IF(MOD(C117,12)=0,VLOOKUP(B117,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM117,AH117),AH117-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C117<60,0,IF(MOD(C117,12)=0,(BC117<60)*SUM(INDIRECT($BF$7&(C117+11)&\":\"&$BF$7&C116))+(BC117>=60)*SUMPRODUCT($BD$12:BD117,$BE$12:$BE117),0))","v":0},1000000,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,IF(MOD(C117,12)=0,VLOOKUP(B117,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},588379.68867242243,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B117<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B117<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B117<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B117<=Charges!$C$88),0)","v":0},{"$f":"IF(B117<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B117<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW117*BY117*Input!$H$35+BX117*BZ117*Input!$H$36","v":0},0,{"$f":"CB117*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F117*Charges!$F$51+CM116+IF(MOD(C117-1,12)=0,CN116,0)-BE116,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C117-1,12)=0,H117*D117,CN116),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG117-(B117>PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH117-(B117<=PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"CI117*Charges!$C$22/12","v":0},0,-102.15055453774247,{"$f":"CJ117-CL117-(B117<=PPT)*AF117*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C117=\"\",MOD(C117-1,12)=0,B117>PPT),0%,100%/12+CO116),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B117>PPT),0%,100%-CO117)","v":0},{"$f":"IF(B117>=Charges!$B$68,IF(MOD(C117,12)=0,(Loyalty_Bonus+Charges!$C$69*(B117-11))*AH117,0),0)","v":0},588379.68867242243,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,107,0,0,0,0,{"$f":"IF(AND(B118<>\"\", B118<=10),VLOOKUP(B118,Charges!$C$40:$F$50, 4, 0), IF(AND(B118<>\"\", B118 >10), 100%, 0))","v":0.97},0,0,{"$f":"D118*H118+F118*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B118=1,0,IF(B118<>\"\",(M118+N118)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G118), 0.5*Term*aprem)*(1+Indexation*(B118-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B118, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B118<>\"\",B118<=Term),IF(C118<61,Charges!$C$31,W117*(1+(B118<>B117)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,R118+CR117-BB117),\"\")","v":588379.68867242243},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,IF(C118=Input!$O$18,Input!$O$19,R118+CR117-Z118-BE117)),\"\")","v":587085.69013108907},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,CI118+CJ118,AB118*(1+Charges!$D$11)),0)","v":590863.01713854459},{"$f":"IF(Input!$W$55=1,CK118+CL118,( 1-(1-CW118)^(1/12))*(AC118))","v":569.25041495283369},{"$f":"AC118*Charges!$D$28/12","v":664.72089428086258},102.46507469151005,671.71548964434373,{"$f":"IF(Input!$W$55=1,CM118+CN118,MAX(AC118-AG118,0))","v":590191.30164890026},1000000,{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,590191.30164890026,{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B118<>\"\",((Flat_Extra/1000)/12)*AQ118*AO118+Input!$H$34*V118*AP118,\"\")","v":0},127.376448,299.85468269151005,500000,{"$f":"IF(B118<>\"\",IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B118<>\"\",B118<=Term-3),MIN(AU118,Charges!$H$11),0)","v":0},{"$f":"IF(C118=1,MIN(AV118,AW118),IF(AV118=0,0,MIN(AW118-AY117,IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$I$100,5)/Mode,0))))*(B118<=Term-3)","v":0},0,{"$f":"IF(B118<>\"\",IF(BH118>0,IF(AH119<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,MIN(IF(MOD(C118,12)=0,VLOOKUP(B118,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM118,AH118),AH118-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C118<60,0,IF(MOD(C118,12)=0,(BC118<60)*SUM(INDIRECT($BF$7&(C118+11)&\":\"&$BF$7&C117))+(BC118>=60)*SUMPRODUCT($BD$12:BD118,$BE$12:$BE118),0))","v":0},1000000,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,IF(MOD(C118,12)=0,VLOOKUP(B118,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},590191.30164890026,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B118<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B118<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B118<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B118<=Charges!$C$88),0)","v":0},{"$f":"IF(B118<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B118<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW118*BY118*Input!$H$35+BX118*BZ118*Input!$H$36","v":0},0,{"$f":"CB118*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F118*Charges!$F$51+CM117+IF(MOD(C118-1,12)=0,CN117,0)-BE117,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C118-1,12)=0,H118*D118,CN117),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG118-(B118>PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH118-(B118<=PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"CI118*Charges!$C$22/12","v":0},0,-102.46507469151005,{"$f":"CJ118-CL118-(B118<=PPT)*AF118*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C118=\"\",MOD(C118-1,12)=0,B118>PPT),0%,100%/12+CO117),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B118>PPT),0%,100%-CO118)","v":0},{"$f":"IF(B118>=Charges!$B$68,IF(MOD(C118,12)=0,(Loyalty_Bonus+Charges!$C$69*(B118-11))*AH118,0),0)","v":0},590191.30164890026,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,108,0,0,0,0,{"$f":"IF(AND(B119<>\"\", B119<=10),VLOOKUP(B119,Charges!$C$40:$F$50, 4, 0), IF(AND(B119<>\"\", B119 >10), 100%, 0))","v":0.97},0,0,{"$f":"D119*H119+F119*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B119=1,0,IF(B119<>\"\",(M119+N119)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G119), 0.5*Term*aprem)*(1+Indexation*(B119-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B119, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B119<>\"\",B119<=Term),IF(C119<61,Charges!$C$31,W118*(1+(B119<>B118)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,R119+CR118-BB118),\"\")","v":590191.30164890026},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,IF(C119=Input!$O$18,Input!$O$19,R119+CR118-Z119-BE118)),\"\")","v":588897.3031075669},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,CI119+CJ119,AB119*(1+Charges!$D$11)),0)","v":592686.28608746082},{"$f":"IF(Input!$W$55=1,CK119+CL119,( 1-(1-CW119)^(1/12))*(AC119))","v":571.00699232463728},{"$f":"AC119*Charges!$D$28/12","v":666.77207184839347},102.78125861843471,673.78825094307194,{"$f":"IF(Input!$W$55=1,CM119+CN119,MAX(AC119-AG119,0))","v":592012.49783651775},1000000,{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,592012.49783651775,{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B119<>\"\",((Flat_Extra/1000)/12)*AQ119*AO119+Input!$H$34*V119*AP119,\"\")","v":0},127.376448,300.17086661843467,500000,{"$f":"IF(B119<>\"\",IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B119<>\"\",B119<=Term-3),MIN(AU119,Charges!$H$11),0)","v":0},{"$f":"IF(C119=1,MIN(AV119,AW119),IF(AV119=0,0,MIN(AW119-AY118,IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$I$100,5)/Mode,0))))*(B119<=Term-3)","v":0},0,{"$f":"IF(B119<>\"\",IF(BH119>0,IF(AH120<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,MIN(IF(MOD(C119,12)=0,VLOOKUP(B119,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM119,AH119),AH119-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C119<60,0,IF(MOD(C119,12)=0,(BC119<60)*SUM(INDIRECT($BF$7&(C119+11)&\":\"&$BF$7&C118))+(BC119>=60)*SUMPRODUCT($BD$12:BD119,$BE$12:$BE119),0))","v":0},1000000,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,IF(MOD(C119,12)=0,VLOOKUP(B119,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},592012.49783651775,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B119<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B119<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B119<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B119<=Charges!$C$88),0)","v":0},{"$f":"IF(B119<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B119<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW119*BY119*Input!$H$35+BX119*BZ119*Input!$H$36","v":0},0,{"$f":"CB119*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F119*Charges!$F$51+CM118+IF(MOD(C119-1,12)=0,CN118,0)-BE118,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C119-1,12)=0,H119*D119,CN118),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG119-(B119>PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH119-(B119<=PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"CI119*Charges!$C$22/12","v":0},0,-102.78125861843471,{"$f":"CJ119-CL119-(B119<=PPT)*AF119*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C119=\"\",MOD(C119-1,12)=0,B119>PPT),0%,100%/12+CO118),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B119>PPT),0%,100%-CO119)","v":0},{"$f":"IF(B119>=Charges!$B$68,IF(MOD(C119,12)=0,(Loyalty_Bonus+Charges!$C$69*(B119-11))*AH119,0),0)","v":0},592012.49783651775,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,109,0,0,0,0,{"$f":"IF(AND(B120<>\"\", B120<=10),VLOOKUP(B120,Charges!$C$40:$F$50, 4, 0), IF(AND(B120<>\"\", B120 >10), 100%, 0))","v":0.97},0,0,{"$f":"D120*H120+F120*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B120=1,0,IF(B120<>\"\",(M120+N120)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G120), 0.5*Term*aprem)*(1+Indexation*(B120-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B120, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B120<>\"\",B120<=Term),IF(C120<61,Charges!$C$31,W119*(1+(B120<>B119)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,R120+CR119-BB119),\"\")","v":592012.49783651775},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,IF(C120=Input!$O$18,Input!$O$19,R120+CR119-Z120-BE119)),\"\")","v":590609.14318851777},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,CI120+CJ120,AB120*(1+Charges!$D$11)),0)","v":594409.14019903599},{"$f":"IF(Input!$W$55=1,CK120+CL120,( 1-(1-CW120)^(1/12))*(AC120))","v":572.66682783552596},{"$f":"AC120*Charges!$D$28/12","v":668.7102827239155},103.08002901039467,675.74685684592066,{"$f":"IF(Input!$W$55=1,CM120+CN120,MAX(AC120-AG120,0))","v":593733.39334219007},1000000,{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,593733.39334219007,{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B120<>\"\",((Flat_Extra/1000)/12)*AQ120*AO120+Input!$H$34*V120*AP120,\"\")","v":0},140.55723,317.15107701039466,500000,{"$f":"IF(B120<>\"\",IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B120<>\"\",B120<=Term-3),MIN(AU120,Charges!$H$11),0)","v":0},{"$f":"IF(C120=1,MIN(AV120,AW120),IF(AV120=0,0,MIN(AW120-AY119,IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$I$100,5)/Mode,0))))*(B120<=Term-3)","v":0},0,{"$f":"IF(B120<>\"\",IF(BH120>0,IF(AH121<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,MIN(IF(MOD(C120,12)=0,VLOOKUP(B120,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM120,AH120),AH120-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C120<60,0,IF(MOD(C120,12)=0,(BC120<60)*SUM(INDIRECT($BF$7&(C120+11)&\":\"&$BF$7&C119))+(BC120>=60)*SUMPRODUCT($BD$12:BD120,$BE$12:$BE120),0))","v":0},1000000,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,IF(MOD(C120,12)=0,VLOOKUP(B120,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},593733.39334219007,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B120<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B120<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B120<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B120<=Charges!$C$88),0)","v":0},{"$f":"IF(B120<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B120<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW120*BY120*Input!$H$35+BX120*BZ120*Input!$H$36","v":0},0,{"$f":"CB120*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F120*Charges!$F$51+CM119+IF(MOD(C120-1,12)=0,CN119,0)-BE119,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C120-1,12)=0,H120*D120,CN119),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG120-(B120>PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH120-(B120<=PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"CI120*Charges!$C$22/12","v":0},0,-103.08002901039467,{"$f":"CJ120-CL120-(B120<=PPT)*AF120*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C120=\"\",MOD(C120-1,12)=0,B120>PPT),0%,100%/12+CO119),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B120>PPT),0%,100%-CO120)","v":0},{"$f":"IF(B120>=Charges!$B$68,IF(MOD(C120,12)=0,(Loyalty_Bonus+Charges!$C$69*(B120-11))*AH120,0),0)","v":0},593733.39334219007,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,110,0,0,0,0,{"$f":"IF(AND(B121<>\"\", B121<=10),VLOOKUP(B121,Charges!$C$40:$F$50, 4, 0), IF(AND(B121<>\"\", B121 >10), 100%, 0))","v":0.97},0,0,{"$f":"D121*H121+F121*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B121=1,0,IF(B121<>\"\",(M121+N121)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G121), 0.5*Term*aprem)*(1+Indexation*(B121-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B121, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B121<>\"\",B121<=Term),IF(C121<61,Charges!$C$31,W120*(1+(B121<>B120)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,R121+CR120-BB120),\"\")","v":593733.39334219007},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,IF(C121=Input!$O$18,Input!$O$19,R121+CR120-Z121-BE120)),\"\")","v":592330.03869419009},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,CI121+CJ121,AB121*(1+Charges!$D$11)),0)","v":596141.10799820803},{"$f":"IF(Input!$W$55=1,CK121+CL121,( 1-(1-CW121)^(1/12))*(AC121))","v":574.33544367331911},{"$f":"AC121*Charges!$D$28/12","v":670.658746497984},103.38037986119744,677.71582353451652,{"$f":"IF(Input!$W$55=1,CM121+CN121,MAX(AC121-AG121,0))","v":595463.3921746735},1000000,{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,595463.3921746735,{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B121<>\"\",((Flat_Extra/1000)/12)*AQ121*AO121+Input!$H$34*V121*AP121,\"\")","v":0},140.55723,317.45142786119743,500000,{"$f":"IF(B121<>\"\",IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B121<>\"\",B121<=Term-3),MIN(AU121,Charges!$H$11),0)","v":0},{"$f":"IF(C121=1,MIN(AV121,AW121),IF(AV121=0,0,MIN(AW121-AY120,IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$I$100,5)/Mode,0))))*(B121<=Term-3)","v":0},0,{"$f":"IF(B121<>\"\",IF(BH121>0,IF(AH122<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,MIN(IF(MOD(C121,12)=0,VLOOKUP(B121,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM121,AH121),AH121-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C121<60,0,IF(MOD(C121,12)=0,(BC121<60)*SUM(INDIRECT($BF$7&(C121+11)&\":\"&$BF$7&C120))+(BC121>=60)*SUMPRODUCT($BD$12:BD121,$BE$12:$BE121),0))","v":0},1000000,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,IF(MOD(C121,12)=0,VLOOKUP(B121,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},595463.3921746735,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B121<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B121<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B121<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B121<=Charges!$C$88),0)","v":0},{"$f":"IF(B121<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B121<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW121*BY121*Input!$H$35+BX121*BZ121*Input!$H$36","v":0},0,{"$f":"CB121*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F121*Charges!$F$51+CM120+IF(MOD(C121-1,12)=0,CN120,0)-BE120,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C121-1,12)=0,H121*D121,CN120),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG121-(B121>PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH121-(B121<=PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"CI121*Charges!$C$22/12","v":0},0,-103.38037986119744,{"$f":"CJ121-CL121-(B121<=PPT)*AF121*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C121=\"\",MOD(C121-1,12)=0,B121>PPT),0%,100%/12+CO120),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B121>PPT),0%,100%-CO121)","v":0},{"$f":"IF(B121>=Charges!$B$68,IF(MOD(C121,12)=0,(Loyalty_Bonus+Charges!$C$69*(B121-11))*AH121,0),0)","v":0},595463.3921746735,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,111,0,0,0,0,{"$f":"IF(AND(B122<>\"\", B122<=10),VLOOKUP(B122,Charges!$C$40:$F$50, 4, 0), IF(AND(B122<>\"\", B122 >10), 100%, 0))","v":0.97},0,0,{"$f":"D122*H122+F122*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B122=1,0,IF(B122<>\"\",(M122+N122)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G122), 0.5*Term*aprem)*(1+Indexation*(B122-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B122, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B122<>\"\",B122<=Term),IF(C122<61,Charges!$C$31,W121*(1+(B122<>B121)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,R122+CR121-BB121),\"\")","v":595463.3921746735},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,IF(C122=Input!$O$18,Input!$O$19,R122+CR121-Z122-BE121)),\"\")","v":594060.03752667352},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,CI122+CJ122,AB122*(1+Charges!$D$11)),0)","v":597882.23769526987},{"$f":"IF(Input!$W$55=1,CK122+CL122,( 1-(1-CW122)^(1/12))*(AC122))","v":576.01288628487237},{"$f":"AC122*Charges!$D$28/12","v":672.61751740717852},103.68231953127702,679.69520581614938,{"$f":"IF(Input!$W$55=1,CM122+CN122,MAX(AC122-AG122,0))","v":597202.54248945368},1000000,{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,597202.54248945368,{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B122<>\"\",((Flat_Extra/1000)/12)*AQ122*AO122+Input!$H$34*V122*AP122,\"\")","v":0},140.55723,317.75336753127704,500000,{"$f":"IF(B122<>\"\",IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B122<>\"\",B122<=Term-3),MIN(AU122,Charges!$H$11),0)","v":0},{"$f":"IF(C122=1,MIN(AV122,AW122),IF(AV122=0,0,MIN(AW122-AY121,IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$I$100,5)/Mode,0))))*(B122<=Term-3)","v":0},0,{"$f":"IF(B122<>\"\",IF(BH122>0,IF(AH123<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,MIN(IF(MOD(C122,12)=0,VLOOKUP(B122,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM122,AH122),AH122-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C122<60,0,IF(MOD(C122,12)=0,(BC122<60)*SUM(INDIRECT($BF$7&(C122+11)&\":\"&$BF$7&C121))+(BC122>=60)*SUMPRODUCT($BD$12:BD122,$BE$12:$BE122),0))","v":0},1000000,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,IF(MOD(C122,12)=0,VLOOKUP(B122,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},597202.54248945368,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B122<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B122<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B122<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B122<=Charges!$C$88),0)","v":0},{"$f":"IF(B122<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B122<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW122*BY122*Input!$H$35+BX122*BZ122*Input!$H$36","v":0},0,{"$f":"CB122*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F122*Charges!$F$51+CM121+IF(MOD(C122-1,12)=0,CN121,0)-BE121,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C122-1,12)=0,H122*D122,CN121),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG122-(B122>PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH122-(B122<=PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"CI122*Charges!$C$22/12","v":0},0,-103.68231953127702,{"$f":"CJ122-CL122-(B122<=PPT)*AF122*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C122=\"\",MOD(C122-1,12)=0,B122>PPT),0%,100%/12+CO121),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B122>PPT),0%,100%-CO122)","v":0},{"$f":"IF(B122>=Charges!$B$68,IF(MOD(C122,12)=0,(Loyalty_Bonus+Charges!$C$69*(B122-11))*AH122,0),0)","v":0},597202.54248945368,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,112,0,0,0,0,{"$f":"IF(AND(B123<>\"\", B123<=10),VLOOKUP(B123,Charges!$C$40:$F$50, 4, 0), IF(AND(B123<>\"\", B123 >10), 100%, 0))","v":0.97},0,0,{"$f":"D123*H123+F123*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B123=1,0,IF(B123<>\"\",(M123+N123)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G123), 0.5*Term*aprem)*(1+Indexation*(B123-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B123, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B123<>\"\",B123<=Term),IF(C123<61,Charges!$C$31,W122*(1+(B123<>B122)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,R123+CR122-BB122),\"\")","v":597202.54248945368},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,IF(C123=Input!$O$18,Input!$O$19,R123+CR122-Z123-BE122)),\"\")","v":595799.18784145371},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,CI123+CJ123,AB123*(1+Charges!$D$11)),0)","v":599632.57775554119},{"$f":"IF(Input!$W$55=1,CK123+CL123,( 1-(1-CW123)^(1/12))*(AC123))","v":577.69920236273992},{"$f":"AC123*Charges!$D$28/12","v":674.58664997498386},103.98585642529318,681.68505878803307,{"$f":"IF(Input!$W$55=1,CM123+CN123,MAX(AC123-AG123,0))","v":598950.89269675314},1000000,{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,598950.89269675314,{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B123<>\"\",((Flat_Extra/1000)/12)*AQ123*AO123+Input!$H$34*V123*AP123,\"\")","v":0},140.55723,318.05690442529317,500000,{"$f":"IF(B123<>\"\",IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B123<>\"\",B123<=Term-3),MIN(AU123,Charges!$H$11),0)","v":0},{"$f":"IF(C123=1,MIN(AV123,AW123),IF(AV123=0,0,MIN(AW123-AY122,IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$I$100,5)/Mode,0))))*(B123<=Term-3)","v":0},0,{"$f":"IF(B123<>\"\",IF(BH123>0,IF(AH124<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,MIN(IF(MOD(C123,12)=0,VLOOKUP(B123,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM123,AH123),AH123-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C123<60,0,IF(MOD(C123,12)=0,(BC123<60)*SUM(INDIRECT($BF$7&(C123+11)&\":\"&$BF$7&C122))+(BC123>=60)*SUMPRODUCT($BD$12:BD123,$BE$12:$BE123),0))","v":0},1000000,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,IF(MOD(C123,12)=0,VLOOKUP(B123,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},598950.89269675314,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B123<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B123<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B123<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B123<=Charges!$C$88),0)","v":0},{"$f":"IF(B123<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B123<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW123*BY123*Input!$H$35+BX123*BZ123*Input!$H$36","v":0},0,{"$f":"CB123*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F123*Charges!$F$51+CM122+IF(MOD(C123-1,12)=0,CN122,0)-BE122,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C123-1,12)=0,H123*D123,CN122),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG123-(B123>PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH123-(B123<=PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"CI123*Charges!$C$22/12","v":0},0,-103.98585642529318,{"$f":"CJ123-CL123-(B123<=PPT)*AF123*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C123=\"\",MOD(C123-1,12)=0,B123>PPT),0%,100%/12+CO122),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B123>PPT),0%,100%-CO123)","v":0},{"$f":"IF(B123>=Charges!$B$68,IF(MOD(C123,12)=0,(Loyalty_Bonus+Charges!$C$69*(B123-11))*AH123,0),0)","v":0},598950.89269675314,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,113,0,0,0,0,{"$f":"IF(AND(B124<>\"\", B124<=10),VLOOKUP(B124,Charges!$C$40:$F$50, 4, 0), IF(AND(B124<>\"\", B124 >10), 100%, 0))","v":0.97},0,0,{"$f":"D124*H124+F124*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B124=1,0,IF(B124<>\"\",(M124+N124)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G124), 0.5*Term*aprem)*(1+Indexation*(B124-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B124, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B124<>\"\",B124<=Term),IF(C124<61,Charges!$C$31,W123*(1+(B124<>B123)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,R124+CR123-BB123),\"\")","v":598950.89269675314},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,IF(C124=Input!$O$18,Input!$O$19,R124+CR123-Z124-BE123)),\"\")","v":597547.53804875317},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,CI124+CJ124,AB124*(1+Charges!$D$11)),0)","v":601392.17690071731},{"$f":"IF(Input!$W$55=1,CK124+CL124,( 1-(1-CW124)^(1/12))*(AC124))","v":579.39443884647346},{"$f":"AC124*Charges!$D$28/12","v":676.56619901330703},104.29099899236522,683.68543783883865,{"$f":"IF(Input!$W$55=1,CM124+CN124,MAX(AC124-AG124,0))","v":600708.49146287842},1000000,{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,600708.49146287842,{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B124<>\"\",((Flat_Extra/1000)/12)*AQ124*AO124+Input!$H$34*V124*AP124,\"\")","v":0},140.55723,318.36204699236521,500000,{"$f":"IF(B124<>\"\",IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B124<>\"\",B124<=Term-3),MIN(AU124,Charges!$H$11),0)","v":0},{"$f":"IF(C124=1,MIN(AV124,AW124),IF(AV124=0,0,MIN(AW124-AY123,IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$I$100,5)/Mode,0))))*(B124<=Term-3)","v":0},0,{"$f":"IF(B124<>\"\",IF(BH124>0,IF(AH125<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,MIN(IF(MOD(C124,12)=0,VLOOKUP(B124,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM124,AH124),AH124-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C124<60,0,IF(MOD(C124,12)=0,(BC124<60)*SUM(INDIRECT($BF$7&(C124+11)&\":\"&$BF$7&C123))+(BC124>=60)*SUMPRODUCT($BD$12:BD124,$BE$12:$BE124),0))","v":0},1000000,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,IF(MOD(C124,12)=0,VLOOKUP(B124,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},600708.49146287842,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B124<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B124<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B124<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B124<=Charges!$C$88),0)","v":0},{"$f":"IF(B124<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B124<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW124*BY124*Input!$H$35+BX124*BZ124*Input!$H$36","v":0},0,{"$f":"CB124*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F124*Charges!$F$51+CM123+IF(MOD(C124-1,12)=0,CN123,0)-BE123,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C124-1,12)=0,H124*D124,CN123),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG124-(B124>PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH124-(B124<=PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"CI124*Charges!$C$22/12","v":0},0,-104.29099899236522,{"$f":"CJ124-CL124-(B124<=PPT)*AF124*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C124=\"\",MOD(C124-1,12)=0,B124>PPT),0%,100%/12+CO123),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B124>PPT),0%,100%-CO124)","v":0},{"$f":"IF(B124>=Charges!$B$68,IF(MOD(C124,12)=0,(Loyalty_Bonus+Charges!$C$69*(B124-11))*AH124,0),0)","v":0},600708.49146287842,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,114,0,0,0,0,{"$f":"IF(AND(B125<>\"\", B125<=10),VLOOKUP(B125,Charges!$C$40:$F$50, 4, 0), IF(AND(B125<>\"\", B125 >10), 100%, 0))","v":0.97},0,0,{"$f":"D125*H125+F125*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B125=1,0,IF(B125<>\"\",(M125+N125)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G125), 0.5*Term*aprem)*(1+Indexation*(B125-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B125, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B125<>\"\",B125<=Term),IF(C125<61,Charges!$C$31,W124*(1+(B125<>B124)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,R125+CR124-BB124),\"\")","v":600708.49146287842},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,IF(C125=Input!$O$18,Input!$O$19,R125+CR124-Z125-BE124)),\"\")","v":599305.13681487844},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,CI125+CJ125,AB125*(1+Charges!$D$11)),0)","v":603161.08411022509},{"$f":"IF(Input!$W$55=1,CK125+CL125,( 1-(1-CW125)^(1/12))*(AC125))","v":581.09864292392933},{"$f":"AC125*Charges!$D$28/12","v":678.55621962400323},104.59775572630727,685.69639865023657,{"$f":"IF(Input!$W$55=1,CM125+CN125,MAX(AC125-AG125,0))","v":602475.38771157491},1000000,{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,602475.38771157491,{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B125<>\"\",((Flat_Extra/1000)/12)*AQ125*AO125+Input!$H$34*V125*AP125,\"\")","v":0},140.55723,318.66880372630726,500000,{"$f":"IF(B125<>\"\",IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B125<>\"\",B125<=Term-3),MIN(AU125,Charges!$H$11),0)","v":0},{"$f":"IF(C125=1,MIN(AV125,AW125),IF(AV125=0,0,MIN(AW125-AY124,IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$I$100,5)/Mode,0))))*(B125<=Term-3)","v":0},0,{"$f":"IF(B125<>\"\",IF(BH125>0,IF(AH126<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,MIN(IF(MOD(C125,12)=0,VLOOKUP(B125,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM125,AH125),AH125-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C125<60,0,IF(MOD(C125,12)=0,(BC125<60)*SUM(INDIRECT($BF$7&(C125+11)&\":\"&$BF$7&C124))+(BC125>=60)*SUMPRODUCT($BD$12:BD125,$BE$12:$BE125),0))","v":0},1000000,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,IF(MOD(C125,12)=0,VLOOKUP(B125,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},602475.38771157491,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B125<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B125<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B125<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B125<=Charges!$C$88),0)","v":0},{"$f":"IF(B125<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B125<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW125*BY125*Input!$H$35+BX125*BZ125*Input!$H$36","v":0},0,{"$f":"CB125*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F125*Charges!$F$51+CM124+IF(MOD(C125-1,12)=0,CN124,0)-BE124,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C125-1,12)=0,H125*D125,CN124),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG125-(B125>PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH125-(B125<=PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"CI125*Charges!$C$22/12","v":0},0,-104.59775572630727,{"$f":"CJ125-CL125-(B125<=PPT)*AF125*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C125=\"\",MOD(C125-1,12)=0,B125>PPT),0%,100%/12+CO124),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B125>PPT),0%,100%-CO125)","v":0},{"$f":"IF(B125>=Charges!$B$68,IF(MOD(C125,12)=0,(Loyalty_Bonus+Charges!$C$69*(B125-11))*AH125,0),0)","v":0},602475.38771157491,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,115,0,0,0,0,{"$f":"IF(AND(B126<>\"\", B126<=10),VLOOKUP(B126,Charges!$C$40:$F$50, 4, 0), IF(AND(B126<>\"\", B126 >10), 100%, 0))","v":0.97},0,0,{"$f":"D126*H126+F126*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B126=1,0,IF(B126<>\"\",(M126+N126)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G126), 0.5*Term*aprem)*(1+Indexation*(B126-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B126, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B126<>\"\",B126<=Term),IF(C126<61,Charges!$C$31,W125*(1+(B126<>B125)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,R126+CR125-BB125),\"\")","v":602475.38771157491},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,IF(C126=Input!$O$18,Input!$O$19,R126+CR125-Z126-BE125)),\"\")","v":601072.03306357493},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,CI126+CJ126,AB126*(1+Charges!$D$11)),0)","v":604939.34862258693},{"$f":"IF(Input!$W$55=1,CK126+CL126,( 1-(1-CW126)^(1/12))*(AC126))","v":582.81186203258187},{"$f":"AC126*Charges!$D$28/12","v":680.55676720041026},104.90613516586474,687.7179971984466,{"$f":"IF(Input!$W$55=1,CM126+CN126,MAX(AC126-AG126,0))","v":604251.63062538847},1000000,{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,604251.63062538847,{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B126<>\"\",((Flat_Extra/1000)/12)*AQ126*AO126+Input!$H$34*V126*AP126,\"\")","v":0},140.55723,318.97718316586474,500000,{"$f":"IF(B126<>\"\",IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B126<>\"\",B126<=Term-3),MIN(AU126,Charges!$H$11),0)","v":0},{"$f":"IF(C126=1,MIN(AV126,AW126),IF(AV126=0,0,MIN(AW126-AY125,IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$I$100,5)/Mode,0))))*(B126<=Term-3)","v":0},0,{"$f":"IF(B126<>\"\",IF(BH126>0,IF(AH127<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,MIN(IF(MOD(C126,12)=0,VLOOKUP(B126,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM126,AH126),AH126-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C126<60,0,IF(MOD(C126,12)=0,(BC126<60)*SUM(INDIRECT($BF$7&(C126+11)&\":\"&$BF$7&C125))+(BC126>=60)*SUMPRODUCT($BD$12:BD126,$BE$12:$BE126),0))","v":0},1000000,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,IF(MOD(C126,12)=0,VLOOKUP(B126,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},604251.63062538847,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B126<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B126<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B126<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B126<=Charges!$C$88),0)","v":0},{"$f":"IF(B126<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B126<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW126*BY126*Input!$H$35+BX126*BZ126*Input!$H$36","v":0},0,{"$f":"CB126*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F126*Charges!$F$51+CM125+IF(MOD(C126-1,12)=0,CN125,0)-BE125,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C126-1,12)=0,H126*D126,CN125),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG126-(B126>PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH126-(B126<=PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"CI126*Charges!$C$22/12","v":0},0,-104.90613516586474,{"$f":"CJ126-CL126-(B126<=PPT)*AF126*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C126=\"\",MOD(C126-1,12)=0,B126>PPT),0%,100%/12+CO125),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B126>PPT),0%,100%-CO126)","v":0},{"$f":"IF(B126>=Charges!$B$68,IF(MOD(C126,12)=0,(Loyalty_Bonus+Charges!$C$69*(B126-11))*AH126,0),0)","v":0},604251.63062538847,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,116,0,0,0,0,{"$f":"IF(AND(B127<>\"\", B127<=10),VLOOKUP(B127,Charges!$C$40:$F$50, 4, 0), IF(AND(B127<>\"\", B127 >10), 100%, 0))","v":0.97},0,0,{"$f":"D127*H127+F127*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B127=1,0,IF(B127<>\"\",(M127+N127)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G127), 0.5*Term*aprem)*(1+Indexation*(B127-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B127, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B127<>\"\",B127<=Term),IF(C127<61,Charges!$C$31,W126*(1+(B127<>B126)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,R127+CR126-BB126),\"\")","v":604251.63062538847},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,IF(C127=Input!$O$18,Input!$O$19,R127+CR126-Z127-BE126)),\"\")","v":602848.27597738849},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,CI127+CJ127,AB127*(1+Charges!$D$11)),0)","v":606727.01993679069},{"$f":"IF(Input!$W$55=1,CK127+CL127,( 1-(1-CW127)^(1/12))*(AC127))","v":584.53414386084387},{"$f":"AC127*Charges!$D$28/12","v":682.56789742888952},105.21614589495189,689.75028975579573,{"$f":"IF(Input!$W$55=1,CM127+CN127,MAX(AC127-AG127,0))","v":606037.26964703493},1000000,{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,606037.26964703493,{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B127<>\"\",((Flat_Extra/1000)/12)*AQ127*AO127+Input!$H$34*V127*AP127,\"\")","v":0},140.55723,319.28719389495188,500000,{"$f":"IF(B127<>\"\",IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B127<>\"\",B127<=Term-3),MIN(AU127,Charges!$H$11),0)","v":0},{"$f":"IF(C127=1,MIN(AV127,AW127),IF(AV127=0,0,MIN(AW127-AY126,IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$I$100,5)/Mode,0))))*(B127<=Term-3)","v":0},0,{"$f":"IF(B127<>\"\",IF(BH127>0,IF(AH128<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,MIN(IF(MOD(C127,12)=0,VLOOKUP(B127,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM127,AH127),AH127-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C127<60,0,IF(MOD(C127,12)=0,(BC127<60)*SUM(INDIRECT($BF$7&(C127+11)&\":\"&$BF$7&C126))+(BC127>=60)*SUMPRODUCT($BD$12:BD127,$BE$12:$BE127),0))","v":0},1000000,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,IF(MOD(C127,12)=0,VLOOKUP(B127,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},606037.26964703493,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B127<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B127<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B127<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B127<=Charges!$C$88),0)","v":0},{"$f":"IF(B127<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B127<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW127*BY127*Input!$H$35+BX127*BZ127*Input!$H$36","v":0},0,{"$f":"CB127*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F127*Charges!$F$51+CM126+IF(MOD(C127-1,12)=0,CN126,0)-BE126,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C127-1,12)=0,H127*D127,CN126),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG127-(B127>PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH127-(B127<=PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"CI127*Charges!$C$22/12","v":0},0,-105.21614589495189,{"$f":"CJ127-CL127-(B127<=PPT)*AF127*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C127=\"\",MOD(C127-1,12)=0,B127>PPT),0%,100%/12+CO126),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B127>PPT),0%,100%-CO127)","v":0},{"$f":"IF(B127>=Charges!$B$68,IF(MOD(C127,12)=0,(Loyalty_Bonus+Charges!$C$69*(B127-11))*AH127,0),0)","v":0},606037.26964703493,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,117,0,0,0,0,{"$f":"IF(AND(B128<>\"\", B128<=10),VLOOKUP(B128,Charges!$C$40:$F$50, 4, 0), IF(AND(B128<>\"\", B128 >10), 100%, 0))","v":0.97},0,0,{"$f":"D128*H128+F128*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B128=1,0,IF(B128<>\"\",(M128+N128)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G128), 0.5*Term*aprem)*(1+Indexation*(B128-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B128, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B128<>\"\",B128<=Term),IF(C128<61,Charges!$C$31,W127*(1+(B128<>B127)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,R128+CR127-BB127),\"\")","v":606037.26964703493},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,IF(C128=Input!$O$18,Input!$O$19,R128+CR127-Z128-BE127)),\"\")","v":604633.91499903495},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,CI128+CJ128,AB128*(1+Charges!$D$11)),0)","v":608524.14781366801},{"$f":"IF(Input!$W$55=1,CK128+CL128,( 1-(1-CW128)^(1/12))*(AC128))","v":586.26553634939398},{"$f":"AC128*Charges!$D$28/12","v":684.5896662903765},105.52779654289091,691.79333289228487,{"$f":"IF(Input!$W$55=1,CM128+CN128,MAX(AC128-AG128,0))","v":607832.35448077577},1000000,{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,607832.35448077577,{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B128<>\"\",((Flat_Extra/1000)/12)*AQ128*AO128+Input!$H$34*V128*AP128,\"\")","v":0},140.55723,319.5988445428909,500000,{"$f":"IF(B128<>\"\",IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B128<>\"\",B128<=Term-3),MIN(AU128,Charges!$H$11),0)","v":0},{"$f":"IF(C128=1,MIN(AV128,AW128),IF(AV128=0,0,MIN(AW128-AY127,IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$I$100,5)/Mode,0))))*(B128<=Term-3)","v":0},0,{"$f":"IF(B128<>\"\",IF(BH128>0,IF(AH129<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,MIN(IF(MOD(C128,12)=0,VLOOKUP(B128,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM128,AH128),AH128-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C128<60,0,IF(MOD(C128,12)=0,(BC128<60)*SUM(INDIRECT($BF$7&(C128+11)&\":\"&$BF$7&C127))+(BC128>=60)*SUMPRODUCT($BD$12:BD128,$BE$12:$BE128),0))","v":0},1000000,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,IF(MOD(C128,12)=0,VLOOKUP(B128,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},607832.35448077577,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B128<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B128<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B128<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B128<=Charges!$C$88),0)","v":0},{"$f":"IF(B128<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B128<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW128*BY128*Input!$H$35+BX128*BZ128*Input!$H$36","v":0},0,{"$f":"CB128*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F128*Charges!$F$51+CM127+IF(MOD(C128-1,12)=0,CN127,0)-BE127,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C128-1,12)=0,H128*D128,CN127),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG128-(B128>PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH128-(B128<=PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"CI128*Charges!$C$22/12","v":0},0,-105.52779654289091,{"$f":"CJ128-CL128-(B128<=PPT)*AF128*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C128=\"\",MOD(C128-1,12)=0,B128>PPT),0%,100%/12+CO127),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B128>PPT),0%,100%-CO128)","v":0},{"$f":"IF(B128>=Charges!$B$68,IF(MOD(C128,12)=0,(Loyalty_Bonus+Charges!$C$69*(B128-11))*AH128,0),0)","v":0},607832.35448077577,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,118,0,0,0,0,{"$f":"IF(AND(B129<>\"\", B129<=10),VLOOKUP(B129,Charges!$C$40:$F$50, 4, 0), IF(AND(B129<>\"\", B129 >10), 100%, 0))","v":0.97},0,0,{"$f":"D129*H129+F129*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B129=1,0,IF(B129<>\"\",(M129+N129)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G129), 0.5*Term*aprem)*(1+Indexation*(B129-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B129, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B129<>\"\",B129<=Term),IF(C129<61,Charges!$C$31,W128*(1+(B129<>B128)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,R129+CR128-BB128),\"\")","v":607832.35448077577},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,IF(C129=Input!$O$18,Input!$O$19,R129+CR128-Z129-BE128)),\"\")","v":606428.99983277579},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,CI129+CJ129,AB129*(1+Charges!$D$11)),0)","v":610330.78227727918},{"$f":"IF(Input!$W$55=1,CK129+CL129,( 1-(1-CW129)^(1/12))*(AC129))","v":588.00608769251107},{"$f":"AC129*Charges!$D$28/12","v":686.62213006193906},105.84109578465198,693.84718347716307,{"$f":"IF(Input!$W$55=1,CM129+CN129,MAX(AC129-AG129,0))","v":609636.93509380205},1000000,{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,609636.93509380205,{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B129<>\"\",((Flat_Extra/1000)/12)*AQ129*AO129+Input!$H$34*V129*AP129,\"\")","v":0},140.55723,319.91214378465202,500000,{"$f":"IF(B129<>\"\",IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B129<>\"\",B129<=Term-3),MIN(AU129,Charges!$H$11),0)","v":0},{"$f":"IF(C129=1,MIN(AV129,AW129),IF(AV129=0,0,MIN(AW129-AY128,IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$I$100,5)/Mode,0))))*(B129<=Term-3)","v":0},0,{"$f":"IF(B129<>\"\",IF(BH129>0,IF(AH130<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,MIN(IF(MOD(C129,12)=0,VLOOKUP(B129,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM129,AH129),AH129-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C129<60,0,IF(MOD(C129,12)=0,(BC129<60)*SUM(INDIRECT($BF$7&(C129+11)&\":\"&$BF$7&C128))+(BC129>=60)*SUMPRODUCT($BD$12:BD129,$BE$12:$BE129),0))","v":0},1000000,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,IF(MOD(C129,12)=0,VLOOKUP(B129,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},609636.93509380205,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B129<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B129<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B129<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B129<=Charges!$C$88),0)","v":0},{"$f":"IF(B129<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B129<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW129*BY129*Input!$H$35+BX129*BZ129*Input!$H$36","v":0},0,{"$f":"CB129*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F129*Charges!$F$51+CM128+IF(MOD(C129-1,12)=0,CN128,0)-BE128,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C129-1,12)=0,H129*D129,CN128),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG129-(B129>PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH129-(B129<=PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"CI129*Charges!$C$22/12","v":0},0,-105.84109578465198,{"$f":"CJ129-CL129-(B129<=PPT)*AF129*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C129=\"\",MOD(C129-1,12)=0,B129>PPT),0%,100%/12+CO128),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B129>PPT),0%,100%-CO129)","v":0},{"$f":"IF(B129>=Charges!$B$68,IF(MOD(C129,12)=0,(Loyalty_Bonus+Charges!$C$69*(B129-11))*AH129,0),0)","v":0},609636.93509380205,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,119,0,0,0,0,{"$f":"IF(AND(B130<>\"\", B130<=10),VLOOKUP(B130,Charges!$C$40:$F$50, 4, 0), IF(AND(B130<>\"\", B130 >10), 100%, 0))","v":0.97},0,0,{"$f":"D130*H130+F130*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B130=1,0,IF(B130<>\"\",(M130+N130)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G130), 0.5*Term*aprem)*(1+Indexation*(B130-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B130, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B130<>\"\",B130<=Term),IF(C130<61,Charges!$C$31,W129*(1+(B130<>B129)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,R130+CR129-BB129),\"\")","v":609636.93509380205},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,IF(C130=Input!$O$18,Input!$O$19,R130+CR129-Z130-BE129)),\"\")","v":608233.58044580207},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,CI130+CJ130,AB130*(1+Charges!$D$11)),0)","v":612146.97361630551},{"$f":"IF(Input!$W$55=1,CK130+CL130,( 1-(1-CW130)^(1/12))*(AC130))","v":589.75584633941594},{"$f":"AC130*Charges!$D$28/12","v":688.66534531834361},106.15605234109486,695.91189868051083,{"$f":"IF(Input!$W$55=1,CM130+CN130,MAX(AC130-AG130,0))","v":611451.06171762501},1000000,{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,611451.06171762501,{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B130<>\"\",((Flat_Extra/1000)/12)*AQ130*AO130+Input!$H$34*V130*AP130,\"\")","v":0},140.55723,320.22710034109485,500000,{"$f":"IF(B130<>\"\",IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B130<>\"\",B130<=Term-3),MIN(AU130,Charges!$H$11),0)","v":0},{"$f":"IF(C130=1,MIN(AV130,AW130),IF(AV130=0,0,MIN(AW130-AY129,IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$I$100,5)/Mode,0))))*(B130<=Term-3)","v":0},0,{"$f":"IF(B130<>\"\",IF(BH130>0,IF(AH131<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,MIN(IF(MOD(C130,12)=0,VLOOKUP(B130,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM130,AH130),AH130-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C130<60,0,IF(MOD(C130,12)=0,(BC130<60)*SUM(INDIRECT($BF$7&(C130+11)&\":\"&$BF$7&C129))+(BC130>=60)*SUMPRODUCT($BD$12:BD130,$BE$12:$BE130),0))","v":0},1000000,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,IF(MOD(C130,12)=0,VLOOKUP(B130,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},611451.06171762501,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B130<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B130<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B130<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B130<=Charges!$C$88),0)","v":0},{"$f":"IF(B130<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B130<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW130*BY130*Input!$H$35+BX130*BZ130*Input!$H$36","v":0},0,{"$f":"CB130*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F130*Charges!$F$51+CM129+IF(MOD(C130-1,12)=0,CN129,0)-BE129,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C130-1,12)=0,H130*D130,CN129),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG130-(B130>PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH130-(B130<=PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"CI130*Charges!$C$22/12","v":0},0,-106.15605234109486,{"$f":"CJ130-CL130-(B130<=PPT)*AF130*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C130=\"\",MOD(C130-1,12)=0,B130>PPT),0%,100%/12+CO129),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B130>PPT),0%,100%-CO130)","v":0},{"$f":"IF(B130>=Charges!$B$68,IF(MOD(C130,12)=0,(Loyalty_Bonus+Charges!$C$69*(B130-11))*AH130,0),0)","v":0},611451.06171762501,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,120,0,0,0,0,{"$f":"IF(AND(B131<>\"\", B131<=10),VLOOKUP(B131,Charges!$C$40:$F$50, 4, 0), IF(AND(B131<>\"\", B131 >10), 100%, 0))","v":0.97},0,0,{"$f":"D131*H131+F131*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B131=1,0,IF(B131<>\"\",(M131+N131)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G131), 0.5*Term*aprem)*(1+Indexation*(B131-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B131, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B131<>\"\",B131<=Term),IF(C131<61,Charges!$C$31,W130*(1+(B131<>B130)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,R131+CR130-BB130),\"\")","v":611451.06171762501},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,IF(C131=Input!$O$18,Input!$O$19,R131+CR130-Z131-BE130)),\"\")","v":610047.70706962503},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,CI131+CJ131,AB131*(1+Charges!$D$11)),0)","v":613972.7723854495},{"$f":"IF(Input!$W$55=1,CK131+CL131,( 1-(1-CW131)^(1/12))*(AC131))","v":591.51486099561998},{"$f":"AC131*Charges!$D$28/12","v":690.71936893363079},106.47267497921159,697.98753597483153,{"$f":"IF(Input!$W$55=1,CM131+CN131,MAX(AC131-AG131,0))","v":613274.78484947467},1000000,{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,613274.78484947467,{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B131<>\"\",((Flat_Extra/1000)/12)*AQ131*AO131+Input!$H$34*V131*AP131,\"\")","v":0},140.55723,320.54372297921157,500000,{"$f":"IF(B131<>\"\",IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B131<>\"\",B131<=Term-3),MIN(AU131,Charges!$H$11),0)","v":0},{"$f":"IF(C131=1,MIN(AV131,AW131),IF(AV131=0,0,MIN(AW131-AY130,IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$I$100,5)/Mode,0))))*(B131<=Term-3)","v":0},0,{"$f":"IF(B131<>\"\",IF(BH131>0,IF(AH132<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,MIN(IF(MOD(C131,12)=0,VLOOKUP(B131,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM131,AH131),AH131-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C131<60,0,IF(MOD(C131,12)=0,(BC131<60)*SUM(INDIRECT($BF$7&(C131+11)&\":\"&$BF$7&C130))+(BC131>=60)*SUMPRODUCT($BD$12:BD131,$BE$12:$BE131),0))","v":0},1000000,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,IF(MOD(C131,12)=0,VLOOKUP(B131,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},613274.78484947467,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B131<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B131<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B131<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B131<=Charges!$C$88),0)","v":0},{"$f":"IF(B131<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B131<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW131*BY131*Input!$H$35+BX131*BZ131*Input!$H$36","v":0},0,{"$f":"CB131*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F131*Charges!$F$51+CM130+IF(MOD(C131-1,12)=0,CN130,0)-BE130,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C131-1,12)=0,H131*D131,CN130),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG131-(B131>PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH131-(B131<=PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"CI131*Charges!$C$22/12","v":0},0,-106.47267497921159,{"$f":"CJ131-CL131-(B131<=PPT)*AF131*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C131=\"\",MOD(C131-1,12)=0,B131>PPT),0%,100%/12+CO130),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B131>PPT),0%,100%-CO131)","v":0},{"$f":"IF(B131>=Charges!$B$68,IF(MOD(C131,12)=0,(Loyalty_Bonus+Charges!$C$69*(B131-11))*AH131,0),0)","v":0},613274.78484947467,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,11,121,0,0,0,0,{"$f":"IF(AND(B132<>\"\", B132<=10),VLOOKUP(B132,Charges!$C$40:$F$50, 4, 0), IF(AND(B132<>\"\", B132 >10), 100%, 0))","v":1},0,0,{"$f":"D132*H132+F132*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B132=1,0,IF(B132<>\"\",(M132+N132)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G132), 0.5*Term*aprem)*(1+Indexation*(B132-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B132, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},657.5,{"$f":"MIN(IF(AND(B132<>\"\",B132<=Term),IF(C132<61,Charges!$C$31,W131*(1+(B132<>B131)*Charges!$C$32))),500)","v":0},0,0,775.85,{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,R132+CR131-BB131),\"\")","v":613274.78484947467},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,IF(C132=Input!$O$18,Input!$O$19,R132+CR131-Z132-BE131)),\"\")","v":612498.9348494747},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,CI132+CJ132,AB132*(1+Charges!$D$11)),0)","v":616439.77143864124},{"$f":"IF(Input!$W$55=1,CK132+CL132,( 1-(1-CW132)^(1/12))*(AC132))","v":593.89162209588085},{"$f":"AC132*Charges!$D$28/12","v":693.49474286847135},106.90049197725855,700.79211407313937,{"$f":"IF(Input!$W$55=1,CM132+CN132,MAX(AC132-AG132,0))","v":615738.97932456806},1000000,{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,0,{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1000000,{"$f":"IF(B132<>\"\",((Flat_Extra/1000)/12)*AQ132*AO132+Input!$H$34*V132*AP132,\"\")","v":0},118.35,225.25049197725855,500000,{"$f":"IF(B132<>\"\",IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B132<>\"\",B132<=Term-3),MIN(AU132,Charges!$H$11),0)","v":0},{"$f":"IF(C132=1,MIN(AV132,AW132),IF(AV132=0,0,MIN(AW132-AY131,IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$I$100,5)/Mode,0))))*(B132<=Term-3)","v":0},0,{"$f":"IF(B132<>\"\",IF(BH132>0,IF(AH133<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,MIN(IF(MOD(C132,12)=0,VLOOKUP(B132,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM132,AH132),AH132-Charges!$D$73*aprem)))),0),0)","v":0},55,0,0,{"$f":"IF(C132<60,0,IF(MOD(C132,12)=0,(BC132<60)*SUM(INDIRECT($BF$7&(C132+11)&\":\"&$BF$7&C131))+(BC132>=60)*SUMPRODUCT($BD$12:BD132,$BE$12:$BE132),0))","v":0},1000000,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,IF(MOD(C132,12)=0,VLOOKUP(B132,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},615738.97932456806,613274.78484947467,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B132<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B132<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B132<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B132<=Charges!$C$88),0)","v":0},{"$f":"IF(B132<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B132<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW132*BY132*Input!$H$35+BX132*BZ132*Input!$H$36","v":0},0,{"$f":"CB132*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F132*Charges!$F$51+CM131+IF(MOD(C132-1,12)=0,CN131,0)-BE131,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C132-1,12)=0,H132*D132,CN131),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG132-(B132>PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH132-(B132<=PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"CI132*Charges!$C$22/12","v":0},0,-106.90049197725855,{"$f":"CJ132-CL132-(B132<=PPT)*AF132*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C132=\"\",MOD(C132-1,12)=0,B132>PPT),0%,100%/12+CO131),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B132>PPT),0%,100%-CO132)","v":0},{"$f":"IF(B132>=Charges!$B$68,IF(MOD(C132,12)=0,(Loyalty_Bonus+Charges!$C$69*(B132-11))*AH132,0),0)","v":0},615738.97932456806,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
["","","",0,0,"","",{"$f":"IF(AND(B133<>\"\", B133<=10),VLOOKUP(B133,Charges!$C$40:$F$50, 4, 0), IF(AND(B133<>\"\", B133 >10), 100%, 0))","v":0},0,"",{"$f":"D133*H133+F133*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B133=1,0,IF(B133<>\"\",(M133+N133)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G133), 0.5*Term*aprem)*(1+Indexation*(B133-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B133, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B133<>\"\",B133<=Term),IF(C133<61,Charges!$C$31,W132*(1+(B133<>B132)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,R133+CR132-BB132),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,IF(C133=Input!$O$18,Input!$O$19,R133+CR132-Z133-BE132)),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,CI133+CJ133,AB133*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK133+CL133,( 1-(1-CW133)^(1/12))*(AC133))","v":{"$error":"#VALUE!"}},{"$f":"AC133*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM133+CN133,MAX(AC133-AG133,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",((Flat_Extra/1000)/12)*AQ133*AO133+Input!$H$34*V133*AP133,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B133<>\"\",IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B133<>\"\",B133<=Term-3),MIN(AU133,Charges!$H$11),0)","v":0},{"$f":"IF(C133=1,MIN(AV133,AW133),IF(AV133=0,0,MIN(AW133-AY132,IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$I$100,5)/Mode,0))))*(B133<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",IF(BH133>0,IF(AH134<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,MIN(IF(MOD(C133,12)=0,VLOOKUP(B133,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM133,AH133),AH133-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C133<60,0,IF(MOD(C133,12)=0,(BC133<60)*SUM(INDIRECT($BF$7&(C133+11)&\":\"&$BF$7&C132))+(BC133>=60)*SUMPRODUCT($BD$12:BD133,$BE$12:$BE133),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,IF(MOD(C133,12)=0,VLOOKUP(B133,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B133<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B133<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B133<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B133<=Charges!$C$88),0)","v":0},{"$f":"IF(B133<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B133<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW133*BY133*Input!$H$35+BX133*BZ133*Input!$H$36","v":0},0,{"$f":"CB133*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F133*Charges!$F$51+CM132+IF(MOD(C133-1,12)=0,CN132,0)-BE132,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C133-1,12)=0,H133*D133,CN132),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG133-(B133>PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH133-(B133<=PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"CI133*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ133-CL133-(B133<=PPT)*AF133*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C133=\"\",MOD(C133-1,12)=0,B133>PPT),0%,100%/12+CO132),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B133>PPT),0%,100%-CO133)","v":0},{"$f":"IF(B133>=Charges!$B$68,IF(MOD(C133,12)=0,(Loyalty_Bonus+Charges!$C$69*(B133-11))*AH133,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B134<>\"\", B134<=10),VLOOKUP(B134,Charges!$C$40:$F$50, 4, 0), IF(AND(B134<>\"\", B134 >10), 100%, 0))","v":0},0,"",{"$f":"D134*H134+F134*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B134=1,0,IF(B134<>\"\",(M134+N134)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G134), 0.5*Term*aprem)*(1+Indexation*(B134-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B134, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B134<>\"\",B134<=Term),IF(C134<61,Charges!$C$31,W133*(1+(B134<>B133)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,R134+CR133-BB133),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,IF(C134=Input!$O$18,Input!$O$19,R134+CR133-Z134-BE133)),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,CI134+CJ134,AB134*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK134+CL134,( 1-(1-CW134)^(1/12))*(AC134))","v":{"$error":"#VALUE!"}},{"$f":"AC134*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM134+CN134,MAX(AC134-AG134,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",((Flat_Extra/1000)/12)*AQ134*AO134+Input!$H$34*V134*AP134,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B134<>\"\",IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B134<>\"\",B134<=Term-3),MIN(AU134,Charges!$H$11),0)","v":0},{"$f":"IF(C134=1,MIN(AV134,AW134),IF(AV134=0,0,MIN(AW134-AY133,IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$I$100,5)/Mode,0))))*(B134<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",IF(BH134>0,IF(AH135<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,MIN(IF(MOD(C134,12)=0,VLOOKUP(B134,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM134,AH134),AH134-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C134<60,0,IF(MOD(C134,12)=0,(BC134<60)*SUM(INDIRECT($BF$7&(C134+11)&\":\"&$BF$7&C133))+(BC134>=60)*SUMPRODUCT($BD$12:BD134,$BE$12:$BE134),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,IF(MOD(C134,12)=0,VLOOKUP(B134,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B134<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B134<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B134<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B134<=Charges!$C$88),0)","v":0},{"$f":"IF(B134<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B134<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW134*BY134*Input!$H$35+BX134*BZ134*Input!$H$36","v":0},0,{"$f":"CB134*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F134*Charges!$F$51+CM133+IF(MOD(C134-1,12)=0,CN133,0)-BE133,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C134-1,12)=0,H134*D134,CN133),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG134-(B134>PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH134-(B134<=PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"CI134*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ134-CL134-(B134<=PPT)*AF134*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C134=\"\",MOD(C134-1,12)=0,B134>PPT),0%,100%/12+CO133),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B134>PPT),0%,100%-CO134)","v":0},{"$f":"IF(B134>=Charges!$B$68,IF(MOD(C134,12)=0,(Loyalty_Bonus+Charges!$C$69*(B134-11))*AH134,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B135<>\"\", B135<=10),VLOOKUP(B135,Charges!$C$40:$F$50, 4, 0), IF(AND(B135<>\"\", B135 >10), 100%, 0))","v":0},0,"",{"$f":"D135*H135+F135*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B135=1,0,IF(B135<>\"\",(M135+N135)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G135), 0.5*Term*aprem)*(1+Indexation*(B135-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B135, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B135<>\"\",B135<=Term),IF(C135<61,Charges!$C$31,W134*(1+(B135<>B134)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,R135+CR134-BB134),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,IF(C135=Input!$O$18,Input!$O$19,R135+CR134-Z135-BE134)),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,CI135+CJ135,AB135*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK135+CL135,( 1-(1-CW135)^(1/12))*(AC135))","v":{"$error":"#VALUE!"}},{"$f":"AC135*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM135+CN135,MAX(AC135-AG135,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",((Flat_Extra/1000)/12)*AQ135*AO135+Input!$H$34*V135*AP135,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B135<>\"\",IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B135<>\"\",B135<=Term-3),MIN(AU135,Charges!$H$11),0)","v":0},{"$f":"IF(C135=1,MIN(AV135,AW135),IF(AV135=0,0,MIN(AW135-AY134,IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$I$100,5)/Mode,0))))*(B135<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",IF(BH135>0,IF(AH136<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,MIN(IF(MOD(C135,12)=0,VLOOKUP(B135,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM135,AH135),AH135-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C135<60,0,IF(MOD(C135,12)=0,(BC135<60)*SUM(INDIRECT($BF$7&(C135+11)&\":\"&$BF$7&C134))+(BC135>=60)*SUMPRODUCT($BD$12:BD135,$BE$12:$BE135),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,IF(MOD(C135,12)=0,VLOOKUP(B135,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B135<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B135<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B135<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B135<=Charges!$C$88),0)","v":0},{"$f":"IF(B135<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B135<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW135*BY135*Input!$H$35+BX135*BZ135*Input!$H$36","v":0},0,{"$f":"CB135*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F135*Charges!$F$51+CM134+IF(MOD(C135-1,12)=0,CN134,0)-BE134,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C135-1,12)=0,H135*D135,CN134),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG135-(B135>PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH135-(B135<=PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"CI135*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ135-CL135-(B135<=PPT)*AF135*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C135=\"\",MOD(C135-1,12)=0,B135>PPT),0%,100%/12+CO134),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B135>PPT),0%,100%-CO135)","v":0},{"$f":"IF(B135>=Charges!$B$68,IF(MOD(C135,12)=0,(Loyalty_Bonus+Charges!$C$69*(B135-11))*AH135,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B136<>\"\", B136<=10),VLOOKUP(B136,Charges!$C$40:$F$50, 4, 0), IF(AND(B136<>\"\", B136 >10), 100%, 0))","v":0},0,"",{"$f":"D136*H136+F136*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B136=1,0,IF(B136<>\"\",(M136+N136)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G136), 0.5*Term*aprem)*(1+Indexation*(B136-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B136, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B136<>\"\",B136<=Term),IF(C136<61,Charges!$C$31,W135*(1+(B136<>B135)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,R136+CR135-BB135),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,IF(C136=Input!$O$18,Input!$O$19,R136+CR135-Z136-BE135)),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,CI136+CJ136,AB136*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK136+CL136,( 1-(1-CW136)^(1/12))*(AC136))","v":{"$error":"#VALUE!"}},{"$f":"AC136*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM136+CN136,MAX(AC136-AG136,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",((Flat_Extra/1000)/12)*AQ136*AO136+Input!$H$34*V136*AP136,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B136<>\"\",IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B136<>\"\",B136<=Term-3),MIN(AU136,Charges!$H$11),0)","v":0},{"$f":"IF(C136=1,MIN(AV136,AW136),IF(AV136=0,0,MIN(AW136-AY135,IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$I$100,5)/Mode,0))))*(B136<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",IF(BH136>0,IF(AH137<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,MIN(IF(MOD(C136,12)=0,VLOOKUP(B136,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM136,AH136),AH136-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C136<60,0,IF(MOD(C136,12)=0,(BC136<60)*SUM(INDIRECT($BF$7&(C136+11)&\":\"&$BF$7&C135))+(BC136>=60)*SUMPRODUCT($BD$12:BD136,$BE$12:$BE136),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,IF(MOD(C136,12)=0,VLOOKUP(B136,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B136<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B136<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B136<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B136<=Charges!$C$88),0)","v":0},{"$f":"IF(B136<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B136<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW136*BY136*Input!$H$35+BX136*BZ136*Input!$H$36","v":0},0,{"$f":"CB136*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F136*Charges!$F$51+CM135+IF(MOD(C136-1,12)=0,CN135,0)-BE135,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C136-1,12)=0,H136*D136,CN135),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG136-(B136>PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH136-(B136<=PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"CI136*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ136-CL136-(B136<=PPT)*AF136*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C136=\"\",MOD(C136-1,12)=0,B136>PPT),0%,100%/12+CO135),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B136>PPT),0%,100%-CO136)","v":0},{"$f":"IF(B136>=Charges!$B$68,IF(MOD(C136,12)=0,(Loyalty_Bonus+Charges!$C$69*(B136-11))*AH136,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B137<>\"\", B137<=10),VLOOKUP(B137,Charges!$C$40:$F$50, 4, 0), IF(AND(B137<>\"\", B137 >10), 100%, 0))","v":0},0,"",{"$f":"D137*H137+F137*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B137=1,0,IF(B137<>\"\",(M137+N137)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G137), 0.5*Term*aprem)*(1+Indexation*(B137-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B137, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B137<>\"\",B137<=Term),IF(C137<61,Charges!$C$31,W136*(1+(B137<>B136)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,R137+CR136-BB136),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,IF(C137=Input!$O$18,Input!$O$19,R137+CR136-Z137-BE136)),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,CI137+CJ137,AB137*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK137+CL137,( 1-(1-CW137)^(1/12))*(AC137))","v":{"$error":"#VALUE!"}},{"$f":"AC137*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM137+CN137,MAX(AC137-AG137,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",((Flat_Extra/1000)/12)*AQ137*AO137+Input!$H$34*V137*AP137,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B137<>\"\",IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B137<>\"\",B137<=Term-3),MIN(AU137,Charges!$H$11),0)","v":0},{"$f":"IF(C137=1,MIN(AV137,AW137),IF(AV137=0,0,MIN(AW137-AY136,IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$I$100,5)/Mode,0))))*(B137<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",IF(BH137>0,IF(AH138<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,MIN(IF(MOD(C137,12)=0,VLOOKUP(B137,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM137,AH137),AH137-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C137<60,0,IF(MOD(C137,12)=0,(BC137<60)*SUM(INDIRECT($BF$7&(C137+11)&\":\"&$BF$7&C136))+(BC137>=60)*SUMPRODUCT($BD$12:BD137,$BE$12:$BE137),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,IF(MOD(C137,12)=0,VLOOKUP(B137,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B137<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B137<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B137<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B137<=Charges!$C$88),0)","v":0},{"$f":"IF(B137<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B137<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW137*BY137*Input!$H$35+BX137*BZ137*Input!$H$36","v":0},0,{"$f":"CB137*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F137*Charges!$F$51+CM136+IF(MOD(C137-1,12)=0,CN136,0)-BE136,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C137-1,12)=0,H137*D137,CN136),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG137-(B137>PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH137-(B137<=PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"CI137*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ137-CL137-(B137<=PPT)*AF137*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C137=\"\",MOD(C137-1,12)=0,B137>PPT),0%,100%/12+CO136),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B137>PPT),0%,100%-CO137)","v":0},{"$f":"IF(B137>=Charges!$B$68,IF(MOD(C137,12)=0,(Loyalty_Bonus+Charges!$C$69*(B137-11))*AH137,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B138<>\"\", B138<=10),VLOOKUP(B138,Charges!$C$40:$F$50, 4, 0), IF(AND(B138<>\"\", B138 >10), 100%, 0))","v":0},0,"",{"$f":"D138*H138+F138*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B138=1,0,IF(B138<>\"\",(M138+N138)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G138), 0.5*Term*aprem)*(1+Indexation*(B138-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B138, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B138<>\"\",B138<=Term),IF(C138<61,Charges!$C$31,W137*(1+(B138<>B137)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,R138+CR137-BB137),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,IF(C138=Input!$O$18,Input!$O$19,R138+CR137-Z138-BE137)),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,CI138+CJ138,AB138*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK138+CL138,( 1-(1-CW138)^(1/12))*(AC138))","v":{"$error":"#VALUE!"}},{"$f":"AC138*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM138+CN138,MAX(AC138-AG138,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",((Flat_Extra/1000)/12)*AQ138*AO138+Input!$H$34*V138*AP138,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B138<>\"\",IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B138<>\"\",B138<=Term-3),MIN(AU138,Charges!$H$11),0)","v":0},{"$f":"IF(C138=1,MIN(AV138,AW138),IF(AV138=0,0,MIN(AW138-AY137,IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$I$100,5)/Mode,0))))*(B138<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",IF(BH138>0,IF(AH139<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,MIN(IF(MOD(C138,12)=0,VLOOKUP(B138,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM138,AH138),AH138-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C138<60,0,IF(MOD(C138,12)=0,(BC138<60)*SUM(INDIRECT($BF$7&(C138+11)&\":\"&$BF$7&C137))+(BC138>=60)*SUMPRODUCT($BD$12:BD138,$BE$12:$BE138),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,IF(MOD(C138,12)=0,VLOOKUP(B138,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B138<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B138<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B138<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B138<=Charges!$C$88),0)","v":0},{"$f":"IF(B138<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B138<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW138*BY138*Input!$H$35+BX138*BZ138*Input!$H$36","v":0},0,{"$f":"CB138*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F138*Charges!$F$51+CM137+IF(MOD(C138-1,12)=0,CN137,0)-BE137,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C138-1,12)=0,H138*D138,CN137),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG138-(B138>PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH138-(B138<=PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"CI138*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ138-CL138-(B138<=PPT)*AF138*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C138=\"\",MOD(C138-1,12)=0,B138>PPT),0%,100%/12+CO137),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B138>PPT),0%,100%-CO138)","v":0},{"$f":"IF(B138>=Charges!$B$68,IF(MOD(C138,12)=0,(Loyalty_Bonus+Charges!$C$69*(B138-11))*AH138,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B139<>\"\", B139<=10),VLOOKUP(B139,Charges!$C$40:$F$50, 4, 0), IF(AND(B139<>\"\", B139 >10), 100%, 0))","v":0},0,"",{"$f":"D139*H139+F139*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B139=1,0,IF(B139<>\"\",(M139+N139)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G139), 0.5*Term*aprem)*(1+Indexation*(B139-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B139, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B139<>\"\",B139<=Term),IF(C139<61,Charges!$C$31,W138*(1+(B139<>B138)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,R139+CR138-BB138),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,IF(C139=Input!$O$18,Input!$O$19,R139+CR138-Z139-BE138)),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,CI139+CJ139,AB139*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK139+CL139,( 1-(1-CW139)^(1/12))*(AC139))","v":{"$error":"#VALUE!"}},{"$f":"AC139*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM139+CN139,MAX(AC139-AG139,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",((Flat_Extra/1000)/12)*AQ139*AO139+Input!$H$34*V139*AP139,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B139<>\"\",IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B139<>\"\",B139<=Term-3),MIN(AU139,Charges!$H$11),0)","v":0},{"$f":"IF(C139=1,MIN(AV139,AW139),IF(AV139=0,0,MIN(AW139-AY138,IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$I$100,5)/Mode,0))))*(B139<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",IF(BH139>0,IF(AH140<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,MIN(IF(MOD(C139,12)=0,VLOOKUP(B139,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM139,AH139),AH139-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C139<60,0,IF(MOD(C139,12)=0,(BC139<60)*SUM(INDIRECT($BF$7&(C139+11)&\":\"&$BF$7&C138))+(BC139>=60)*SUMPRODUCT($BD$12:BD139,$BE$12:$BE139),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,IF(MOD(C139,12)=0,VLOOKUP(B139,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B139<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B139<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B139<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B139<=Charges!$C$88),0)","v":0},{"$f":"IF(B139<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B139<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW139*BY139*Input!$H$35+BX139*BZ139*Input!$H$36","v":0},0,{"$f":"CB139*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F139*Charges!$F$51+CM138+IF(MOD(C139-1,12)=0,CN138,0)-BE138,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C139-1,12)=0,H139*D139,CN138),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG139-(B139>PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH139-(B139<=PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"CI139*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ139-CL139-(B139<=PPT)*AF139*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C139=\"\",MOD(C139-1,12)=0,B139>PPT),0%,100%/12+CO138),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B139>PPT),0%,100%-CO139)","v":0},{"$f":"IF(B139>=Charges!$B$68,IF(MOD(C139,12)=0,(Loyalty_Bonus+Charges!$C$69*(B139-11))*AH139,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C139<=Term*12,C139+1,\"\")","v":""},{"$f":"IFERROR(IF(C140<>\"\",IF(AND(MOD(C140-1,12/Mode)=0,B140<=Term),(Prem)/Mode,0),\"\")*A140, 0)","v":0},{"$f":"IFERROR(IF(B140<>\"\",(aprem),\"\")*A140, 0)","v":0},{"$f":"IF(B140<>\"\",AX140,\"\")","v":""},{"$f":"IF(B140<>\"\",D140+F140,\"\")","v":""},{"$f":"IF(AND(B140<>\"\", B140<=10),VLOOKUP(B140,Charges!$C$40:$F$50, 4, 0), IF(AND(B140<>\"\", B140 >10), 100%, 0))","v":0},{"$f":"IF(D140<>0,(D140*H140)/(D140),0)","v":0},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12)=0,G140,G140+J139),\"\")","v":""},{"$f":"D140*H140+F140*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",(G140-K140)*Service_tax,0)","v":0},{"$f":"K140-L140","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B140<>\"\",G140-K140,\"\")","v":""},{"$f":"IF(B140<>\"\",G140-M140,\"\")","v":""},{"$f":"IF(B140=1,0,IF(B140<>\"\",(M140+N140)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B140<>\"\",M140-Q140,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G140), 0.5*Term*aprem)*(1+Indexation*(B140-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B140, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E140/1000*(B140<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B140<>\"\",AQ140*VLOOKUP(Age+B140-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B140<>\"\",B140<=Term),IF(C140<61,Charges!$C$31,W139*(1+(B140<>B139)*Charges!$C$32))),500)","v":0},{"$f":"IF(B140<>\"\",W140*Service_tax,0)","v":0},{"$f":"W140+X140","v":0},"",{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,R140+CR139-BB139),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,IF(C140=Input!$O$18,Input!$O$19,R140+CR139-Z140-BE139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,CI140+CJ140,AB140*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK140+CL140,( 1-(1-CW140)^(1/12))*(AC140))","v":{"$error":"#VALUE!"}},{"$f":"AC140*Charges!$D$28/12","v":0},{"$f":"AD140*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD140+AF140","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM140+CN140,MAX(AC140-AG140,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",S140,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B140<>\"\",B140<=Term),CR140-AM140,0)","v":0},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S140+T140+U140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",((Flat_Extra/1000)/12)*AQ140*AO140+Input!$H$34*V140*AP140,\"\")","v":""},{"$f":"IF(B140<>\"\",Service_tax*(V140+AR140+CB140),\"\")","v":""},{"$f":"L140+X140+AF140+AS140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",D140+AU139,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B140<>\"\",B140<=Term-3),MIN(AU140,Charges!$H$11),0)","v":0},{"$f":"IF(C140=1,MIN(AV140,AW140),IF(AV140=0,0,MIN(AW140-AY139,IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$I$100,5)/Mode,0))))*(B140<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C140=1,AX140,AX140+AY139)*(B140<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(BH140>0,IF(AH141<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B140<>\"\",AZ140,0)","v":0},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,MIN(IF(MOD(C140,12)=0,VLOOKUP(B140,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM140,AH140),AH140-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B140<>\"\",Age+B140-1,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(BC140+2>60,1,0),\"\")","v":""},{"$f":"IF(B140<>\"\",BB140,0)","v":0},{"$f":"IF(C140<60,0,IF(MOD(C140,12)=0,(BC140<60)*SUM(INDIRECT($BF$7&(C140+11)&\":\"&$BF$7&C139))+(BC140>=60)*SUMPRODUCT($BD$12:BD140,$BE$12:$BE140),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(C140<=60,AI140,IF(MOD(C140,12)=0,AI140-BF140*0,BG139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,IF(MOD(C140,12)=0,VLOOKUP(B140,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH140","v":{"$error":"#VALUE!"}},{"$f":"IF(A140=1,-G140,0)+IF(C140=Term*12+1,BI139)+BB140","v":0},null,null,null,null,{"$f":"IF(B140>PPT, 0,PPT-B140)","v":0},{"$f":"IF(B140>=Term, 1,MIN(Term-B140+1,10))","v":1},{"$f":"10%*SA*(B140<=Term)","v":0},{"$f":"E140","v":0},null,null,{"$f":"Charges!$C$82/12*(B140<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B140<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B140<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B140<=Charges!$C$88),0)","v":0},{"$f":"IF(B140<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B140<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW140*BY140*Input!$H$35+BX140*BZ140*Input!$H$36","v":0},{"$f":"BW140+CA140+BX140","v":0},{"$f":"CB140*Charges!$C$6","v":0},{"$f":"CB140+CC140","v":0},null,null,{"$f":"IF(Input!$W$55=1,F140*Charges!$F$51+CM139+IF(MOD(C140-1,12)=0,CN139,0)-BE139,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C140-1,12)=0,H140*D140,CN139),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG140-(B140>PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH140-(B140<=PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"CI140*Charges!$C$22/12","v":0},{"$f":"CJ140*SUMPRODUCT($CO$11:$CP$11,CO140:CP140)/12","v":0},{"$f":"CI140-CK140+CQ139-(B140>PPT)*AF140","v":{"$error":"#VALUE!"}},{"$f":"CJ140-CL140-(B140<=PPT)*AF140*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C140=\"\",MOD(C140-1,12)=0,B140>PPT),0%,100%/12+CO139),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B140>PPT),0%,100%-CO140)","v":0},{"$f":"IF(B140>=Charges!$B$68,IF(MOD(C140,12)=0,(Loyalty_Bonus+Charges!$C$69*(B140-11))*AH140,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B140 >8, avg_fmc_dfa2, IF(Term-B140 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B140 >16, avg_fmc_dfa6, IF(Term-B140 > 11, avg_fmc_dfa7,IF(Term-B140 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU140, CV140)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B141<>\"\",IF(C141<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B140<=Term,INT((C141-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B141<>\"\", B141<=10),VLOOKUP(B141,Charges!$C$40:$F$50, 4, 0), IF(AND(B141<>\"\", B141 >10), 100%, 0))","v":0},0,"",{"$f":"D141*H141+F141*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B141=1,0,IF(B141<>\"\",(M141+N141)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G141), 0.5*Term*aprem)*(1+Indexation*(B141-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B141, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B141<>\"\",B141<=Term),IF(C141<61,Charges!$C$31,W140*(1+(B141<>B140)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B141<>\"\",V141+Y141+AS141+AR141+CB141,\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,R141+CR140-BB140),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,IF(C141=Input!$O$18,Input!$O$19,R141+CR140-Z141-BE140)),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,CI141+CJ141,AB141*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK141+CL141,( 1-(1-CW141)^(1/12))*(AC141))","v":{"$error":"#VALUE!"}},{"$f":"AC141*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM141+CN141,MAX(AC141-AG141,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",MIN(E141*AJ141,CR141*AK141,AL141),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",((Flat_Extra/1000)/12)*AQ141*AO141+Input!$H$34*V141*AP141,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B141<>\"\",IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B141<>\"\",B141<=Term-3),MIN(AU141,Charges!$H$11),0)","v":0},{"$f":"IF(C141=1,MIN(AV141,AW141),IF(AV141=0,0,MIN(AW141-AY140,IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$I$100,5)/Mode,0))))*(B141<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",IF(BH141>0,IF(AH142<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,MIN(IF(MOD(C141,12)=0,VLOOKUP(B141,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM141,AH141),AH141-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C141<60,0,IF(MOD(C141,12)=0,(BC141<60)*SUM(INDIRECT($BF$7&(C141+11)&\":\"&$BF$7&C140))+(BC141>=60)*SUMPRODUCT($BD$12:BD141,$BE$12:$BE141),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,IF(MOD(C141,12)=0,VLOOKUP(B141,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B141<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B141<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B141<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B141<=Charges!$C$88),0)","v":0},{"$f":"IF(B141<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B141<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW141*BY141*Input!$H$35+BX141*BZ141*Input!$H$36","v":0},0,{"$f":"CB141*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F141*Charges!$F$51+CM140+IF(MOD(C141-1,12)=0,CN140,0)-BE140,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C141-1,12)=0,H141*D141,CN140),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG141-(B141>PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH141-(B141<=PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"CI141*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ141-CL141-(B141<=PPT)*AF141*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C141=\"\",MOD(C141-1,12)=0,B141>PPT),0%,100%/12+CO140),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B141>PPT),0%,100%-CO141)","v":0},{"$f":"IF(B141>=Charges!$B$68,IF(MOD(C141,12)=0,(Loyalty_Bonus+Charges!$C$69*(B141-11))*AH141,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH141 +CQ141","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B142<>\"\", B142<=10),VLOOKUP(B142,Charges!$C$40:$F$50, 4, 0), IF(AND(B142<>\"\", B142 >10), 100%, 0))","v":0},0,"",{"$f":"D142*H142+F142*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B142=1,0,IF(B142<>\"\",(M142+N142)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G142), 0.5*Term*aprem)*(1+Indexation*(B142-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B142, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B142<>\"\",B142<=Term),IF(C142<61,Charges!$C$31,W141*(1+(B142<>B141)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,R142+CR141-BB141),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,IF(C142=Input!$O$18,Input!$O$19,R142+CR141-Z142-BE141)),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,CI142+CJ142,AB142*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK142+CL142,( 1-(1-CW142)^(1/12))*(AC142))","v":{"$error":"#VALUE!"}},{"$f":"AC142*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM142+CN142,MAX(AC142-AG142,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",((Flat_Extra/1000)/12)*AQ142*AO142+Input!$H$34*V142*AP142,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B142<>\"\",IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B142<>\"\",B142<=Term-3),MIN(AU142,Charges!$H$11),0)","v":0},{"$f":"IF(C142=1,MIN(AV142,AW142),IF(AV142=0,0,MIN(AW142-AY141,IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$I$100,5)/Mode,0))))*(B142<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",IF(BH142>0,IF(AH143<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,MIN(IF(MOD(C142,12)=0,VLOOKUP(B142,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM142,AH142),AH142-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C142<60,0,IF(MOD(C142,12)=0,(BC142<60)*SUM(INDIRECT($BF$7&(C142+11)&\":\"&$BF$7&C141))+(BC142>=60)*SUMPRODUCT($BD$12:BD142,$BE$12:$BE142),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,IF(MOD(C142,12)=0,VLOOKUP(B142,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B142<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B142<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B142<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B142<=Charges!$C$88),0)","v":0},{"$f":"IF(B142<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B142<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW142*BY142*Input!$H$35+BX142*BZ142*Input!$H$36","v":0},0,{"$f":"CB142*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F142*Charges!$F$51+CM141+IF(MOD(C142-1,12)=0,CN141,0)-BE141,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C142-1,12)=0,H142*D142,CN141),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG142-(B142>PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH142-(B142<=PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"CI142*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ142-CL142-(B142<=PPT)*AF142*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C142=\"\",MOD(C142-1,12)=0,B142>PPT),0%,100%/12+CO141),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B142>PPT),0%,100%-CO142)","v":0},{"$f":"IF(B142>=Charges!$B$68,IF(MOD(C142,12)=0,(Loyalty_Bonus+Charges!$C$69*(B142-11))*AH142,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B143<>\"\", B143<=10),VLOOKUP(B143,Charges!$C$40:$F$50, 4, 0), IF(AND(B143<>\"\", B143 >10), 100%, 0))","v":0},0,"",{"$f":"D143*H143+F143*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B143=1,0,IF(B143<>\"\",(M143+N143)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G143), 0.5*Term*aprem)*(1+Indexation*(B143-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B143, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B143<>\"\",B143<=Term),IF(C143<61,Charges!$C$31,W142*(1+(B143<>B142)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,R143+CR142-BB142),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,IF(C143=Input!$O$18,Input!$O$19,R143+CR142-Z143-BE142)),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,CI143+CJ143,AB143*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK143+CL143,( 1-(1-CW143)^(1/12))*(AC143))","v":{"$error":"#VALUE!"}},{"$f":"AC143*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM143+CN143,MAX(AC143-AG143,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",((Flat_Extra/1000)/12)*AQ143*AO143+Input!$H$34*V143*AP143,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B143<>\"\",IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B143<>\"\",B143<=Term-3),MIN(AU143,Charges!$H$11),0)","v":0},{"$f":"IF(C143=1,MIN(AV143,AW143),IF(AV143=0,0,MIN(AW143-AY142,IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$I$100,5)/Mode,0))))*(B143<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",IF(BH143>0,IF(AH144<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,MIN(IF(MOD(C143,12)=0,VLOOKUP(B143,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM143,AH143),AH143-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C143<60,0,IF(MOD(C143,12)=0,(BC143<60)*SUM(INDIRECT($BF$7&(C143+11)&\":\"&$BF$7&C142))+(BC143>=60)*SUMPRODUCT($BD$12:BD143,$BE$12:$BE143),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,IF(MOD(C143,12)=0,VLOOKUP(B143,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B143<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B143<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B143<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B143<=Charges!$C$88),0)","v":0},{"$f":"IF(B143<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B143<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW143*BY143*Input!$H$35+BX143*BZ143*Input!$H$36","v":0},0,{"$f":"CB143*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F143*Charges!$F$51+CM142+IF(MOD(C143-1,12)=0,CN142,0)-BE142,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C143-1,12)=0,H143*D143,CN142),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG143-(B143>PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH143-(B143<=PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"CI143*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ143-CL143-(B143<=PPT)*AF143*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C143=\"\",MOD(C143-1,12)=0,B143>PPT),0%,100%/12+CO142),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B143>PPT),0%,100%-CO143)","v":0},{"$f":"IF(B143>=Charges!$B$68,IF(MOD(C143,12)=0,(Loyalty_Bonus+Charges!$C$69*(B143-11))*AH143,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B144<>\"\", B144<=10),VLOOKUP(B144,Charges!$C$40:$F$50, 4, 0), IF(AND(B144<>\"\", B144 >10), 100%, 0))","v":0},0,"",{"$f":"D144*H144+F144*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B144=1,0,IF(B144<>\"\",(M144+N144)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G144), 0.5*Term*aprem)*(1+Indexation*(B144-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B144, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B144<>\"\",B144<=Term),IF(C144<61,Charges!$C$31,W143*(1+(B144<>B143)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,R144+CR143-BB143),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,IF(C144=Input!$O$18,Input!$O$19,R144+CR143-Z144-BE143)),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,CI144+CJ144,AB144*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK144+CL144,( 1-(1-CW144)^(1/12))*(AC144))","v":{"$error":"#VALUE!"}},{"$f":"AC144*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM144+CN144,MAX(AC144-AG144,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",((Flat_Extra/1000)/12)*AQ144*AO144+Input!$H$34*V144*AP144,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B144<>\"\",IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B144<>\"\",B144<=Term-3),MIN(AU144,Charges!$H$11),0)","v":0},{"$f":"IF(C144=1,MIN(AV144,AW144),IF(AV144=0,0,MIN(AW144-AY143,IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$I$100,5)/Mode,0))))*(B144<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",IF(BH144>0,IF(AH145<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,MIN(IF(MOD(C144,12)=0,VLOOKUP(B144,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM144,AH144),AH144-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C144<60,0,IF(MOD(C144,12)=0,(BC144<60)*SUM(INDIRECT($BF$7&(C144+11)&\":\"&$BF$7&C143))+(BC144>=60)*SUMPRODUCT($BD$12:BD144,$BE$12:$BE144),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,IF(MOD(C144,12)=0,VLOOKUP(B144,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B144<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B144<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B144<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B144<=Charges!$C$88),0)","v":0},{"$f":"IF(B144<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B144<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW144*BY144*Input!$H$35+BX144*BZ144*Input!$H$36","v":0},0,{"$f":"CB144*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F144*Charges!$F$51+CM143+IF(MOD(C144-1,12)=0,CN143,0)-BE143,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C144-1,12)=0,H144*D144,CN143),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG144-(B144>PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH144-(B144<=PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"CI144*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ144-CL144-(B144<=PPT)*AF144*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C144=\"\",MOD(C144-1,12)=0,B144>PPT),0%,100%/12+CO143),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B144>PPT),0%,100%-CO144)","v":0},{"$f":"IF(B144>=Charges!$B$68,IF(MOD(C144,12)=0,(Loyalty_Bonus+Charges!$C$69*(B144-11))*AH144,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B145<>\"\", B145<=10),VLOOKUP(B145,Charges!$C$40:$F$50, 4, 0), IF(AND(B145<>\"\", B145 >10), 100%, 0))","v":0},0,"",{"$f":"D145*H145+F145*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B145=1,0,IF(B145<>\"\",(M145+N145)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G145), 0.5*Term*aprem)*(1+Indexation*(B145-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B145, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B145<>\"\",B145<=Term),IF(C145<61,Charges!$C$31,W144*(1+(B145<>B144)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,R145+CR144-BB144),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,IF(C145=Input!$O$18,Input!$O$19,R145+CR144-Z145-BE144)),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,CI145+CJ145,AB145*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK145+CL145,( 1-(1-CW145)^(1/12))*(AC145))","v":{"$error":"#VALUE!"}},{"$f":"AC145*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM145+CN145,MAX(AC145-AG145,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",((Flat_Extra/1000)/12)*AQ145*AO145+Input!$H$34*V145*AP145,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B145<>\"\",IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B145<>\"\",B145<=Term-3),MIN(AU145,Charges!$H$11),0)","v":0},{"$f":"IF(C145=1,MIN(AV145,AW145),IF(AV145=0,0,MIN(AW145-AY144,IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$I$100,5)/Mode,0))))*(B145<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",IF(BH145>0,IF(AH146<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,MIN(IF(MOD(C145,12)=0,VLOOKUP(B145,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM145,AH145),AH145-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C145<60,0,IF(MOD(C145,12)=0,(BC145<60)*SUM(INDIRECT($BF$7&(C145+11)&\":\"&$BF$7&C144))+(BC145>=60)*SUMPRODUCT($BD$12:BD145,$BE$12:$BE145),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,IF(MOD(C145,12)=0,VLOOKUP(B145,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B145<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B145<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B145<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B145<=Charges!$C$88),0)","v":0},{"$f":"IF(B145<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B145<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW145*BY145*Input!$H$35+BX145*BZ145*Input!$H$36","v":0},0,{"$f":"CB145*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F145*Charges!$F$51+CM144+IF(MOD(C145-1,12)=0,CN144,0)-BE144,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C145-1,12)=0,H145*D145,CN144),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG145-(B145>PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH145-(B145<=PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"CI145*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ145-CL145-(B145<=PPT)*AF145*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C145=\"\",MOD(C145-1,12)=0,B145>PPT),0%,100%/12+CO144),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B145>PPT),0%,100%-CO145)","v":0},{"$f":"IF(B145>=Charges!$B$68,IF(MOD(C145,12)=0,(Loyalty_Bonus+Charges!$C$69*(B145-11))*AH145,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B146<>\"\", B146<=10),VLOOKUP(B146,Charges!$C$40:$F$50, 4, 0), IF(AND(B146<>\"\", B146 >10), 100%, 0))","v":0},0,"",{"$f":"D146*H146+F146*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B146=1,0,IF(B146<>\"\",(M146+N146)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G146), 0.5*Term*aprem)*(1+Indexation*(B146-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B146, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B146<>\"\",B146<=Term),IF(C146<61,Charges!$C$31,W145*(1+(B146<>B145)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,R146+CR145-BB145),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,IF(C146=Input!$O$18,Input!$O$19,R146+CR145-Z146-BE145)),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,CI146+CJ146,AB146*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK146+CL146,( 1-(1-CW146)^(1/12))*(AC146))","v":{"$error":"#VALUE!"}},{"$f":"AC146*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM146+CN146,MAX(AC146-AG146,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",((Flat_Extra/1000)/12)*AQ146*AO146+Input!$H$34*V146*AP146,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B146<>\"\",IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B146<>\"\",B146<=Term-3),MIN(AU146,Charges!$H$11),0)","v":0},{"$f":"IF(C146=1,MIN(AV146,AW146),IF(AV146=0,0,MIN(AW146-AY145,IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$I$100,5)/Mode,0))))*(B146<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",IF(BH146>0,IF(AH147<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,MIN(IF(MOD(C146,12)=0,VLOOKUP(B146,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM146,AH146),AH146-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C146<60,0,IF(MOD(C146,12)=0,(BC146<60)*SUM(INDIRECT($BF$7&(C146+11)&\":\"&$BF$7&C145))+(BC146>=60)*SUMPRODUCT($BD$12:BD146,$BE$12:$BE146),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,IF(MOD(C146,12)=0,VLOOKUP(B146,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B146<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B146<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B146<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B146<=Charges!$C$88),0)","v":0},{"$f":"IF(B146<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B146<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW146*BY146*Input!$H$35+BX146*BZ146*Input!$H$36","v":0},0,{"$f":"CB146*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F146*Charges!$F$51+CM145+IF(MOD(C146-1,12)=0,CN145,0)-BE145,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C146-1,12)=0,H146*D146,CN145),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG146-(B146>PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH146-(B146<=PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"CI146*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ146-CL146-(B146<=PPT)*AF146*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C146=\"\",MOD(C146-1,12)=0,B146>PPT),0%,100%/12+CO145),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B146>PPT),0%,100%-CO146)","v":0},{"$f":"IF(B146>=Charges!$B$68,IF(MOD(C146,12)=0,(Loyalty_Bonus+Charges!$C$69*(B146-11))*AH146,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B147<>\"\", B147<=10),VLOOKUP(B147,Charges!$C$40:$F$50, 4, 0), IF(AND(B147<>\"\", B147 >10), 100%, 0))","v":0},0,"",{"$f":"D147*H147+F147*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B147=1,0,IF(B147<>\"\",(M147+N147)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G147), 0.5*Term*aprem)*(1+Indexation*(B147-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B147, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B147<>\"\",B147<=Term),IF(C147<61,Charges!$C$31,W146*(1+(B147<>B146)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,R147+CR146-BB146),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,IF(C147=Input!$O$18,Input!$O$19,R147+CR146-Z147-BE146)),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,CI147+CJ147,AB147*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK147+CL147,( 1-(1-CW147)^(1/12))*(AC147))","v":{"$error":"#VALUE!"}},{"$f":"AC147*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM147+CN147,MAX(AC147-AG147,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",((Flat_Extra/1000)/12)*AQ147*AO147+Input!$H$34*V147*AP147,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B147<>\"\",IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B147<>\"\",B147<=Term-3),MIN(AU147,Charges!$H$11),0)","v":0},{"$f":"IF(C147=1,MIN(AV147,AW147),IF(AV147=0,0,MIN(AW147-AY146,IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$I$100,5)/Mode,0))))*(B147<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",IF(BH147>0,IF(AH148<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,MIN(IF(MOD(C147,12)=0,VLOOKUP(B147,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM147,AH147),AH147-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C147<60,0,IF(MOD(C147,12)=0,(BC147<60)*SUM(INDIRECT($BF$7&(C147+11)&\":\"&$BF$7&C146))+(BC147>=60)*SUMPRODUCT($BD$12:BD147,$BE$12:$BE147),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,IF(MOD(C147,12)=0,VLOOKUP(B147,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B147<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B147<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B147<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B147<=Charges!$C$88),0)","v":0},{"$f":"IF(B147<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B147<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW147*BY147*Input!$H$35+BX147*BZ147*Input!$H$36","v":0},0,{"$f":"CB147*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F147*Charges!$F$51+CM146+IF(MOD(C147-1,12)=0,CN146,0)-BE146,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C147-1,12)=0,H147*D147,CN146),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG147-(B147>PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH147-(B147<=PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"CI147*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ147-CL147-(B147<=PPT)*AF147*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C147=\"\",MOD(C147-1,12)=0,B147>PPT),0%,100%/12+CO146),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B147>PPT),0%,100%-CO147)","v":0},{"$f":"IF(B147>=Charges!$B$68,IF(MOD(C147,12)=0,(Loyalty_Bonus+Charges!$C$69*(B147-11))*AH147,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B148<>\"\", B148<=10),VLOOKUP(B148,Charges!$C$40:$F$50, 4, 0), IF(AND(B148<>\"\", B148 >10), 100%, 0))","v":0},0,"",{"$f":"D148*H148+F148*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B148=1,0,IF(B148<>\"\",(M148+N148)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G148), 0.5*Term*aprem)*(1+Indexation*(B148-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B148, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B148<>\"\",B148<=Term),IF(C148<61,Charges!$C$31,W147*(1+(B148<>B147)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,R148+CR147-BB147),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,IF(C148=Input!$O$18,Input!$O$19,R148+CR147-Z148-BE147)),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,CI148+CJ148,AB148*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK148+CL148,( 1-(1-CW148)^(1/12))*(AC148))","v":{"$error":"#VALUE!"}},{"$f":"AC148*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM148+CN148,MAX(AC148-AG148,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",((Flat_Extra/1000)/12)*AQ148*AO148+Input!$H$34*V148*AP148,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B148<>\"\",IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B148<>\"\",B148<=Term-3),MIN(AU148,Charges!$H$11),0)","v":0},{"$f":"IF(C148=1,MIN(AV148,AW148),IF(AV148=0,0,MIN(AW148-AY147,IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$I$100,5)/Mode,0))))*(B148<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",IF(BH148>0,IF(AH149<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,MIN(IF(MOD(C148,12)=0,VLOOKUP(B148,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM148,AH148),AH148-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C148<60,0,IF(MOD(C148,12)=0,(BC148<60)*SUM(INDIRECT($BF$7&(C148+11)&\":\"&$BF$7&C147))+(BC148>=60)*SUMPRODUCT($BD$12:BD148,$BE$12:$BE148),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,IF(MOD(C148,12)=0,VLOOKUP(B148,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B148<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B148<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B148<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B148<=Charges!$C$88),0)","v":0},{"$f":"IF(B148<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B148<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW148*BY148*Input!$H$35+BX148*BZ148*Input!$H$36","v":0},0,{"$f":"CB148*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F148*Charges!$F$51+CM147+IF(MOD(C148-1,12)=0,CN147,0)-BE147,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C148-1,12)=0,H148*D148,CN147),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG148-(B148>PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH148-(B148<=PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"CI148*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ148-CL148-(B148<=PPT)*AF148*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C148=\"\",MOD(C148-1,12)=0,B148>PPT),0%,100%/12+CO147),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B148>PPT),0%,100%-CO148)","v":0},{"$f":"IF(B148>=Charges!$B$68,IF(MOD(C148,12)=0,(Loyalty_Bonus+Charges!$C$69*(B148-11))*AH148,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B149<>\"\", B149<=10),VLOOKUP(B149,Charges!$C$40:$F$50, 4, 0), IF(AND(B149<>\"\", B149 >10), 100%, 0))","v":0},0,"",{"$f":"D149*H149+F149*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B149=1,0,IF(B149<>\"\",(M149+N149)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G149), 0.5*Term*aprem)*(1+Indexation*(B149-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B149, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B149<>\"\",B149<=Term),IF(C149<61,Charges!$C$31,W148*(1+(B149<>B148)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,R149+CR148-BB148),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,IF(C149=Input!$O$18,Input!$O$19,R149+CR148-Z149-BE148)),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,CI149+CJ149,AB149*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK149+CL149,( 1-(1-CW149)^(1/12))*(AC149))","v":{"$error":"#VALUE!"}},{"$f":"AC149*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM149+CN149,MAX(AC149-AG149,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",((Flat_Extra/1000)/12)*AQ149*AO149+Input!$H$34*V149*AP149,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B149<>\"\",IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B149<>\"\",B149<=Term-3),MIN(AU149,Charges!$H$11),0)","v":0},{"$f":"IF(C149=1,MIN(AV149,AW149),IF(AV149=0,0,MIN(AW149-AY148,IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$I$100,5)/Mode,0))))*(B149<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",IF(BH149>0,IF(AH150<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,MIN(IF(MOD(C149,12)=0,VLOOKUP(B149,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM149,AH149),AH149-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C149<60,0,IF(MOD(C149,12)=0,(BC149<60)*SUM(INDIRECT($BF$7&(C149+11)&\":\"&$BF$7&C148))+(BC149>=60)*SUMPRODUCT($BD$12:BD149,$BE$12:$BE149),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,IF(MOD(C149,12)=0,VLOOKUP(B149,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B149<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B149<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B149<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B149<=Charges!$C$88),0)","v":0},{"$f":"IF(B149<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B149<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW149*BY149*Input!$H$35+BX149*BZ149*Input!$H$36","v":0},0,{"$f":"CB149*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F149*Charges!$F$51+CM148+IF(MOD(C149-1,12)=0,CN148,0)-BE148,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C149-1,12)=0,H149*D149,CN148),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG149-(B149>PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH149-(B149<=PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"CI149*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ149-CL149-(B149<=PPT)*AF149*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C149=\"\",MOD(C149-1,12)=0,B149>PPT),0%,100%/12+CO148),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B149>PPT),0%,100%-CO149)","v":0},{"$f":"IF(B149>=Charges!$B$68,IF(MOD(C149,12)=0,(Loyalty_Bonus+Charges!$C$69*(B149-11))*AH149,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B150<>\"\", B150<=10),VLOOKUP(B150,Charges!$C$40:$F$50, 4, 0), IF(AND(B150<>\"\", B150 >10), 100%, 0))","v":0},0,"",{"$f":"D150*H150+F150*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B150=1,0,IF(B150<>\"\",(M150+N150)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G150), 0.5*Term*aprem)*(1+Indexation*(B150-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B150, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B150<>\"\",B150<=Term),IF(C150<61,Charges!$C$31,W149*(1+(B150<>B149)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,R150+CR149-BB149),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,IF(C150=Input!$O$18,Input!$O$19,R150+CR149-Z150-BE149)),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,CI150+CJ150,AB150*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK150+CL150,( 1-(1-CW150)^(1/12))*(AC150))","v":{"$error":"#VALUE!"}},{"$f":"AC150*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM150+CN150,MAX(AC150-AG150,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",((Flat_Extra/1000)/12)*AQ150*AO150+Input!$H$34*V150*AP150,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B150<>\"\",IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B150<>\"\",B150<=Term-3),MIN(AU150,Charges!$H$11),0)","v":0},{"$f":"IF(C150=1,MIN(AV150,AW150),IF(AV150=0,0,MIN(AW150-AY149,IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$I$100,5)/Mode,0))))*(B150<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",IF(BH150>0,IF(AH151<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,MIN(IF(MOD(C150,12)=0,VLOOKUP(B150,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM150,AH150),AH150-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C150<60,0,IF(MOD(C150,12)=0,(BC150<60)*SUM(INDIRECT($BF$7&(C150+11)&\":\"&$BF$7&C149))+(BC150>=60)*SUMPRODUCT($BD$12:BD150,$BE$12:$BE150),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,IF(MOD(C150,12)=0,VLOOKUP(B150,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B150<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B150<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B150<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B150<=Charges!$C$88),0)","v":0},{"$f":"IF(B150<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B150<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW150*BY150*Input!$H$35+BX150*BZ150*Input!$H$36","v":0},0,{"$f":"CB150*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F150*Charges!$F$51+CM149+IF(MOD(C150-1,12)=0,CN149,0)-BE149,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C150-1,12)=0,H150*D150,CN149),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG150-(B150>PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH150-(B150<=PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"CI150*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ150-CL150-(B150<=PPT)*AF150*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C150=\"\",MOD(C150-1,12)=0,B150>PPT),0%,100%/12+CO149),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B150>PPT),0%,100%-CO150)","v":0},{"$f":"IF(B150>=Charges!$B$68,IF(MOD(C150,12)=0,(Loyalty_Bonus+Charges!$C$69*(B150-11))*AH150,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B151<>\"\", B151<=10),VLOOKUP(B151,Charges!$C$40:$F$50, 4, 0), IF(AND(B151<>\"\", B151 >10), 100%, 0))","v":0},0,"",{"$f":"D151*H151+F151*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B151=1,0,IF(B151<>\"\",(M151+N151)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G151), 0.5*Term*aprem)*(1+Indexation*(B151-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B151, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B151<>\"\",B151<=Term),IF(C151<61,Charges!$C$31,W150*(1+(B151<>B150)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,R151+CR150-BB150),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,IF(C151=Input!$O$18,Input!$O$19,R151+CR150-Z151-BE150)),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,CI151+CJ151,AB151*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK151+CL151,( 1-(1-CW151)^(1/12))*(AC151))","v":{"$error":"#VALUE!"}},{"$f":"AC151*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM151+CN151,MAX(AC151-AG151,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",((Flat_Extra/1000)/12)*AQ151*AO151+Input!$H$34*V151*AP151,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B151<>\"\",IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B151<>\"\",B151<=Term-3),MIN(AU151,Charges!$H$11),0)","v":0},{"$f":"IF(C151=1,MIN(AV151,AW151),IF(AV151=0,0,MIN(AW151-AY150,IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$I$100,5)/Mode,0))))*(B151<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",IF(BH151>0,IF(AH152<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,MIN(IF(MOD(C151,12)=0,VLOOKUP(B151,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM151,AH151),AH151-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C151<60,0,IF(MOD(C151,12)=0,(BC151<60)*SUM(INDIRECT($BF$7&(C151+11)&\":\"&$BF$7&C150))+(BC151>=60)*SUMPRODUCT($BD$12:BD151,$BE$12:$BE151),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,IF(MOD(C151,12)=0,VLOOKUP(B151,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B151<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B151<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B151<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B151<=Charges!$C$88),0)","v":0},{"$f":"IF(B151<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B151<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW151*BY151*Input!$H$35+BX151*BZ151*Input!$H$36","v":0},0,{"$f":"CB151*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F151*Charges!$F$51+CM150+IF(MOD(C151-1,12)=0,CN150,0)-BE150,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C151-1,12)=0,H151*D151,CN150),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG151-(B151>PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH151-(B151<=PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"CI151*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ151-CL151-(B151<=PPT)*AF151*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C151=\"\",MOD(C151-1,12)=0,B151>PPT),0%,100%/12+CO150),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B151>PPT),0%,100%-CO151)","v":0},{"$f":"IF(B151>=Charges!$B$68,IF(MOD(C151,12)=0,(Loyalty_Bonus+Charges!$C$69*(B151-11))*AH151,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B152<>\"\", B152<=10),VLOOKUP(B152,Charges!$C$40:$F$50, 4, 0), IF(AND(B152<>\"\", B152 >10), 100%, 0))","v":0},0,"",{"$f":"D152*H152+F152*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B152=1,0,IF(B152<>\"\",(M152+N152)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G152), 0.5*Term*aprem)*(1+Indexation*(B152-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B152, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B152<>\"\",B152<=Term),IF(C152<61,Charges!$C$31,W151*(1+(B152<>B151)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,R152+CR151-BB151),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,IF(C152=Input!$O$18,Input!$O$19,R152+CR151-Z152-BE151)),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,CI152+CJ152,AB152*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK152+CL152,( 1-(1-CW152)^(1/12))*(AC152))","v":{"$error":"#VALUE!"}},{"$f":"AC152*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM152+CN152,MAX(AC152-AG152,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",((Flat_Extra/1000)/12)*AQ152*AO152+Input!$H$34*V152*AP152,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B152<>\"\",IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B152<>\"\",B152<=Term-3),MIN(AU152,Charges!$H$11),0)","v":0},{"$f":"IF(C152=1,MIN(AV152,AW152),IF(AV152=0,0,MIN(AW152-AY151,IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$I$100,5)/Mode,0))))*(B152<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",IF(BH152>0,IF(AH153<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,MIN(IF(MOD(C152,12)=0,VLOOKUP(B152,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM152,AH152),AH152-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C152<60,0,IF(MOD(C152,12)=0,(BC152<60)*SUM(INDIRECT($BF$7&(C152+11)&\":\"&$BF$7&C151))+(BC152>=60)*SUMPRODUCT($BD$12:BD152,$BE$12:$BE152),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,IF(MOD(C152,12)=0,VLOOKUP(B152,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B152<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B152<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B152<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B152<=Charges!$C$88),0)","v":0},{"$f":"IF(B152<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B152<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW152*BY152*Input!$H$35+BX152*BZ152*Input!$H$36","v":0},0,{"$f":"CB152*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F152*Charges!$F$51+CM151+IF(MOD(C152-1,12)=0,CN151,0)-BE151,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C152-1,12)=0,H152*D152,CN151),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG152-(B152>PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH152-(B152<=PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"CI152*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ152-CL152-(B152<=PPT)*AF152*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C152=\"\",MOD(C152-1,12)=0,B152>PPT),0%,100%/12+CO151),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B152>PPT),0%,100%-CO152)","v":0},{"$f":"IF(B152>=Charges!$B$68,IF(MOD(C152,12)=0,(Loyalty_Bonus+Charges!$C$69*(B152-11))*AH152,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B153<>\"\", B153<=10),VLOOKUP(B153,Charges!$C$40:$F$50, 4, 0), IF(AND(B153<>\"\", B153 >10), 100%, 0))","v":0},0,"",{"$f":"D153*H153+F153*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B153=1,0,IF(B153<>\"\",(M153+N153)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G153), 0.5*Term*aprem)*(1+Indexation*(B153-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B153, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B153<>\"\",B153<=Term),IF(C153<61,Charges!$C$31,W152*(1+(B153<>B152)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,R153+CR152-BB152),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,IF(C153=Input!$O$18,Input!$O$19,R153+CR152-Z153-BE152)),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,CI153+CJ153,AB153*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK153+CL153,( 1-(1-CW153)^(1/12))*(AC153))","v":{"$error":"#VALUE!"}},{"$f":"AC153*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM153+CN153,MAX(AC153-AG153,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",((Flat_Extra/1000)/12)*AQ153*AO153+Input!$H$34*V153*AP153,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B153<>\"\",IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B153<>\"\",B153<=Term-3),MIN(AU153,Charges!$H$11),0)","v":0},{"$f":"IF(C153=1,MIN(AV153,AW153),IF(AV153=0,0,MIN(AW153-AY152,IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$I$100,5)/Mode,0))))*(B153<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",IF(BH153>0,IF(AH154<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,MIN(IF(MOD(C153,12)=0,VLOOKUP(B153,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM153,AH153),AH153-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C153<60,0,IF(MOD(C153,12)=0,(BC153<60)*SUM(INDIRECT($BF$7&(C153+11)&\":\"&$BF$7&C152))+(BC153>=60)*SUMPRODUCT($BD$12:BD153,$BE$12:$BE153),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,IF(MOD(C153,12)=0,VLOOKUP(B153,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B153<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B153<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B153<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B153<=Charges!$C$88),0)","v":0},{"$f":"IF(B153<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B153<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW153*BY153*Input!$H$35+BX153*BZ153*Input!$H$36","v":0},0,{"$f":"CB153*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F153*Charges!$F$51+CM152+IF(MOD(C153-1,12)=0,CN152,0)-BE152,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C153-1,12)=0,H153*D153,CN152),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG153-(B153>PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH153-(B153<=PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"CI153*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ153-CL153-(B153<=PPT)*AF153*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C153=\"\",MOD(C153-1,12)=0,B153>PPT),0%,100%/12+CO152),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B153>PPT),0%,100%-CO153)","v":0},{"$f":"IF(B153>=Charges!$B$68,IF(MOD(C153,12)=0,(Loyalty_Bonus+Charges!$C$69*(B153-11))*AH153,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B154<>\"\", B154<=10),VLOOKUP(B154,Charges!$C$40:$F$50, 4, 0), IF(AND(B154<>\"\", B154 >10), 100%, 0))","v":0},0,"",{"$f":"D154*H154+F154*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B154=1,0,IF(B154<>\"\",(M154+N154)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G154), 0.5*Term*aprem)*(1+Indexation*(B154-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B154, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B154<>\"\",B154<=Term),IF(C154<61,Charges!$C$31,W153*(1+(B154<>B153)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,R154+CR153-BB153),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,IF(C154=Input!$O$18,Input!$O$19,R154+CR153-Z154-BE153)),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,CI154+CJ154,AB154*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK154+CL154,( 1-(1-CW154)^(1/12))*(AC154))","v":{"$error":"#VALUE!"}},{"$f":"AC154*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM154+CN154,MAX(AC154-AG154,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",((Flat_Extra/1000)/12)*AQ154*AO154+Input!$H$34*V154*AP154,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B154<>\"\",IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B154<>\"\",B154<=Term-3),MIN(AU154,Charges!$H$11),0)","v":0},{"$f":"IF(C154=1,MIN(AV154,AW154),IF(AV154=0,0,MIN(AW154-AY153,IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$I$100,5)/Mode,0))))*(B154<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",IF(BH154>0,IF(AH155<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,MIN(IF(MOD(C154,12)=0,VLOOKUP(B154,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM154,AH154),AH154-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C154<60,0,IF(MOD(C154,12)=0,(BC154<60)*SUM(INDIRECT($BF$7&(C154+11)&\":\"&$BF$7&C153))+(BC154>=60)*SUMPRODUCT($BD$12:BD154,$BE$12:$BE154),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,IF(MOD(C154,12)=0,VLOOKUP(B154,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B154<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B154<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B154<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B154<=Charges!$C$88),0)","v":0},{"$f":"IF(B154<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B154<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW154*BY154*Input!$H$35+BX154*BZ154*Input!$H$36","v":0},0,{"$f":"CB154*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F154*Charges!$F$51+CM153+IF(MOD(C154-1,12)=0,CN153,0)-BE153,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C154-1,12)=0,H154*D154,CN153),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG154-(B154>PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH154-(B154<=PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"CI154*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ154-CL154-(B154<=PPT)*AF154*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C154=\"\",MOD(C154-1,12)=0,B154>PPT),0%,100%/12+CO153),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B154>PPT),0%,100%-CO154)","v":0},{"$f":"IF(B154>=Charges!$B$68,IF(MOD(C154,12)=0,(Loyalty_Bonus+Charges!$C$69*(B154-11))*AH154,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B155<>\"\", B155<=10),VLOOKUP(B155,Charges!$C$40:$F$50, 4, 0), IF(AND(B155<>\"\", B155 >10), 100%, 0))","v":0},0,"",{"$f":"D155*H155+F155*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B155=1,0,IF(B155<>\"\",(M155+N155)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G155), 0.5*Term*aprem)*(1+Indexation*(B155-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B155, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B155<>\"\",B155<=Term),IF(C155<61,Charges!$C$31,W154*(1+(B155<>B154)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,R155+CR154-BB154),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,IF(C155=Input!$O$18,Input!$O$19,R155+CR154-Z155-BE154)),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,CI155+CJ155,AB155*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK155+CL155,( 1-(1-CW155)^(1/12))*(AC155))","v":{"$error":"#VALUE!"}},{"$f":"AC155*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM155+CN155,MAX(AC155-AG155,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",((Flat_Extra/1000)/12)*AQ155*AO155+Input!$H$34*V155*AP155,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B155<>\"\",IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B155<>\"\",B155<=Term-3),MIN(AU155,Charges!$H$11),0)","v":0},{"$f":"IF(C155=1,MIN(AV155,AW155),IF(AV155=0,0,MIN(AW155-AY154,IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$I$100,5)/Mode,0))))*(B155<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",IF(BH155>0,IF(AH156<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,MIN(IF(MOD(C155,12)=0,VLOOKUP(B155,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM155,AH155),AH155-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C155<60,0,IF(MOD(C155,12)=0,(BC155<60)*SUM(INDIRECT($BF$7&(C155+11)&\":\"&$BF$7&C154))+(BC155>=60)*SUMPRODUCT($BD$12:BD155,$BE$12:$BE155),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,IF(MOD(C155,12)=0,VLOOKUP(B155,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B155<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B155<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B155<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B155<=Charges!$C$88),0)","v":0},{"$f":"IF(B155<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B155<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW155*BY155*Input!$H$35+BX155*BZ155*Input!$H$36","v":0},0,{"$f":"CB155*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F155*Charges!$F$51+CM154+IF(MOD(C155-1,12)=0,CN154,0)-BE154,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C155-1,12)=0,H155*D155,CN154),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG155-(B155>PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH155-(B155<=PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"CI155*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ155-CL155-(B155<=PPT)*AF155*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C155=\"\",MOD(C155-1,12)=0,B155>PPT),0%,100%/12+CO154),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B155>PPT),0%,100%-CO155)","v":0},{"$f":"IF(B155>=Charges!$B$68,IF(MOD(C155,12)=0,(Loyalty_Bonus+Charges!$C$69*(B155-11))*AH155,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B156<>\"\", B156<=10),VLOOKUP(B156,Charges!$C$40:$F$50, 4, 0), IF(AND(B156<>\"\", B156 >10), 100%, 0))","v":0},0,"",{"$f":"D156*H156+F156*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B156=1,0,IF(B156<>\"\",(M156+N156)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G156), 0.5*Term*aprem)*(1+Indexation*(B156-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B156, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B156<>\"\",B156<=Term),IF(C156<61,Charges!$C$31,W155*(1+(B156<>B155)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,R156+CR155-BB155),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,IF(C156=Input!$O$18,Input!$O$19,R156+CR155-Z156-BE155)),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,CI156+CJ156,AB156*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK156+CL156,( 1-(1-CW156)^(1/12))*(AC156))","v":{"$error":"#VALUE!"}},{"$f":"AC156*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM156+CN156,MAX(AC156-AG156,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",((Flat_Extra/1000)/12)*AQ156*AO156+Input!$H$34*V156*AP156,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B156<>\"\",IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B156<>\"\",B156<=Term-3),MIN(AU156,Charges!$H$11),0)","v":0},{"$f":"IF(C156=1,MIN(AV156,AW156),IF(AV156=0,0,MIN(AW156-AY155,IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$I$100,5)/Mode,0))))*(B156<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",IF(BH156>0,IF(AH157<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,MIN(IF(MOD(C156,12)=0,VLOOKUP(B156,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM156,AH156),AH156-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C156<60,0,IF(MOD(C156,12)=0,(BC156<60)*SUM(INDIRECT($BF$7&(C156+11)&\":\"&$BF$7&C155))+(BC156>=60)*SUMPRODUCT($BD$12:BD156,$BE$12:$BE156),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,IF(MOD(C156,12)=0,VLOOKUP(B156,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B156<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B156<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B156<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B156<=Charges!$C$88),0)","v":0},{"$f":"IF(B156<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B156<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW156*BY156*Input!$H$35+BX156*BZ156*Input!$H$36","v":0},0,{"$f":"CB156*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F156*Charges!$F$51+CM155+IF(MOD(C156-1,12)=0,CN155,0)-BE155,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C156-1,12)=0,H156*D156,CN155),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG156-(B156>PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH156-(B156<=PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"CI156*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ156-CL156-(B156<=PPT)*AF156*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C156=\"\",MOD(C156-1,12)=0,B156>PPT),0%,100%/12+CO155),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B156>PPT),0%,100%-CO156)","v":0},{"$f":"IF(B156>=Charges!$B$68,IF(MOD(C156,12)=0,(Loyalty_Bonus+Charges!$C$69*(B156-11))*AH156,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B157<>\"\", B157<=10),VLOOKUP(B157,Charges!$C$40:$F$50, 4, 0), IF(AND(B157<>\"\", B157 >10), 100%, 0))","v":0},0,"",{"$f":"D157*H157+F157*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B157=1,0,IF(B157<>\"\",(M157+N157)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G157), 0.5*Term*aprem)*(1+Indexation*(B157-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B157, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B157<>\"\",B157<=Term),IF(C157<61,Charges!$C$31,W156*(1+(B157<>B156)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,R157+CR156-BB156),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,IF(C157=Input!$O$18,Input!$O$19,R157+CR156-Z157-BE156)),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,CI157+CJ157,AB157*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK157+CL157,( 1-(1-CW157)^(1/12))*(AC157))","v":{"$error":"#VALUE!"}},{"$f":"AC157*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM157+CN157,MAX(AC157-AG157,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",((Flat_Extra/1000)/12)*AQ157*AO157+Input!$H$34*V157*AP157,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B157<>\"\",IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B157<>\"\",B157<=Term-3),MIN(AU157,Charges!$H$11),0)","v":0},{"$f":"IF(C157=1,MIN(AV157,AW157),IF(AV157=0,0,MIN(AW157-AY156,IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$I$100,5)/Mode,0))))*(B157<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",IF(BH157>0,IF(AH158<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,MIN(IF(MOD(C157,12)=0,VLOOKUP(B157,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM157,AH157),AH157-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C157<60,0,IF(MOD(C157,12)=0,(BC157<60)*SUM(INDIRECT($BF$7&(C157+11)&\":\"&$BF$7&C156))+(BC157>=60)*SUMPRODUCT($BD$12:BD157,$BE$12:$BE157),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,IF(MOD(C157,12)=0,VLOOKUP(B157,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B157<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B157<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B157<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B157<=Charges!$C$88),0)","v":0},{"$f":"IF(B157<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B157<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW157*BY157*Input!$H$35+BX157*BZ157*Input!$H$36","v":0},0,{"$f":"CB157*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F157*Charges!$F$51+CM156+IF(MOD(C157-1,12)=0,CN156,0)-BE156,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C157-1,12)=0,H157*D157,CN156),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG157-(B157>PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH157-(B157<=PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"CI157*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ157-CL157-(B157<=PPT)*AF157*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C157=\"\",MOD(C157-1,12)=0,B157>PPT),0%,100%/12+CO156),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B157>PPT),0%,100%-CO157)","v":0},{"$f":"IF(B157>=Charges!$B$68,IF(MOD(C157,12)=0,(Loyalty_Bonus+Charges!$C$69*(B157-11))*AH157,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B158<>\"\", B158<=10),VLOOKUP(B158,Charges!$C$40:$F$50, 4, 0), IF(AND(B158<>\"\", B158 >10), 100%, 0))","v":0},0,"",{"$f":"D158*H158+F158*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B158=1,0,IF(B158<>\"\",(M158+N158)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G158), 0.5*Term*aprem)*(1+Indexation*(B158-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B158, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B158<>\"\",B158<=Term),IF(C158<61,Charges!$C$31,W157*(1+(B158<>B157)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,R158+CR157-BB157),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,IF(C158=Input!$O$18,Input!$O$19,R158+CR157-Z158-BE157)),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,CI158+CJ158,AB158*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK158+CL158,( 1-(1-CW158)^(1/12))*(AC158))","v":{"$error":"#VALUE!"}},{"$f":"AC158*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM158+CN158,MAX(AC158-AG158,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",((Flat_Extra/1000)/12)*AQ158*AO158+Input!$H$34*V158*AP158,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B158<>\"\",IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B158<>\"\",B158<=Term-3),MIN(AU158,Charges!$H$11),0)","v":0},{"$f":"IF(C158=1,MIN(AV158,AW158),IF(AV158=0,0,MIN(AW158-AY157,IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$I$100,5)/Mode,0))))*(B158<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",IF(BH158>0,IF(AH159<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,MIN(IF(MOD(C158,12)=0,VLOOKUP(B158,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM158,AH158),AH158-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C158<60,0,IF(MOD(C158,12)=0,(BC158<60)*SUM(INDIRECT($BF$7&(C158+11)&\":\"&$BF$7&C157))+(BC158>=60)*SUMPRODUCT($BD$12:BD158,$BE$12:$BE158),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,IF(MOD(C158,12)=0,VLOOKUP(B158,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B158<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B158<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B158<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B158<=Charges!$C$88),0)","v":0},{"$f":"IF(B158<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B158<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW158*BY158*Input!$H$35+BX158*BZ158*Input!$H$36","v":0},0,{"$f":"CB158*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F158*Charges!$F$51+CM157+IF(MOD(C158-1,12)=0,CN157,0)-BE157,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C158-1,12)=0,H158*D158,CN157),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG158-(B158>PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH158-(B158<=PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"CI158*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ158-CL158-(B158<=PPT)*AF158*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C158=\"\",MOD(C158-1,12)=0,B158>PPT),0%,100%/12+CO157),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B158>PPT),0%,100%-CO158)","v":0},{"$f":"IF(B158>=Charges!$B$68,IF(MOD(C158,12)=0,(Loyalty_Bonus+Charges!$C$69*(B158-11))*AH158,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B159<>\"\", B159<=10),VLOOKUP(B159,Charges!$C$40:$F$50, 4, 0), IF(AND(B159<>\"\", B159 >10), 100%, 0))","v":0},0,"",{"$f":"D159*H159+F159*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B159=1,0,IF(B159<>\"\",(M159+N159)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G159), 0.5*Term*aprem)*(1+Indexation*(B159-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B159, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B159<>\"\",B159<=Term),IF(C159<61,Charges!$C$31,W158*(1+(B159<>B158)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,R159+CR158-BB158),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,IF(C159=Input!$O$18,Input!$O$19,R159+CR158-Z159-BE158)),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,CI159+CJ159,AB159*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK159+CL159,( 1-(1-CW159)^(1/12))*(AC159))","v":{"$error":"#VALUE!"}},{"$f":"AC159*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM159+CN159,MAX(AC159-AG159,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",((Flat_Extra/1000)/12)*AQ159*AO159+Input!$H$34*V159*AP159,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B159<>\"\",IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B159<>\"\",B159<=Term-3),MIN(AU159,Charges!$H$11),0)","v":0},{"$f":"IF(C159=1,MIN(AV159,AW159),IF(AV159=0,0,MIN(AW159-AY158,IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$I$100,5)/Mode,0))))*(B159<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",IF(BH159>0,IF(AH160<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,MIN(IF(MOD(C159,12)=0,VLOOKUP(B159,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM159,AH159),AH159-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C159<60,0,IF(MOD(C159,12)=0,(BC159<60)*SUM(INDIRECT($BF$7&(C159+11)&\":\"&$BF$7&C158))+(BC159>=60)*SUMPRODUCT($BD$12:BD159,$BE$12:$BE159),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,IF(MOD(C159,12)=0,VLOOKUP(B159,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B159<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B159<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B159<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B159<=Charges!$C$88),0)","v":0},{"$f":"IF(B159<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B159<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW159*BY159*Input!$H$35+BX159*BZ159*Input!$H$36","v":0},0,{"$f":"CB159*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F159*Charges!$F$51+CM158+IF(MOD(C159-1,12)=0,CN158,0)-BE158,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C159-1,12)=0,H159*D159,CN158),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG159-(B159>PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH159-(B159<=PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"CI159*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ159-CL159-(B159<=PPT)*AF159*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C159=\"\",MOD(C159-1,12)=0,B159>PPT),0%,100%/12+CO158),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B159>PPT),0%,100%-CO159)","v":0},{"$f":"IF(B159>=Charges!$B$68,IF(MOD(C159,12)=0,(Loyalty_Bonus+Charges!$C$69*(B159-11))*AH159,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B160<>\"\", B160<=10),VLOOKUP(B160,Charges!$C$40:$F$50, 4, 0), IF(AND(B160<>\"\", B160 >10), 100%, 0))","v":0},0,"",{"$f":"D160*H160+F160*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B160=1,0,IF(B160<>\"\",(M160+N160)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G160), 0.5*Term*aprem)*(1+Indexation*(B160-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B160, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B160<>\"\",B160<=Term),IF(C160<61,Charges!$C$31,W159*(1+(B160<>B159)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,R160+CR159-BB159),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,IF(C160=Input!$O$18,Input!$O$19,R160+CR159-Z160-BE159)),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,CI160+CJ160,AB160*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK160+CL160,( 1-(1-CW160)^(1/12))*(AC160))","v":{"$error":"#VALUE!"}},{"$f":"AC160*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM160+CN160,MAX(AC160-AG160,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",((Flat_Extra/1000)/12)*AQ160*AO160+Input!$H$34*V160*AP160,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B160<>\"\",IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B160<>\"\",B160<=Term-3),MIN(AU160,Charges!$H$11),0)","v":0},{"$f":"IF(C160=1,MIN(AV160,AW160),IF(AV160=0,0,MIN(AW160-AY159,IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$I$100,5)/Mode,0))))*(B160<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",IF(BH160>0,IF(AH161<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,MIN(IF(MOD(C160,12)=0,VLOOKUP(B160,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM160,AH160),AH160-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C160<60,0,IF(MOD(C160,12)=0,(BC160<60)*SUM(INDIRECT($BF$7&(C160+11)&\":\"&$BF$7&C159))+(BC160>=60)*SUMPRODUCT($BD$12:BD160,$BE$12:$BE160),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,IF(MOD(C160,12)=0,VLOOKUP(B160,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B160<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B160<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B160<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B160<=Charges!$C$88),0)","v":0},{"$f":"IF(B160<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B160<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW160*BY160*Input!$H$35+BX160*BZ160*Input!$H$36","v":0},0,{"$f":"CB160*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F160*Charges!$F$51+CM159+IF(MOD(C160-1,12)=0,CN159,0)-BE159,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C160-1,12)=0,H160*D160,CN159),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG160-(B160>PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH160-(B160<=PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"CI160*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ160-CL160-(B160<=PPT)*AF160*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C160=\"\",MOD(C160-1,12)=0,B160>PPT),0%,100%/12+CO159),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B160>PPT),0%,100%-CO160)","v":0},{"$f":"IF(B160>=Charges!$B$68,IF(MOD(C160,12)=0,(Loyalty_Bonus+Charges!$C$69*(B160-11))*AH160,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B161<>\"\", B161<=10),VLOOKUP(B161,Charges!$C$40:$F$50, 4, 0), IF(AND(B161<>\"\", B161 >10), 100%, 0))","v":0},0,"",{"$f":"D161*H161+F161*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B161=1,0,IF(B161<>\"\",(M161+N161)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G161), 0.5*Term*aprem)*(1+Indexation*(B161-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B161, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B161<>\"\",B161<=Term),IF(C161<61,Charges!$C$31,W160*(1+(B161<>B160)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,R161+CR160-BB160),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,IF(C161=Input!$O$18,Input!$O$19,R161+CR160-Z161-BE160)),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,CI161+CJ161,AB161*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK161+CL161,( 1-(1-CW161)^(1/12))*(AC161))","v":{"$error":"#VALUE!"}},{"$f":"AC161*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM161+CN161,MAX(AC161-AG161,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",((Flat_Extra/1000)/12)*AQ161*AO161+Input!$H$34*V161*AP161,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B161<>\"\",IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B161<>\"\",B161<=Term-3),MIN(AU161,Charges!$H$11),0)","v":0},{"$f":"IF(C161=1,MIN(AV161,AW161),IF(AV161=0,0,MIN(AW161-AY160,IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$I$100,5)/Mode,0))))*(B161<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",IF(BH161>0,IF(AH162<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,MIN(IF(MOD(C161,12)=0,VLOOKUP(B161,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM161,AH161),AH161-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C161<60,0,IF(MOD(C161,12)=0,(BC161<60)*SUM(INDIRECT($BF$7&(C161+11)&\":\"&$BF$7&C160))+(BC161>=60)*SUMPRODUCT($BD$12:BD161,$BE$12:$BE161),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,IF(MOD(C161,12)=0,VLOOKUP(B161,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B161<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B161<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B161<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B161<=Charges!$C$88),0)","v":0},{"$f":"IF(B161<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B161<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW161*BY161*Input!$H$35+BX161*BZ161*Input!$H$36","v":0},0,{"$f":"CB161*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F161*Charges!$F$51+CM160+IF(MOD(C161-1,12)=0,CN160,0)-BE160,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C161-1,12)=0,H161*D161,CN160),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG161-(B161>PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH161-(B161<=PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"CI161*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ161-CL161-(B161<=PPT)*AF161*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C161=\"\",MOD(C161-1,12)=0,B161>PPT),0%,100%/12+CO160),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B161>PPT),0%,100%-CO161)","v":0},{"$f":"IF(B161>=Charges!$B$68,IF(MOD(C161,12)=0,(Loyalty_Bonus+Charges!$C$69*(B161-11))*AH161,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B162<>\"\", B162<=10),VLOOKUP(B162,Charges!$C$40:$F$50, 4, 0), IF(AND(B162<>\"\", B162 >10), 100%, 0))","v":0},0,"",{"$f":"D162*H162+F162*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B162=1,0,IF(B162<>\"\",(M162+N162)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G162), 0.5*Term*aprem)*(1+Indexation*(B162-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B162, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B162<>\"\",B162<=Term),IF(C162<61,Charges!$C$31,W161*(1+(B162<>B161)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,R162+CR161-BB161),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,IF(C162=Input!$O$18,Input!$O$19,R162+CR161-Z162-BE161)),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,CI162+CJ162,AB162*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK162+CL162,( 1-(1-CW162)^(1/12))*(AC162))","v":{"$error":"#VALUE!"}},{"$f":"AC162*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM162+CN162,MAX(AC162-AG162,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",((Flat_Extra/1000)/12)*AQ162*AO162+Input!$H$34*V162*AP162,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B162<>\"\",IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B162<>\"\",B162<=Term-3),MIN(AU162,Charges!$H$11),0)","v":0},{"$f":"IF(C162=1,MIN(AV162,AW162),IF(AV162=0,0,MIN(AW162-AY161,IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$I$100,5)/Mode,0))))*(B162<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",IF(BH162>0,IF(AH163<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,MIN(IF(MOD(C162,12)=0,VLOOKUP(B162,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM162,AH162),AH162-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C162<60,0,IF(MOD(C162,12)=0,(BC162<60)*SUM(INDIRECT($BF$7&(C162+11)&\":\"&$BF$7&C161))+(BC162>=60)*SUMPRODUCT($BD$12:BD162,$BE$12:$BE162),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,IF(MOD(C162,12)=0,VLOOKUP(B162,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B162<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B162<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B162<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B162<=Charges!$C$88),0)","v":0},{"$f":"IF(B162<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B162<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW162*BY162*Input!$H$35+BX162*BZ162*Input!$H$36","v":0},0,{"$f":"CB162*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F162*Charges!$F$51+CM161+IF(MOD(C162-1,12)=0,CN161,0)-BE161,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C162-1,12)=0,H162*D162,CN161),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG162-(B162>PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH162-(B162<=PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"CI162*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ162-CL162-(B162<=PPT)*AF162*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C162=\"\",MOD(C162-1,12)=0,B162>PPT),0%,100%/12+CO161),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B162>PPT),0%,100%-CO162)","v":0},{"$f":"IF(B162>=Charges!$B$68,IF(MOD(C162,12)=0,(Loyalty_Bonus+Charges!$C$69*(B162-11))*AH162,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B163<>\"\", B163<=10),VLOOKUP(B163,Charges!$C$40:$F$50, 4, 0), IF(AND(B163<>\"\", B163 >10), 100%, 0))","v":0},0,"",{"$f":"D163*H163+F163*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B163=1,0,IF(B163<>\"\",(M163+N163)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G163), 0.5*Term*aprem)*(1+Indexation*(B163-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B163, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B163<>\"\",B163<=Term),IF(C163<61,Charges!$C$31,W162*(1+(B163<>B162)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,R163+CR162-BB162),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,IF(C163=Input!$O$18,Input!$O$19,R163+CR162-Z163-BE162)),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,CI163+CJ163,AB163*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK163+CL163,( 1-(1-CW163)^(1/12))*(AC163))","v":{"$error":"#VALUE!"}},{"$f":"AC163*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM163+CN163,MAX(AC163-AG163,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",((Flat_Extra/1000)/12)*AQ163*AO163+Input!$H$34*V163*AP163,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B163<>\"\",IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B163<>\"\",B163<=Term-3),MIN(AU163,Charges!$H$11),0)","v":0},{"$f":"IF(C163=1,MIN(AV163,AW163),IF(AV163=0,0,MIN(AW163-AY162,IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$I$100,5)/Mode,0))))*(B163<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",IF(BH163>0,IF(AH164<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,MIN(IF(MOD(C163,12)=0,VLOOKUP(B163,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM163,AH163),AH163-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C163<60,0,IF(MOD(C163,12)=0,(BC163<60)*SUM(INDIRECT($BF$7&(C163+11)&\":\"&$BF$7&C162))+(BC163>=60)*SUMPRODUCT($BD$12:BD163,$BE$12:$BE163),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,IF(MOD(C163,12)=0,VLOOKUP(B163,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B163<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B163<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B163<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B163<=Charges!$C$88),0)","v":0},{"$f":"IF(B163<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B163<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW163*BY163*Input!$H$35+BX163*BZ163*Input!$H$36","v":0},0,{"$f":"CB163*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F163*Charges!$F$51+CM162+IF(MOD(C163-1,12)=0,CN162,0)-BE162,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C163-1,12)=0,H163*D163,CN162),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG163-(B163>PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH163-(B163<=PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"CI163*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ163-CL163-(B163<=PPT)*AF163*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C163=\"\",MOD(C163-1,12)=0,B163>PPT),0%,100%/12+CO162),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B163>PPT),0%,100%-CO163)","v":0},{"$f":"IF(B163>=Charges!$B$68,IF(MOD(C163,12)=0,(Loyalty_Bonus+Charges!$C$69*(B163-11))*AH163,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B164<>\"\", B164<=10),VLOOKUP(B164,Charges!$C$40:$F$50, 4, 0), IF(AND(B164<>\"\", B164 >10), 100%, 0))","v":0},0,"",{"$f":"D164*H164+F164*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B164=1,0,IF(B164<>\"\",(M164+N164)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G164), 0.5*Term*aprem)*(1+Indexation*(B164-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B164, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B164<>\"\",B164<=Term),IF(C164<61,Charges!$C$31,W163*(1+(B164<>B163)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,R164+CR163-BB163),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,IF(C164=Input!$O$18,Input!$O$19,R164+CR163-Z164-BE163)),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,CI164+CJ164,AB164*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK164+CL164,( 1-(1-CW164)^(1/12))*(AC164))","v":{"$error":"#VALUE!"}},{"$f":"AC164*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM164+CN164,MAX(AC164-AG164,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",((Flat_Extra/1000)/12)*AQ164*AO164+Input!$H$34*V164*AP164,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B164<>\"\",IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B164<>\"\",B164<=Term-3),MIN(AU164,Charges!$H$11),0)","v":0},{"$f":"IF(C164=1,MIN(AV164,AW164),IF(AV164=0,0,MIN(AW164-AY163,IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$I$100,5)/Mode,0))))*(B164<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",IF(BH164>0,IF(AH165<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,MIN(IF(MOD(C164,12)=0,VLOOKUP(B164,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM164,AH164),AH164-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C164<60,0,IF(MOD(C164,12)=0,(BC164<60)*SUM(INDIRECT($BF$7&(C164+11)&\":\"&$BF$7&C163))+(BC164>=60)*SUMPRODUCT($BD$12:BD164,$BE$12:$BE164),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,IF(MOD(C164,12)=0,VLOOKUP(B164,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B164<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B164<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B164<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B164<=Charges!$C$88),0)","v":0},{"$f":"IF(B164<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B164<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW164*BY164*Input!$H$35+BX164*BZ164*Input!$H$36","v":0},0,{"$f":"CB164*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F164*Charges!$F$51+CM163+IF(MOD(C164-1,12)=0,CN163,0)-BE163,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C164-1,12)=0,H164*D164,CN163),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG164-(B164>PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH164-(B164<=PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"CI164*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ164-CL164-(B164<=PPT)*AF164*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C164=\"\",MOD(C164-1,12)=0,B164>PPT),0%,100%/12+CO163),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B164>PPT),0%,100%-CO164)","v":0},{"$f":"IF(B164>=Charges!$B$68,IF(MOD(C164,12)=0,(Loyalty_Bonus+Charges!$C$69*(B164-11))*AH164,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B165<>\"\", B165<=10),VLOOKUP(B165,Charges!$C$40:$F$50, 4, 0), IF(AND(B165<>\"\", B165 >10), 100%, 0))","v":0},0,"",{"$f":"D165*H165+F165*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B165=1,0,IF(B165<>\"\",(M165+N165)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G165), 0.5*Term*aprem)*(1+Indexation*(B165-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B165, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B165<>\"\",B165<=Term),IF(C165<61,Charges!$C$31,W164*(1+(B165<>B164)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,R165+CR164-BB164),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,IF(C165=Input!$O$18,Input!$O$19,R165+CR164-Z165-BE164)),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,CI165+CJ165,AB165*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK165+CL165,( 1-(1-CW165)^(1/12))*(AC165))","v":{"$error":"#VALUE!"}},{"$f":"AC165*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM165+CN165,MAX(AC165-AG165,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",((Flat_Extra/1000)/12)*AQ165*AO165+Input!$H$34*V165*AP165,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B165<>\"\",IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B165<>\"\",B165<=Term-3),MIN(AU165,Charges!$H$11),0)","v":0},{"$f":"IF(C165=1,MIN(AV165,AW165),IF(AV165=0,0,MIN(AW165-AY164,IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$I$100,5)/Mode,0))))*(B165<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",IF(BH165>0,IF(AH166<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,MIN(IF(MOD(C165,12)=0,VLOOKUP(B165,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM165,AH165),AH165-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C165<60,0,IF(MOD(C165,12)=0,(BC165<60)*SUM(INDIRECT($BF$7&(C165+11)&\":\"&$BF$7&C164))+(BC165>=60)*SUMPRODUCT($BD$12:BD165,$BE$12:$BE165),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,IF(MOD(C165,12)=0,VLOOKUP(B165,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B165<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B165<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B165<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B165<=Charges!$C$88),0)","v":0},{"$f":"IF(B165<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B165<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW165*BY165*Input!$H$35+BX165*BZ165*Input!$H$36","v":0},0,{"$f":"CB165*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F165*Charges!$F$51+CM164+IF(MOD(C165-1,12)=0,CN164,0)-BE164,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C165-1,12)=0,H165*D165,CN164),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG165-(B165>PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH165-(B165<=PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"CI165*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ165-CL165-(B165<=PPT)*AF165*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C165=\"\",MOD(C165-1,12)=0,B165>PPT),0%,100%/12+CO164),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B165>PPT),0%,100%-CO165)","v":0},{"$f":"IF(B165>=Charges!$B$68,IF(MOD(C165,12)=0,(Loyalty_Bonus+Charges!$C$69*(B165-11))*AH165,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B166<>\"\", B166<=10),VLOOKUP(B166,Charges!$C$40:$F$50, 4, 0), IF(AND(B166<>\"\", B166 >10), 100%, 0))","v":0},0,"",{"$f":"D166*H166+F166*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B166=1,0,IF(B166<>\"\",(M166+N166)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G166), 0.5*Term*aprem)*(1+Indexation*(B166-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B166, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B166<>\"\",B166<=Term),IF(C166<61,Charges!$C$31,W165*(1+(B166<>B165)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,R166+CR165-BB165),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,IF(C166=Input!$O$18,Input!$O$19,R166+CR165-Z166-BE165)),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,CI166+CJ166,AB166*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK166+CL166,( 1-(1-CW166)^(1/12))*(AC166))","v":{"$error":"#VALUE!"}},{"$f":"AC166*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM166+CN166,MAX(AC166-AG166,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",((Flat_Extra/1000)/12)*AQ166*AO166+Input!$H$34*V166*AP166,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B166<>\"\",IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B166<>\"\",B166<=Term-3),MIN(AU166,Charges!$H$11),0)","v":0},{"$f":"IF(C166=1,MIN(AV166,AW166),IF(AV166=0,0,MIN(AW166-AY165,IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$I$100,5)/Mode,0))))*(B166<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",IF(BH166>0,IF(AH167<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,MIN(IF(MOD(C166,12)=0,VLOOKUP(B166,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM166,AH166),AH166-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C166<60,0,IF(MOD(C166,12)=0,(BC166<60)*SUM(INDIRECT($BF$7&(C166+11)&\":\"&$BF$7&C165))+(BC166>=60)*SUMPRODUCT($BD$12:BD166,$BE$12:$BE166),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,IF(MOD(C166,12)=0,VLOOKUP(B166,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B166<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B166<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B166<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B166<=Charges!$C$88),0)","v":0},{"$f":"IF(B166<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B166<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW166*BY166*Input!$H$35+BX166*BZ166*Input!$H$36","v":0},0,{"$f":"CB166*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F166*Charges!$F$51+CM165+IF(MOD(C166-1,12)=0,CN165,0)-BE165,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C166-1,12)=0,H166*D166,CN165),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG166-(B166>PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH166-(B166<=PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"CI166*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ166-CL166-(B166<=PPT)*AF166*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C166=\"\",MOD(C166-1,12)=0,B166>PPT),0%,100%/12+CO165),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B166>PPT),0%,100%-CO166)","v":0},{"$f":"IF(B166>=Charges!$B$68,IF(MOD(C166,12)=0,(Loyalty_Bonus+Charges!$C$69*(B166-11))*AH166,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B167<>\"\", B167<=10),VLOOKUP(B167,Charges!$C$40:$F$50, 4, 0), IF(AND(B167<>\"\", B167 >10), 100%, 0))","v":0},0,"",{"$f":"D167*H167+F167*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B167=1,0,IF(B167<>\"\",(M167+N167)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G167), 0.5*Term*aprem)*(1+Indexation*(B167-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B167, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B167<>\"\",B167<=Term),IF(C167<61,Charges!$C$31,W166*(1+(B167<>B166)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,R167+CR166-BB166),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,IF(C167=Input!$O$18,Input!$O$19,R167+CR166-Z167-BE166)),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,CI167+CJ167,AB167*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK167+CL167,( 1-(1-CW167)^(1/12))*(AC167))","v":{"$error":"#VALUE!"}},{"$f":"AC167*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM167+CN167,MAX(AC167-AG167,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",((Flat_Extra/1000)/12)*AQ167*AO167+Input!$H$34*V167*AP167,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B167<>\"\",IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B167<>\"\",B167<=Term-3),MIN(AU167,Charges!$H$11),0)","v":0},{"$f":"IF(C167=1,MIN(AV167,AW167),IF(AV167=0,0,MIN(AW167-AY166,IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$I$100,5)/Mode,0))))*(B167<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",IF(BH167>0,IF(AH168<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,MIN(IF(MOD(C167,12)=0,VLOOKUP(B167,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM167,AH167),AH167-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C167<60,0,IF(MOD(C167,12)=0,(BC167<60)*SUM(INDIRECT($BF$7&(C167+11)&\":\"&$BF$7&C166))+(BC167>=60)*SUMPRODUCT($BD$12:BD167,$BE$12:$BE167),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,IF(MOD(C167,12)=0,VLOOKUP(B167,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B167<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B167<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B167<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B167<=Charges!$C$88),0)","v":0},{"$f":"IF(B167<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B167<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW167*BY167*Input!$H$35+BX167*BZ167*Input!$H$36","v":0},0,{"$f":"CB167*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F167*Charges!$F$51+CM166+IF(MOD(C167-1,12)=0,CN166,0)-BE166,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C167-1,12)=0,H167*D167,CN166),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG167-(B167>PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH167-(B167<=PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"CI167*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ167-CL167-(B167<=PPT)*AF167*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C167=\"\",MOD(C167-1,12)=0,B167>PPT),0%,100%/12+CO166),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B167>PPT),0%,100%-CO167)","v":0},{"$f":"IF(B167>=Charges!$B$68,IF(MOD(C167,12)=0,(Loyalty_Bonus+Charges!$C$69*(B167-11))*AH167,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B168<>\"\", B168<=10),VLOOKUP(B168,Charges!$C$40:$F$50, 4, 0), IF(AND(B168<>\"\", B168 >10), 100%, 0))","v":0},0,"",{"$f":"D168*H168+F168*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B168=1,0,IF(B168<>\"\",(M168+N168)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G168), 0.5*Term*aprem)*(1+Indexation*(B168-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B168, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B168<>\"\",B168<=Term),IF(C168<61,Charges!$C$31,W167*(1+(B168<>B167)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,R168+CR167-BB167),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,IF(C168=Input!$O$18,Input!$O$19,R168+CR167-Z168-BE167)),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,CI168+CJ168,AB168*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK168+CL168,( 1-(1-CW168)^(1/12))*(AC168))","v":{"$error":"#VALUE!"}},{"$f":"AC168*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM168+CN168,MAX(AC168-AG168,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",((Flat_Extra/1000)/12)*AQ168*AO168+Input!$H$34*V168*AP168,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B168<>\"\",IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B168<>\"\",B168<=Term-3),MIN(AU168,Charges!$H$11),0)","v":0},{"$f":"IF(C168=1,MIN(AV168,AW168),IF(AV168=0,0,MIN(AW168-AY167,IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$I$100,5)/Mode,0))))*(B168<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",IF(BH168>0,IF(AH169<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,MIN(IF(MOD(C168,12)=0,VLOOKUP(B168,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM168,AH168),AH168-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C168<60,0,IF(MOD(C168,12)=0,(BC168<60)*SUM(INDIRECT($BF$7&(C168+11)&\":\"&$BF$7&C167))+(BC168>=60)*SUMPRODUCT($BD$12:BD168,$BE$12:$BE168),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,IF(MOD(C168,12)=0,VLOOKUP(B168,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B168<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B168<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B168<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B168<=Charges!$C$88),0)","v":0},{"$f":"IF(B168<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B168<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW168*BY168*Input!$H$35+BX168*BZ168*Input!$H$36","v":0},0,{"$f":"CB168*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F168*Charges!$F$51+CM167+IF(MOD(C168-1,12)=0,CN167,0)-BE167,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C168-1,12)=0,H168*D168,CN167),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG168-(B168>PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH168-(B168<=PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"CI168*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ168-CL168-(B168<=PPT)*AF168*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C168=\"\",MOD(C168-1,12)=0,B168>PPT),0%,100%/12+CO167),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B168>PPT),0%,100%-CO168)","v":0},{"$f":"IF(B168>=Charges!$B$68,IF(MOD(C168,12)=0,(Loyalty_Bonus+Charges!$C$69*(B168-11))*AH168,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B169<>\"\", B169<=10),VLOOKUP(B169,Charges!$C$40:$F$50, 4, 0), IF(AND(B169<>\"\", B169 >10), 100%, 0))","v":0},0,"",{"$f":"D169*H169+F169*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B169=1,0,IF(B169<>\"\",(M169+N169)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G169), 0.5*Term*aprem)*(1+Indexation*(B169-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B169, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B169<>\"\",B169<=Term),IF(C169<61,Charges!$C$31,W168*(1+(B169<>B168)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,R169+CR168-BB168),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,IF(C169=Input!$O$18,Input!$O$19,R169+CR168-Z169-BE168)),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,CI169+CJ169,AB169*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK169+CL169,( 1-(1-CW169)^(1/12))*(AC169))","v":{"$error":"#VALUE!"}},{"$f":"AC169*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM169+CN169,MAX(AC169-AG169,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",((Flat_Extra/1000)/12)*AQ169*AO169+Input!$H$34*V169*AP169,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B169<>\"\",IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B169<>\"\",B169<=Term-3),MIN(AU169,Charges!$H$11),0)","v":0},{"$f":"IF(C169=1,MIN(AV169,AW169),IF(AV169=0,0,MIN(AW169-AY168,IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$I$100,5)/Mode,0))))*(B169<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",IF(BH169>0,IF(AH170<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,MIN(IF(MOD(C169,12)=0,VLOOKUP(B169,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM169,AH169),AH169-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C169<60,0,IF(MOD(C169,12)=0,(BC169<60)*SUM(INDIRECT($BF$7&(C169+11)&\":\"&$BF$7&C168))+(BC169>=60)*SUMPRODUCT($BD$12:BD169,$BE$12:$BE169),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,IF(MOD(C169,12)=0,VLOOKUP(B169,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B169<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B169<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B169<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B169<=Charges!$C$88),0)","v":0},{"$f":"IF(B169<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B169<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW169*BY169*Input!$H$35+BX169*BZ169*Input!$H$36","v":0},0,{"$f":"CB169*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F169*Charges!$F$51+CM168+IF(MOD(C169-1,12)=0,CN168,0)-BE168,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C169-1,12)=0,H169*D169,CN168),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG169-(B169>PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH169-(B169<=PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"CI169*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ169-CL169-(B169<=PPT)*AF169*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C169=\"\",MOD(C169-1,12)=0,B169>PPT),0%,100%/12+CO168),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B169>PPT),0%,100%-CO169)","v":0},{"$f":"IF(B169>=Charges!$B$68,IF(MOD(C169,12)=0,(Loyalty_Bonus+Charges!$C$69*(B169-11))*AH169,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B170<>\"\", B170<=10),VLOOKUP(B170,Charges!$C$40:$F$50, 4, 0), IF(AND(B170<>\"\", B170 >10), 100%, 0))","v":0},0,"",{"$f":"D170*H170+F170*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B170=1,0,IF(B170<>\"\",(M170+N170)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G170), 0.5*Term*aprem)*(1+Indexation*(B170-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B170, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B170<>\"\",B170<=Term),IF(C170<61,Charges!$C$31,W169*(1+(B170<>B169)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,R170+CR169-BB169),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,IF(C170=Input!$O$18,Input!$O$19,R170+CR169-Z170-BE169)),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,CI170+CJ170,AB170*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK170+CL170,( 1-(1-CW170)^(1/12))*(AC170))","v":{"$error":"#VALUE!"}},{"$f":"AC170*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM170+CN170,MAX(AC170-AG170,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",((Flat_Extra/1000)/12)*AQ170*AO170+Input!$H$34*V170*AP170,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B170<>\"\",IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B170<>\"\",B170<=Term-3),MIN(AU170,Charges!$H$11),0)","v":0},{"$f":"IF(C170=1,MIN(AV170,AW170),IF(AV170=0,0,MIN(AW170-AY169,IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$I$100,5)/Mode,0))))*(B170<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",IF(BH170>0,IF(AH171<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,MIN(IF(MOD(C170,12)=0,VLOOKUP(B170,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM170,AH170),AH170-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C170<60,0,IF(MOD(C170,12)=0,(BC170<60)*SUM(INDIRECT($BF$7&(C170+11)&\":\"&$BF$7&C169))+(BC170>=60)*SUMPRODUCT($BD$12:BD170,$BE$12:$BE170),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,IF(MOD(C170,12)=0,VLOOKUP(B170,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B170<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B170<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B170<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B170<=Charges!$C$88),0)","v":0},{"$f":"IF(B170<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B170<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW170*BY170*Input!$H$35+BX170*BZ170*Input!$H$36","v":0},0,{"$f":"CB170*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F170*Charges!$F$51+CM169+IF(MOD(C170-1,12)=0,CN169,0)-BE169,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C170-1,12)=0,H170*D170,CN169),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG170-(B170>PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH170-(B170<=PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"CI170*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ170-CL170-(B170<=PPT)*AF170*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C170=\"\",MOD(C170-1,12)=0,B170>PPT),0%,100%/12+CO169),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B170>PPT),0%,100%-CO170)","v":0},{"$f":"IF(B170>=Charges!$B$68,IF(MOD(C170,12)=0,(Loyalty_Bonus+Charges!$C$69*(B170-11))*AH170,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B171<>\"\", B171<=10),VLOOKUP(B171,Charges!$C$40:$F$50, 4, 0), IF(AND(B171<>\"\", B171 >10), 100%, 0))","v":0},0,"",{"$f":"D171*H171+F171*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B171=1,0,IF(B171<>\"\",(M171+N171)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G171), 0.5*Term*aprem)*(1+Indexation*(B171-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B171, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B171<>\"\",B171<=Term),IF(C171<61,Charges!$C$31,W170*(1+(B171<>B170)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,R171+CR170-BB170),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,IF(C171=Input!$O$18,Input!$O$19,R171+CR170-Z171-BE170)),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,CI171+CJ171,AB171*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK171+CL171,( 1-(1-CW171)^(1/12))*(AC171))","v":{"$error":"#VALUE!"}},{"$f":"AC171*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM171+CN171,MAX(AC171-AG171,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",((Flat_Extra/1000)/12)*AQ171*AO171+Input!$H$34*V171*AP171,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B171<>\"\",IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B171<>\"\",B171<=Term-3),MIN(AU171,Charges!$H$11),0)","v":0},{"$f":"IF(C171=1,MIN(AV171,AW171),IF(AV171=0,0,MIN(AW171-AY170,IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$I$100,5)/Mode,0))))*(B171<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",IF(BH171>0,IF(AH172<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,MIN(IF(MOD(C171,12)=0,VLOOKUP(B171,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM171,AH171),AH171-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C171<60,0,IF(MOD(C171,12)=0,(BC171<60)*SUM(INDIRECT($BF$7&(C171+11)&\":\"&$BF$7&C170))+(BC171>=60)*SUMPRODUCT($BD$12:BD171,$BE$12:$BE171),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,IF(MOD(C171,12)=0,VLOOKUP(B171,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B171<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B171<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B171<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B171<=Charges!$C$88),0)","v":0},{"$f":"IF(B171<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B171<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW171*BY171*Input!$H$35+BX171*BZ171*Input!$H$36","v":0},0,{"$f":"CB171*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F171*Charges!$F$51+CM170+IF(MOD(C171-1,12)=0,CN170,0)-BE170,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C171-1,12)=0,H171*D171,CN170),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG171-(B171>PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH171-(B171<=PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"CI171*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ171-CL171-(B171<=PPT)*AF171*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C171=\"\",MOD(C171-1,12)=0,B171>PPT),0%,100%/12+CO170),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B171>PPT),0%,100%-CO171)","v":0},{"$f":"IF(B171>=Charges!$B$68,IF(MOD(C171,12)=0,(Loyalty_Bonus+Charges!$C$69*(B171-11))*AH171,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B172<>\"\", B172<=10),VLOOKUP(B172,Charges!$C$40:$F$50, 4, 0), IF(AND(B172<>\"\", B172 >10), 100%, 0))","v":0},0,"",{"$f":"D172*H172+F172*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B172=1,0,IF(B172<>\"\",(M172+N172)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G172), 0.5*Term*aprem)*(1+Indexation*(B172-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B172, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B172<>\"\",B172<=Term),IF(C172<61,Charges!$C$31,W171*(1+(B172<>B171)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,R172+CR171-BB171),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,IF(C172=Input!$O$18,Input!$O$19,R172+CR171-Z172-BE171)),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,CI172+CJ172,AB172*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK172+CL172,( 1-(1-CW172)^(1/12))*(AC172))","v":{"$error":"#VALUE!"}},{"$f":"AC172*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM172+CN172,MAX(AC172-AG172,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",((Flat_Extra/1000)/12)*AQ172*AO172+Input!$H$34*V172*AP172,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B172<>\"\",IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B172<>\"\",B172<=Term-3),MIN(AU172,Charges!$H$11),0)","v":0},{"$f":"IF(C172=1,MIN(AV172,AW172),IF(AV172=0,0,MIN(AW172-AY171,IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$I$100,5)/Mode,0))))*(B172<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",IF(BH172>0,IF(AH173<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,MIN(IF(MOD(C172,12)=0,VLOOKUP(B172,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM172,AH172),AH172-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C172<60,0,IF(MOD(C172,12)=0,(BC172<60)*SUM(INDIRECT($BF$7&(C172+11)&\":\"&$BF$7&C171))+(BC172>=60)*SUMPRODUCT($BD$12:BD172,$BE$12:$BE172),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,IF(MOD(C172,12)=0,VLOOKUP(B172,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B172<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B172<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B172<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B172<=Charges!$C$88),0)","v":0},{"$f":"IF(B172<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B172<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW172*BY172*Input!$H$35+BX172*BZ172*Input!$H$36","v":0},0,{"$f":"CB172*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F172*Charges!$F$51+CM171+IF(MOD(C172-1,12)=0,CN171,0)-BE171,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C172-1,12)=0,H172*D172,CN171),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG172-(B172>PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH172-(B172<=PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"CI172*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ172-CL172-(B172<=PPT)*AF172*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C172=\"\",MOD(C172-1,12)=0,B172>PPT),0%,100%/12+CO171),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B172>PPT),0%,100%-CO172)","v":0},{"$f":"IF(B172>=Charges!$B$68,IF(MOD(C172,12)=0,(Loyalty_Bonus+Charges!$C$69*(B172-11))*AH172,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B173<>\"\", B173<=10),VLOOKUP(B173,Charges!$C$40:$F$50, 4, 0), IF(AND(B173<>\"\", B173 >10), 100%, 0))","v":0},0,"",{"$f":"D173*H173+F173*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B173=1,0,IF(B173<>\"\",(M173+N173)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G173), 0.5*Term*aprem)*(1+Indexation*(B173-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B173, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B173<>\"\",B173<=Term),IF(C173<61,Charges!$C$31,W172*(1+(B173<>B172)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,R173+CR172-BB172),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,IF(C173=Input!$O$18,Input!$O$19,R173+CR172-Z173-BE172)),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,CI173+CJ173,AB173*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK173+CL173,( 1-(1-CW173)^(1/12))*(AC173))","v":{"$error":"#VALUE!"}},{"$f":"AC173*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM173+CN173,MAX(AC173-AG173,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",((Flat_Extra/1000)/12)*AQ173*AO173+Input!$H$34*V173*AP173,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B173<>\"\",IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B173<>\"\",B173<=Term-3),MIN(AU173,Charges!$H$11),0)","v":0},{"$f":"IF(C173=1,MIN(AV173,AW173),IF(AV173=0,0,MIN(AW173-AY172,IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$I$100,5)/Mode,0))))*(B173<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",IF(BH173>0,IF(AH174<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,MIN(IF(MOD(C173,12)=0,VLOOKUP(B173,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM173,AH173),AH173-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C173<60,0,IF(MOD(C173,12)=0,(BC173<60)*SUM(INDIRECT($BF$7&(C173+11)&\":\"&$BF$7&C172))+(BC173>=60)*SUMPRODUCT($BD$12:BD173,$BE$12:$BE173),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,IF(MOD(C173,12)=0,VLOOKUP(B173,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B173<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B173<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B173<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B173<=Charges!$C$88),0)","v":0},{"$f":"IF(B173<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B173<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW173*BY173*Input!$H$35+BX173*BZ173*Input!$H$36","v":0},0,{"$f":"CB173*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F173*Charges!$F$51+CM172+IF(MOD(C173-1,12)=0,CN172,0)-BE172,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C173-1,12)=0,H173*D173,CN172),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG173-(B173>PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH173-(B173<=PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"CI173*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ173-CL173-(B173<=PPT)*AF173*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C173=\"\",MOD(C173-1,12)=0,B173>PPT),0%,100%/12+CO172),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B173>PPT),0%,100%-CO173)","v":0},{"$f":"IF(B173>=Charges!$B$68,IF(MOD(C173,12)=0,(Loyalty_Bonus+Charges!$C$69*(B173-11))*AH173,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B174<>\"\", B174<=10),VLOOKUP(B174,Charges!$C$40:$F$50, 4, 0), IF(AND(B174<>\"\", B174 >10), 100%, 0))","v":0},0,"",{"$f":"D174*H174+F174*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B174=1,0,IF(B174<>\"\",(M174+N174)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G174), 0.5*Term*aprem)*(1+Indexation*(B174-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B174, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B174<>\"\",B174<=Term),IF(C174<61,Charges!$C$31,W173*(1+(B174<>B173)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,R174+CR173-BB173),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,IF(C174=Input!$O$18,Input!$O$19,R174+CR173-Z174-BE173)),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,CI174+CJ174,AB174*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK174+CL174,( 1-(1-CW174)^(1/12))*(AC174))","v":{"$error":"#VALUE!"}},{"$f":"AC174*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM174+CN174,MAX(AC174-AG174,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",((Flat_Extra/1000)/12)*AQ174*AO174+Input!$H$34*V174*AP174,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B174<>\"\",IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B174<>\"\",B174<=Term-3),MIN(AU174,Charges!$H$11),0)","v":0},{"$f":"IF(C174=1,MIN(AV174,AW174),IF(AV174=0,0,MIN(AW174-AY173,IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$I$100,5)/Mode,0))))*(B174<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",IF(BH174>0,IF(AH175<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,MIN(IF(MOD(C174,12)=0,VLOOKUP(B174,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM174,AH174),AH174-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C174<60,0,IF(MOD(C174,12)=0,(BC174<60)*SUM(INDIRECT($BF$7&(C174+11)&\":\"&$BF$7&C173))+(BC174>=60)*SUMPRODUCT($BD$12:BD174,$BE$12:$BE174),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,IF(MOD(C174,12)=0,VLOOKUP(B174,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B174<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B174<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B174<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B174<=Charges!$C$88),0)","v":0},{"$f":"IF(B174<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B174<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW174*BY174*Input!$H$35+BX174*BZ174*Input!$H$36","v":0},0,{"$f":"CB174*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F174*Charges!$F$51+CM173+IF(MOD(C174-1,12)=0,CN173,0)-BE173,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C174-1,12)=0,H174*D174,CN173),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG174-(B174>PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH174-(B174<=PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"CI174*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ174-CL174-(B174<=PPT)*AF174*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C174=\"\",MOD(C174-1,12)=0,B174>PPT),0%,100%/12+CO173),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B174>PPT),0%,100%-CO174)","v":0},{"$f":"IF(B174>=Charges!$B$68,IF(MOD(C174,12)=0,(Loyalty_Bonus+Charges!$C$69*(B174-11))*AH174,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B175<>\"\", B175<=10),VLOOKUP(B175,Charges!$C$40:$F$50, 4, 0), IF(AND(B175<>\"\", B175 >10), 100%, 0))","v":0},0,"",{"$f":"D175*H175+F175*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B175=1,0,IF(B175<>\"\",(M175+N175)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G175), 0.5*Term*aprem)*(1+Indexation*(B175-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B175, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B175<>\"\",B175<=Term),IF(C175<61,Charges!$C$31,W174*(1+(B175<>B174)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,R175+CR174-BB174),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,IF(C175=Input!$O$18,Input!$O$19,R175+CR174-Z175-BE174)),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,CI175+CJ175,AB175*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK175+CL175,( 1-(1-CW175)^(1/12))*(AC175))","v":{"$error":"#VALUE!"}},{"$f":"AC175*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM175+CN175,MAX(AC175-AG175,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",((Flat_Extra/1000)/12)*AQ175*AO175+Input!$H$34*V175*AP175,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B175<>\"\",IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B175<>\"\",B175<=Term-3),MIN(AU175,Charges!$H$11),0)","v":0},{"$f":"IF(C175=1,MIN(AV175,AW175),IF(AV175=0,0,MIN(AW175-AY174,IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$I$100,5)/Mode,0))))*(B175<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",IF(BH175>0,IF(AH176<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,MIN(IF(MOD(C175,12)=0,VLOOKUP(B175,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM175,AH175),AH175-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C175<60,0,IF(MOD(C175,12)=0,(BC175<60)*SUM(INDIRECT($BF$7&(C175+11)&\":\"&$BF$7&C174))+(BC175>=60)*SUMPRODUCT($BD$12:BD175,$BE$12:$BE175),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,IF(MOD(C175,12)=0,VLOOKUP(B175,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B175<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B175<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B175<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B175<=Charges!$C$88),0)","v":0},{"$f":"IF(B175<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B175<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW175*BY175*Input!$H$35+BX175*BZ175*Input!$H$36","v":0},0,{"$f":"CB175*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F175*Charges!$F$51+CM174+IF(MOD(C175-1,12)=0,CN174,0)-BE174,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C175-1,12)=0,H175*D175,CN174),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG175-(B175>PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH175-(B175<=PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"CI175*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ175-CL175-(B175<=PPT)*AF175*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C175=\"\",MOD(C175-1,12)=0,B175>PPT),0%,100%/12+CO174),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B175>PPT),0%,100%-CO175)","v":0},{"$f":"IF(B175>=Charges!$B$68,IF(MOD(C175,12)=0,(Loyalty_Bonus+Charges!$C$69*(B175-11))*AH175,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B176<>\"\", B176<=10),VLOOKUP(B176,Charges!$C$40:$F$50, 4, 0), IF(AND(B176<>\"\", B176 >10), 100%, 0))","v":0},0,"",{"$f":"D176*H176+F176*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B176=1,0,IF(B176<>\"\",(M176+N176)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G176), 0.5*Term*aprem)*(1+Indexation*(B176-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B176, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B176<>\"\",B176<=Term),IF(C176<61,Charges!$C$31,W175*(1+(B176<>B175)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,R176+CR175-BB175),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,IF(C176=Input!$O$18,Input!$O$19,R176+CR175-Z176-BE175)),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,CI176+CJ176,AB176*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK176+CL176,( 1-(1-CW176)^(1/12))*(AC176))","v":{"$error":"#VALUE!"}},{"$f":"AC176*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM176+CN176,MAX(AC176-AG176,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",((Flat_Extra/1000)/12)*AQ176*AO176+Input!$H$34*V176*AP176,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B176<>\"\",IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B176<>\"\",B176<=Term-3),MIN(AU176,Charges!$H$11),0)","v":0},{"$f":"IF(C176=1,MIN(AV176,AW176),IF(AV176=0,0,MIN(AW176-AY175,IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$I$100,5)/Mode,0))))*(B176<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",IF(BH176>0,IF(AH177<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,MIN(IF(MOD(C176,12)=0,VLOOKUP(B176,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM176,AH176),AH176-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C176<60,0,IF(MOD(C176,12)=0,(BC176<60)*SUM(INDIRECT($BF$7&(C176+11)&\":\"&$BF$7&C175))+(BC176>=60)*SUMPRODUCT($BD$12:BD176,$BE$12:$BE176),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,IF(MOD(C176,12)=0,VLOOKUP(B176,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B176<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B176<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B176<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B176<=Charges!$C$88),0)","v":0},{"$f":"IF(B176<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B176<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW176*BY176*Input!$H$35+BX176*BZ176*Input!$H$36","v":0},0,{"$f":"CB176*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F176*Charges!$F$51+CM175+IF(MOD(C176-1,12)=0,CN175,0)-BE175,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C176-1,12)=0,H176*D176,CN175),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG176-(B176>PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH176-(B176<=PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"CI176*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ176-CL176-(B176<=PPT)*AF176*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C176=\"\",MOD(C176-1,12)=0,B176>PPT),0%,100%/12+CO175),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B176>PPT),0%,100%-CO176)","v":0},{"$f":"IF(B176>=Charges!$B$68,IF(MOD(C176,12)=0,(Loyalty_Bonus+Charges!$C$69*(B176-11))*AH176,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B177<>\"\", B177<=10),VLOOKUP(B177,Charges!$C$40:$F$50, 4, 0), IF(AND(B177<>\"\", B177 >10), 100%, 0))","v":0},0,"",{"$f":"D177*H177+F177*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B177=1,0,IF(B177<>\"\",(M177+N177)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G177), 0.5*Term*aprem)*(1+Indexation*(B177-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B177, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B177<>\"\",B177<=Term),IF(C177<61,Charges!$C$31,W176*(1+(B177<>B176)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,R177+CR176-BB176),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,IF(C177=Input!$O$18,Input!$O$19,R177+CR176-Z177-BE176)),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,CI177+CJ177,AB177*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK177+CL177,( 1-(1-CW177)^(1/12))*(AC177))","v":{"$error":"#VALUE!"}},{"$f":"AC177*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM177+CN177,MAX(AC177-AG177,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",((Flat_Extra/1000)/12)*AQ177*AO177+Input!$H$34*V177*AP177,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B177<>\"\",IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B177<>\"\",B177<=Term-3),MIN(AU177,Charges!$H$11),0)","v":0},{"$f":"IF(C177=1,MIN(AV177,AW177),IF(AV177=0,0,MIN(AW177-AY176,IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$I$100,5)/Mode,0))))*(B177<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",IF(BH177>0,IF(AH178<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,MIN(IF(MOD(C177,12)=0,VLOOKUP(B177,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM177,AH177),AH177-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C177<60,0,IF(MOD(C177,12)=0,(BC177<60)*SUM(INDIRECT($BF$7&(C177+11)&\":\"&$BF$7&C176))+(BC177>=60)*SUMPRODUCT($BD$12:BD177,$BE$12:$BE177),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,IF(MOD(C177,12)=0,VLOOKUP(B177,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B177<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B177<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B177<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B177<=Charges!$C$88),0)","v":0},{"$f":"IF(B177<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B177<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW177*BY177*Input!$H$35+BX177*BZ177*Input!$H$36","v":0},0,{"$f":"CB177*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F177*Charges!$F$51+CM176+IF(MOD(C177-1,12)=0,CN176,0)-BE176,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C177-1,12)=0,H177*D177,CN176),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG177-(B177>PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH177-(B177<=PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"CI177*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ177-CL177-(B177<=PPT)*AF177*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C177=\"\",MOD(C177-1,12)=0,B177>PPT),0%,100%/12+CO176),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B177>PPT),0%,100%-CO177)","v":0},{"$f":"IF(B177>=Charges!$B$68,IF(MOD(C177,12)=0,(Loyalty_Bonus+Charges!$C$69*(B177-11))*AH177,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B178<>\"\", B178<=10),VLOOKUP(B178,Charges!$C$40:$F$50, 4, 0), IF(AND(B178<>\"\", B178 >10), 100%, 0))","v":0},0,"",{"$f":"D178*H178+F178*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B178=1,0,IF(B178<>\"\",(M178+N178)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G178), 0.5*Term*aprem)*(1+Indexation*(B178-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B178, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B178<>\"\",B178<=Term),IF(C178<61,Charges!$C$31,W177*(1+(B178<>B177)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,R178+CR177-BB177),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,IF(C178=Input!$O$18,Input!$O$19,R178+CR177-Z178-BE177)),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,CI178+CJ178,AB178*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK178+CL178,( 1-(1-CW178)^(1/12))*(AC178))","v":{"$error":"#VALUE!"}},{"$f":"AC178*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM178+CN178,MAX(AC178-AG178,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",((Flat_Extra/1000)/12)*AQ178*AO178+Input!$H$34*V178*AP178,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B178<>\"\",IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B178<>\"\",B178<=Term-3),MIN(AU178,Charges!$H$11),0)","v":0},{"$f":"IF(C178=1,MIN(AV178,AW178),IF(AV178=0,0,MIN(AW178-AY177,IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$I$100,5)/Mode,0))))*(B178<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",IF(BH178>0,IF(AH179<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,MIN(IF(MOD(C178,12)=0,VLOOKUP(B178,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM178,AH178),AH178-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C178<60,0,IF(MOD(C178,12)=0,(BC178<60)*SUM(INDIRECT($BF$7&(C178+11)&\":\"&$BF$7&C177))+(BC178>=60)*SUMPRODUCT($BD$12:BD178,$BE$12:$BE178),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,IF(MOD(C178,12)=0,VLOOKUP(B178,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B178<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B178<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B178<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B178<=Charges!$C$88),0)","v":0},{"$f":"IF(B178<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B178<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW178*BY178*Input!$H$35+BX178*BZ178*Input!$H$36","v":0},0,{"$f":"CB178*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F178*Charges!$F$51+CM177+IF(MOD(C178-1,12)=0,CN177,0)-BE177,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C178-1,12)=0,H178*D178,CN177),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG178-(B178>PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH178-(B178<=PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"CI178*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ178-CL178-(B178<=PPT)*AF178*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C178=\"\",MOD(C178-1,12)=0,B178>PPT),0%,100%/12+CO177),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B178>PPT),0%,100%-CO178)","v":0},{"$f":"IF(B178>=Charges!$B$68,IF(MOD(C178,12)=0,(Loyalty_Bonus+Charges!$C$69*(B178-11))*AH178,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B179<>\"\", B179<=10),VLOOKUP(B179,Charges!$C$40:$F$50, 4, 0), IF(AND(B179<>\"\", B179 >10), 100%, 0))","v":0},0,"",{"$f":"D179*H179+F179*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B179=1,0,IF(B179<>\"\",(M179+N179)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G179), 0.5*Term*aprem)*(1+Indexation*(B179-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B179, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B179<>\"\",B179<=Term),IF(C179<61,Charges!$C$31,W178*(1+(B179<>B178)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,R179+CR178-BB178),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,IF(C179=Input!$O$18,Input!$O$19,R179+CR178-Z179-BE178)),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,CI179+CJ179,AB179*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK179+CL179,( 1-(1-CW179)^(1/12))*(AC179))","v":{"$error":"#VALUE!"}},{"$f":"AC179*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM179+CN179,MAX(AC179-AG179,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",((Flat_Extra/1000)/12)*AQ179*AO179+Input!$H$34*V179*AP179,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B179<>\"\",IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B179<>\"\",B179<=Term-3),MIN(AU179,Charges!$H$11),0)","v":0},{"$f":"IF(C179=1,MIN(AV179,AW179),IF(AV179=0,0,MIN(AW179-AY178,IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$I$100,5)/Mode,0))))*(B179<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",IF(BH179>0,IF(AH180<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,MIN(IF(MOD(C179,12)=0,VLOOKUP(B179,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM179,AH179),AH179-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C179<60,0,IF(MOD(C179,12)=0,(BC179<60)*SUM(INDIRECT($BF$7&(C179+11)&\":\"&$BF$7&C178))+(BC179>=60)*SUMPRODUCT($BD$12:BD179,$BE$12:$BE179),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,IF(MOD(C179,12)=0,VLOOKUP(B179,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B179<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B179<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B179<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B179<=Charges!$C$88),0)","v":0},{"$f":"IF(B179<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B179<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW179*BY179*Input!$H$35+BX179*BZ179*Input!$H$36","v":0},0,{"$f":"CB179*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F179*Charges!$F$51+CM178+IF(MOD(C179-1,12)=0,CN178,0)-BE178,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C179-1,12)=0,H179*D179,CN178),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG179-(B179>PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH179-(B179<=PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"CI179*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ179-CL179-(B179<=PPT)*AF179*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C179=\"\",MOD(C179-1,12)=0,B179>PPT),0%,100%/12+CO178),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B179>PPT),0%,100%-CO179)","v":0},{"$f":"IF(B179>=Charges!$B$68,IF(MOD(C179,12)=0,(Loyalty_Bonus+Charges!$C$69*(B179-11))*AH179,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B180<>\"\", B180<=10),VLOOKUP(B180,Charges!$C$40:$F$50, 4, 0), IF(AND(B180<>\"\", B180 >10), 100%, 0))","v":0},0,"",{"$f":"D180*H180+F180*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B180=1,0,IF(B180<>\"\",(M180+N180)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G180), 0.5*Term*aprem)*(1+Indexation*(B180-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B180, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B180<>\"\",B180<=Term),IF(C180<61,Charges!$C$31,W179*(1+(B180<>B179)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,R180+CR179-BB179),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,IF(C180=Input!$O$18,Input!$O$19,R180+CR179-Z180-BE179)),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,CI180+CJ180,AB180*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK180+CL180,( 1-(1-CW180)^(1/12))*(AC180))","v":{"$error":"#VALUE!"}},{"$f":"AC180*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM180+CN180,MAX(AC180-AG180,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",((Flat_Extra/1000)/12)*AQ180*AO180+Input!$H$34*V180*AP180,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B180<>\"\",IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B180<>\"\",B180<=Term-3),MIN(AU180,Charges!$H$11),0)","v":0},{"$f":"IF(C180=1,MIN(AV180,AW180),IF(AV180=0,0,MIN(AW180-AY179,IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$I$100,5)/Mode,0))))*(B180<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",IF(BH180>0,IF(AH181<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,MIN(IF(MOD(C180,12)=0,VLOOKUP(B180,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM180,AH180),AH180-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C180<60,0,IF(MOD(C180,12)=0,(BC180<60)*SUM(INDIRECT($BF$7&(C180+11)&\":\"&$BF$7&C179))+(BC180>=60)*SUMPRODUCT($BD$12:BD180,$BE$12:$BE180),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,IF(MOD(C180,12)=0,VLOOKUP(B180,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B180<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B180<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B180<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B180<=Charges!$C$88),0)","v":0},{"$f":"IF(B180<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B180<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW180*BY180*Input!$H$35+BX180*BZ180*Input!$H$36","v":0},0,{"$f":"CB180*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F180*Charges!$F$51+CM179+IF(MOD(C180-1,12)=0,CN179,0)-BE179,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C180-1,12)=0,H180*D180,CN179),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG180-(B180>PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH180-(B180<=PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"CI180*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ180-CL180-(B180<=PPT)*AF180*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C180=\"\",MOD(C180-1,12)=0,B180>PPT),0%,100%/12+CO179),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B180>PPT),0%,100%-CO180)","v":0},{"$f":"IF(B180>=Charges!$B$68,IF(MOD(C180,12)=0,(Loyalty_Bonus+Charges!$C$69*(B180-11))*AH180,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B181<>\"\", B181<=10),VLOOKUP(B181,Charges!$C$40:$F$50, 4, 0), IF(AND(B181<>\"\", B181 >10), 100%, 0))","v":0},0,"",{"$f":"D181*H181+F181*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B181=1,0,IF(B181<>\"\",(M181+N181)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G181), 0.5*Term*aprem)*(1+Indexation*(B181-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B181, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B181<>\"\",B181<=Term),IF(C181<61,Charges!$C$31,W180*(1+(B181<>B180)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,R181+CR180-BB180),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,IF(C181=Input!$O$18,Input!$O$19,R181+CR180-Z181-BE180)),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,CI181+CJ181,AB181*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK181+CL181,( 1-(1-CW181)^(1/12))*(AC181))","v":{"$error":"#VALUE!"}},{"$f":"AC181*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM181+CN181,MAX(AC181-AG181,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",((Flat_Extra/1000)/12)*AQ181*AO181+Input!$H$34*V181*AP181,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B181<>\"\",IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B181<>\"\",B181<=Term-3),MIN(AU181,Charges!$H$11),0)","v":0},{"$f":"IF(C181=1,MIN(AV181,AW181),IF(AV181=0,0,MIN(AW181-AY180,IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$I$100,5)/Mode,0))))*(B181<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",IF(BH181>0,IF(AH182<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,MIN(IF(MOD(C181,12)=0,VLOOKUP(B181,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM181,AH181),AH181-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C181<60,0,IF(MOD(C181,12)=0,(BC181<60)*SUM(INDIRECT($BF$7&(C181+11)&\":\"&$BF$7&C180))+(BC181>=60)*SUMPRODUCT($BD$12:BD181,$BE$12:$BE181),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,IF(MOD(C181,12)=0,VLOOKUP(B181,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B181<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B181<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B181<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B181<=Charges!$C$88),0)","v":0},{"$f":"IF(B181<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B181<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW181*BY181*Input!$H$35+BX181*BZ181*Input!$H$36","v":0},0,{"$f":"CB181*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F181*Charges!$F$51+CM180+IF(MOD(C181-1,12)=0,CN180,0)-BE180,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C181-1,12)=0,H181*D181,CN180),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG181-(B181>PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH181-(B181<=PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"CI181*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ181-CL181-(B181<=PPT)*AF181*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C181=\"\",MOD(C181-1,12)=0,B181>PPT),0%,100%/12+CO180),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B181>PPT),0%,100%-CO181)","v":0},{"$f":"IF(B181>=Charges!$B$68,IF(MOD(C181,12)=0,(Loyalty_Bonus+Charges!$C$69*(B181-11))*AH181,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B182<>\"\", B182<=10),VLOOKUP(B182,Charges!$C$40:$F$50, 4, 0), IF(AND(B182<>\"\", B182 >10), 100%, 0))","v":0},0,"",{"$f":"D182*H182+F182*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B182=1,0,IF(B182<>\"\",(M182+N182)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G182), 0.5*Term*aprem)*(1+Indexation*(B182-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B182, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B182<>\"\",B182<=Term),IF(C182<61,Charges!$C$31,W181*(1+(B182<>B181)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,R182+CR181-BB181),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,IF(C182=Input!$O$18,Input!$O$19,R182+CR181-Z182-BE181)),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,CI182+CJ182,AB182*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK182+CL182,( 1-(1-CW182)^(1/12))*(AC182))","v":{"$error":"#VALUE!"}},{"$f":"AC182*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM182+CN182,MAX(AC182-AG182,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",((Flat_Extra/1000)/12)*AQ182*AO182+Input!$H$34*V182*AP182,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B182<>\"\",IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B182<>\"\",B182<=Term-3),MIN(AU182,Charges!$H$11),0)","v":0},{"$f":"IF(C182=1,MIN(AV182,AW182),IF(AV182=0,0,MIN(AW182-AY181,IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$I$100,5)/Mode,0))))*(B182<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",IF(BH182>0,IF(AH183<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,MIN(IF(MOD(C182,12)=0,VLOOKUP(B182,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM182,AH182),AH182-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C182<60,0,IF(MOD(C182,12)=0,(BC182<60)*SUM(INDIRECT($BF$7&(C182+11)&\":\"&$BF$7&C181))+(BC182>=60)*SUMPRODUCT($BD$12:BD182,$BE$12:$BE182),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,IF(MOD(C182,12)=0,VLOOKUP(B182,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B182<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B182<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B182<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B182<=Charges!$C$88),0)","v":0},{"$f":"IF(B182<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B182<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW182*BY182*Input!$H$35+BX182*BZ182*Input!$H$36","v":0},0,{"$f":"CB182*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F182*Charges!$F$51+CM181+IF(MOD(C182-1,12)=0,CN181,0)-BE181,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C182-1,12)=0,H182*D182,CN181),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG182-(B182>PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH182-(B182<=PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"CI182*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ182-CL182-(B182<=PPT)*AF182*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C182=\"\",MOD(C182-1,12)=0,B182>PPT),0%,100%/12+CO181),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B182>PPT),0%,100%-CO182)","v":0},{"$f":"IF(B182>=Charges!$B$68,IF(MOD(C182,12)=0,(Loyalty_Bonus+Charges!$C$69*(B182-11))*AH182,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B183<>\"\", B183<=10),VLOOKUP(B183,Charges!$C$40:$F$50, 4, 0), IF(AND(B183<>\"\", B183 >10), 100%, 0))","v":0},0,"",{"$f":"D183*H183+F183*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B183=1,0,IF(B183<>\"\",(M183+N183)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G183), 0.5*Term*aprem)*(1+Indexation*(B183-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B183, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B183<>\"\",B183<=Term),IF(C183<61,Charges!$C$31,W182*(1+(B183<>B182)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,R183+CR182-BB182),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,IF(C183=Input!$O$18,Input!$O$19,R183+CR182-Z183-BE182)),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,CI183+CJ183,AB183*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK183+CL183,( 1-(1-CW183)^(1/12))*(AC183))","v":{"$error":"#VALUE!"}},{"$f":"AC183*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM183+CN183,MAX(AC183-AG183,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",((Flat_Extra/1000)/12)*AQ183*AO183+Input!$H$34*V183*AP183,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B183<>\"\",IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B183<>\"\",B183<=Term-3),MIN(AU183,Charges!$H$11),0)","v":0},{"$f":"IF(C183=1,MIN(AV183,AW183),IF(AV183=0,0,MIN(AW183-AY182,IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$I$100,5)/Mode,0))))*(B183<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",IF(BH183>0,IF(AH184<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,MIN(IF(MOD(C183,12)=0,VLOOKUP(B183,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM183,AH183),AH183-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C183<60,0,IF(MOD(C183,12)=0,(BC183<60)*SUM(INDIRECT($BF$7&(C183+11)&\":\"&$BF$7&C182))+(BC183>=60)*SUMPRODUCT($BD$12:BD183,$BE$12:$BE183),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,IF(MOD(C183,12)=0,VLOOKUP(B183,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B183<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B183<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B183<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B183<=Charges!$C$88),0)","v":0},{"$f":"IF(B183<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B183<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW183*BY183*Input!$H$35+BX183*BZ183*Input!$H$36","v":0},0,{"$f":"CB183*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F183*Charges!$F$51+CM182+IF(MOD(C183-1,12)=0,CN182,0)-BE182,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C183-1,12)=0,H183*D183,CN182),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG183-(B183>PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH183-(B183<=PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"CI183*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ183-CL183-(B183<=PPT)*AF183*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C183=\"\",MOD(C183-1,12)=0,B183>PPT),0%,100%/12+CO182),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B183>PPT),0%,100%-CO183)","v":0},{"$f":"IF(B183>=Charges!$B$68,IF(MOD(C183,12)=0,(Loyalty_Bonus+Charges!$C$69*(B183-11))*AH183,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B184<>\"\", B184<=10),VLOOKUP(B184,Charges!$C$40:$F$50, 4, 0), IF(AND(B184<>\"\", B184 >10), 100%, 0))","v":0},0,"",{"$f":"D184*H184+F184*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B184=1,0,IF(B184<>\"\",(M184+N184)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G184), 0.5*Term*aprem)*(1+Indexation*(B184-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B184, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B184<>\"\",B184<=Term),IF(C184<61,Charges!$C$31,W183*(1+(B184<>B183)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,R184+CR183-BB183),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,IF(C184=Input!$O$18,Input!$O$19,R184+CR183-Z184-BE183)),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,CI184+CJ184,AB184*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK184+CL184,( 1-(1-CW184)^(1/12))*(AC184))","v":{"$error":"#VALUE!"}},{"$f":"AC184*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM184+CN184,MAX(AC184-AG184,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",((Flat_Extra/1000)/12)*AQ184*AO184+Input!$H$34*V184*AP184,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B184<>\"\",IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B184<>\"\",B184<=Term-3),MIN(AU184,Charges!$H$11),0)","v":0},{"$f":"IF(C184=1,MIN(AV184,AW184),IF(AV184=0,0,MIN(AW184-AY183,IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$I$100,5)/Mode,0))))*(B184<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",IF(BH184>0,IF(AH185<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,MIN(IF(MOD(C184,12)=0,VLOOKUP(B184,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM184,AH184),AH184-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C184<60,0,IF(MOD(C184,12)=0,(BC184<60)*SUM(INDIRECT($BF$7&(C184+11)&\":\"&$BF$7&C183))+(BC184>=60)*SUMPRODUCT($BD$12:BD184,$BE$12:$BE184),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,IF(MOD(C184,12)=0,VLOOKUP(B184,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B184<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B184<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B184<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B184<=Charges!$C$88),0)","v":0},{"$f":"IF(B184<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B184<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW184*BY184*Input!$H$35+BX184*BZ184*Input!$H$36","v":0},0,{"$f":"CB184*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F184*Charges!$F$51+CM183+IF(MOD(C184-1,12)=0,CN183,0)-BE183,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C184-1,12)=0,H184*D184,CN183),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG184-(B184>PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH184-(B184<=PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"CI184*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ184-CL184-(B184<=PPT)*AF184*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C184=\"\",MOD(C184-1,12)=0,B184>PPT),0%,100%/12+CO183),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B184>PPT),0%,100%-CO184)","v":0},{"$f":"IF(B184>=Charges!$B$68,IF(MOD(C184,12)=0,(Loyalty_Bonus+Charges!$C$69*(B184-11))*AH184,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B185<>\"\", B185<=10),VLOOKUP(B185,Charges!$C$40:$F$50, 4, 0), IF(AND(B185<>\"\", B185 >10), 100%, 0))","v":0},0,"",{"$f":"D185*H185+F185*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B185=1,0,IF(B185<>\"\",(M185+N185)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G185), 0.5*Term*aprem)*(1+Indexation*(B185-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B185, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B185<>\"\",B185<=Term),IF(C185<61,Charges!$C$31,W184*(1+(B185<>B184)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,R185+CR184-BB184),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,IF(C185=Input!$O$18,Input!$O$19,R185+CR184-Z185-BE184)),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,CI185+CJ185,AB185*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK185+CL185,( 1-(1-CW185)^(1/12))*(AC185))","v":{"$error":"#VALUE!"}},{"$f":"AC185*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM185+CN185,MAX(AC185-AG185,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",((Flat_Extra/1000)/12)*AQ185*AO185+Input!$H$34*V185*AP185,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B185<>\"\",IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B185<>\"\",B185<=Term-3),MIN(AU185,Charges!$H$11),0)","v":0},{"$f":"IF(C185=1,MIN(AV185,AW185),IF(AV185=0,0,MIN(AW185-AY184,IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$I$100,5)/Mode,0))))*(B185<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",IF(BH185>0,IF(AH186<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,MIN(IF(MOD(C185,12)=0,VLOOKUP(B185,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM185,AH185),AH185-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C185<60,0,IF(MOD(C185,12)=0,(BC185<60)*SUM(INDIRECT($BF$7&(C185+11)&\":\"&$BF$7&C184))+(BC185>=60)*SUMPRODUCT($BD$12:BD185,$BE$12:$BE185),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,IF(MOD(C185,12)=0,VLOOKUP(B185,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B185<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B185<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B185<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B185<=Charges!$C$88),0)","v":0},{"$f":"IF(B185<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B185<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW185*BY185*Input!$H$35+BX185*BZ185*Input!$H$36","v":0},0,{"$f":"CB185*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F185*Charges!$F$51+CM184+IF(MOD(C185-1,12)=0,CN184,0)-BE184,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C185-1,12)=0,H185*D185,CN184),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG185-(B185>PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH185-(B185<=PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"CI185*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ185-CL185-(B185<=PPT)*AF185*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C185=\"\",MOD(C185-1,12)=0,B185>PPT),0%,100%/12+CO184),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B185>PPT),0%,100%-CO185)","v":0},{"$f":"IF(B185>=Charges!$B$68,IF(MOD(C185,12)=0,(Loyalty_Bonus+Charges!$C$69*(B185-11))*AH185,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B186<>\"\", B186<=10),VLOOKUP(B186,Charges!$C$40:$F$50, 4, 0), IF(AND(B186<>\"\", B186 >10), 100%, 0))","v":0},0,"",{"$f":"D186*H186+F186*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B186=1,0,IF(B186<>\"\",(M186+N186)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G186), 0.5*Term*aprem)*(1+Indexation*(B186-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B186, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B186<>\"\",B186<=Term),IF(C186<61,Charges!$C$31,W185*(1+(B186<>B185)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,R186+CR185-BB185),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,IF(C186=Input!$O$18,Input!$O$19,R186+CR185-Z186-BE185)),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,CI186+CJ186,AB186*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK186+CL186,( 1-(1-CW186)^(1/12))*(AC186))","v":{"$error":"#VALUE!"}},{"$f":"AC186*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM186+CN186,MAX(AC186-AG186,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",((Flat_Extra/1000)/12)*AQ186*AO186+Input!$H$34*V186*AP186,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B186<>\"\",IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B186<>\"\",B186<=Term-3),MIN(AU186,Charges!$H$11),0)","v":0},{"$f":"IF(C186=1,MIN(AV186,AW186),IF(AV186=0,0,MIN(AW186-AY185,IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$I$100,5)/Mode,0))))*(B186<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",IF(BH186>0,IF(AH187<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,MIN(IF(MOD(C186,12)=0,VLOOKUP(B186,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM186,AH186),AH186-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C186<60,0,IF(MOD(C186,12)=0,(BC186<60)*SUM(INDIRECT($BF$7&(C186+11)&\":\"&$BF$7&C185))+(BC186>=60)*SUMPRODUCT($BD$12:BD186,$BE$12:$BE186),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,IF(MOD(C186,12)=0,VLOOKUP(B186,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B186<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B186<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B186<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B186<=Charges!$C$88),0)","v":0},{"$f":"IF(B186<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B186<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW186*BY186*Input!$H$35+BX186*BZ186*Input!$H$36","v":0},0,{"$f":"CB186*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F186*Charges!$F$51+CM185+IF(MOD(C186-1,12)=0,CN185,0)-BE185,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C186-1,12)=0,H186*D186,CN185),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG186-(B186>PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH186-(B186<=PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"CI186*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ186-CL186-(B186<=PPT)*AF186*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C186=\"\",MOD(C186-1,12)=0,B186>PPT),0%,100%/12+CO185),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B186>PPT),0%,100%-CO186)","v":0},{"$f":"IF(B186>=Charges!$B$68,IF(MOD(C186,12)=0,(Loyalty_Bonus+Charges!$C$69*(B186-11))*AH186,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B187<>\"\", B187<=10),VLOOKUP(B187,Charges!$C$40:$F$50, 4, 0), IF(AND(B187<>\"\", B187 >10), 100%, 0))","v":0},0,"",{"$f":"D187*H187+F187*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B187=1,0,IF(B187<>\"\",(M187+N187)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G187), 0.5*Term*aprem)*(1+Indexation*(B187-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B187, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B187<>\"\",B187<=Term),IF(C187<61,Charges!$C$31,W186*(1+(B187<>B186)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,R187+CR186-BB186),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,IF(C187=Input!$O$18,Input!$O$19,R187+CR186-Z187-BE186)),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,CI187+CJ187,AB187*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK187+CL187,( 1-(1-CW187)^(1/12))*(AC187))","v":{"$error":"#VALUE!"}},{"$f":"AC187*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM187+CN187,MAX(AC187-AG187,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",((Flat_Extra/1000)/12)*AQ187*AO187+Input!$H$34*V187*AP187,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B187<>\"\",IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B187<>\"\",B187<=Term-3),MIN(AU187,Charges!$H$11),0)","v":0},{"$f":"IF(C187=1,MIN(AV187,AW187),IF(AV187=0,0,MIN(AW187-AY186,IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$I$100,5)/Mode,0))))*(B187<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",IF(BH187>0,IF(AH188<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,MIN(IF(MOD(C187,12)=0,VLOOKUP(B187,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM187,AH187),AH187-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C187<60,0,IF(MOD(C187,12)=0,(BC187<60)*SUM(INDIRECT($BF$7&(C187+11)&\":\"&$BF$7&C186))+(BC187>=60)*SUMPRODUCT($BD$12:BD187,$BE$12:$BE187),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,IF(MOD(C187,12)=0,VLOOKUP(B187,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B187<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B187<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B187<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B187<=Charges!$C$88),0)","v":0},{"$f":"IF(B187<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B187<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW187*BY187*Input!$H$35+BX187*BZ187*Input!$H$36","v":0},0,{"$f":"CB187*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F187*Charges!$F$51+CM186+IF(MOD(C187-1,12)=0,CN186,0)-BE186,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C187-1,12)=0,H187*D187,CN186),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG187-(B187>PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH187-(B187<=PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"CI187*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ187-CL187-(B187<=PPT)*AF187*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C187=\"\",MOD(C187-1,12)=0,B187>PPT),0%,100%/12+CO186),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B187>PPT),0%,100%-CO187)","v":0},{"$f":"IF(B187>=Charges!$B$68,IF(MOD(C187,12)=0,(Loyalty_Bonus+Charges!$C$69*(B187-11))*AH187,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B188<>\"\", B188<=10),VLOOKUP(B188,Charges!$C$40:$F$50, 4, 0), IF(AND(B188<>\"\", B188 >10), 100%, 0))","v":0},0,"",{"$f":"D188*H188+F188*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B188=1,0,IF(B188<>\"\",(M188+N188)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G188), 0.5*Term*aprem)*(1+Indexation*(B188-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B188, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B188<>\"\",B188<=Term),IF(C188<61,Charges!$C$31,W187*(1+(B188<>B187)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,R188+CR187-BB187),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,IF(C188=Input!$O$18,Input!$O$19,R188+CR187-Z188-BE187)),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,CI188+CJ188,AB188*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK188+CL188,( 1-(1-CW188)^(1/12))*(AC188))","v":{"$error":"#VALUE!"}},{"$f":"AC188*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM188+CN188,MAX(AC188-AG188,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",((Flat_Extra/1000)/12)*AQ188*AO188+Input!$H$34*V188*AP188,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B188<>\"\",IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B188<>\"\",B188<=Term-3),MIN(AU188,Charges!$H$11),0)","v":0},{"$f":"IF(C188=1,MIN(AV188,AW188),IF(AV188=0,0,MIN(AW188-AY187,IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$I$100,5)/Mode,0))))*(B188<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",IF(BH188>0,IF(AH189<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,MIN(IF(MOD(C188,12)=0,VLOOKUP(B188,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM188,AH188),AH188-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C188<60,0,IF(MOD(C188,12)=0,(BC188<60)*SUM(INDIRECT($BF$7&(C188+11)&\":\"&$BF$7&C187))+(BC188>=60)*SUMPRODUCT($BD$12:BD188,$BE$12:$BE188),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,IF(MOD(C188,12)=0,VLOOKUP(B188,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B188<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B188<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B188<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B188<=Charges!$C$88),0)","v":0},{"$f":"IF(B188<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B188<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW188*BY188*Input!$H$35+BX188*BZ188*Input!$H$36","v":0},0,{"$f":"CB188*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F188*Charges!$F$51+CM187+IF(MOD(C188-1,12)=0,CN187,0)-BE187,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C188-1,12)=0,H188*D188,CN187),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG188-(B188>PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH188-(B188<=PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"CI188*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ188-CL188-(B188<=PPT)*AF188*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C188=\"\",MOD(C188-1,12)=0,B188>PPT),0%,100%/12+CO187),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B188>PPT),0%,100%-CO188)","v":0},{"$f":"IF(B188>=Charges!$B$68,IF(MOD(C188,12)=0,(Loyalty_Bonus+Charges!$C$69*(B188-11))*AH188,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B189<>\"\", B189<=10),VLOOKUP(B189,Charges!$C$40:$F$50, 4, 0), IF(AND(B189<>\"\", B189 >10), 100%, 0))","v":0},0,"",{"$f":"D189*H189+F189*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B189=1,0,IF(B189<>\"\",(M189+N189)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G189), 0.5*Term*aprem)*(1+Indexation*(B189-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B189, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B189<>\"\",B189<=Term),IF(C189<61,Charges!$C$31,W188*(1+(B189<>B188)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,R189+CR188-BB188),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,IF(C189=Input!$O$18,Input!$O$19,R189+CR188-Z189-BE188)),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,CI189+CJ189,AB189*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK189+CL189,( 1-(1-CW189)^(1/12))*(AC189))","v":{"$error":"#VALUE!"}},{"$f":"AC189*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM189+CN189,MAX(AC189-AG189,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",((Flat_Extra/1000)/12)*AQ189*AO189+Input!$H$34*V189*AP189,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B189<>\"\",IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B189<>\"\",B189<=Term-3),MIN(AU189,Charges!$H$11),0)","v":0},{"$f":"IF(C189=1,MIN(AV189,AW189),IF(AV189=0,0,MIN(AW189-AY188,IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$I$100,5)/Mode,0))))*(B189<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",IF(BH189>0,IF(AH190<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,MIN(IF(MOD(C189,12)=0,VLOOKUP(B189,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM189,AH189),AH189-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C189<60,0,IF(MOD(C189,12)=0,(BC189<60)*SUM(INDIRECT($BF$7&(C189+11)&\":\"&$BF$7&C188))+(BC189>=60)*SUMPRODUCT($BD$12:BD189,$BE$12:$BE189),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,IF(MOD(C189,12)=0,VLOOKUP(B189,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B189<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B189<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B189<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B189<=Charges!$C$88),0)","v":0},{"$f":"IF(B189<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B189<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW189*BY189*Input!$H$35+BX189*BZ189*Input!$H$36","v":0},0,{"$f":"CB189*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F189*Charges!$F$51+CM188+IF(MOD(C189-1,12)=0,CN188,0)-BE188,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C189-1,12)=0,H189*D189,CN188),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG189-(B189>PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH189-(B189<=PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"CI189*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ189-CL189-(B189<=PPT)*AF189*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C189=\"\",MOD(C189-1,12)=0,B189>PPT),0%,100%/12+CO188),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B189>PPT),0%,100%-CO189)","v":0},{"$f":"IF(B189>=Charges!$B$68,IF(MOD(C189,12)=0,(Loyalty_Bonus+Charges!$C$69*(B189-11))*AH189,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B190<>\"\", B190<=10),VLOOKUP(B190,Charges!$C$40:$F$50, 4, 0), IF(AND(B190<>\"\", B190 >10), 100%, 0))","v":0},0,"",{"$f":"D190*H190+F190*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B190=1,0,IF(B190<>\"\",(M190+N190)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G190), 0.5*Term*aprem)*(1+Indexation*(B190-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B190, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B190<>\"\",B190<=Term),IF(C190<61,Charges!$C$31,W189*(1+(B190<>B189)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,R190+CR189-BB189),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,IF(C190=Input!$O$18,Input!$O$19,R190+CR189-Z190-BE189)),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,CI190+CJ190,AB190*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK190+CL190,( 1-(1-CW190)^(1/12))*(AC190))","v":{"$error":"#VALUE!"}},{"$f":"AC190*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM190+CN190,MAX(AC190-AG190,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",((Flat_Extra/1000)/12)*AQ190*AO190+Input!$H$34*V190*AP190,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B190<>\"\",IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B190<>\"\",B190<=Term-3),MIN(AU190,Charges!$H$11),0)","v":0},{"$f":"IF(C190=1,MIN(AV190,AW190),IF(AV190=0,0,MIN(AW190-AY189,IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$I$100,5)/Mode,0))))*(B190<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",IF(BH190>0,IF(AH191<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,MIN(IF(MOD(C190,12)=0,VLOOKUP(B190,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM190,AH190),AH190-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C190<60,0,IF(MOD(C190,12)=0,(BC190<60)*SUM(INDIRECT($BF$7&(C190+11)&\":\"&$BF$7&C189))+(BC190>=60)*SUMPRODUCT($BD$12:BD190,$BE$12:$BE190),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,IF(MOD(C190,12)=0,VLOOKUP(B190,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B190<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B190<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B190<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B190<=Charges!$C$88),0)","v":0},{"$f":"IF(B190<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B190<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW190*BY190*Input!$H$35+BX190*BZ190*Input!$H$36","v":0},0,{"$f":"CB190*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F190*Charges!$F$51+CM189+IF(MOD(C190-1,12)=0,CN189,0)-BE189,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C190-1,12)=0,H190*D190,CN189),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG190-(B190>PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH190-(B190<=PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"CI190*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ190-CL190-(B190<=PPT)*AF190*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C190=\"\",MOD(C190-1,12)=0,B190>PPT),0%,100%/12+CO189),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B190>PPT),0%,100%-CO190)","v":0},{"$f":"IF(B190>=Charges!$B$68,IF(MOD(C190,12)=0,(Loyalty_Bonus+Charges!$C$69*(B190-11))*AH190,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B191<>\"\", B191<=10),VLOOKUP(B191,Charges!$C$40:$F$50, 4, 0), IF(AND(B191<>\"\", B191 >10), 100%, 0))","v":0},0,"",{"$f":"D191*H191+F191*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B191=1,0,IF(B191<>\"\",(M191+N191)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G191), 0.5*Term*aprem)*(1+Indexation*(B191-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B191, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B191<>\"\",B191<=Term),IF(C191<61,Charges!$C$31,W190*(1+(B191<>B190)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,R191+CR190-BB190),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,IF(C191=Input!$O$18,Input!$O$19,R191+CR190-Z191-BE190)),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,CI191+CJ191,AB191*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK191+CL191,( 1-(1-CW191)^(1/12))*(AC191))","v":{"$error":"#VALUE!"}},{"$f":"AC191*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM191+CN191,MAX(AC191-AG191,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",((Flat_Extra/1000)/12)*AQ191*AO191+Input!$H$34*V191*AP191,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B191<>\"\",IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B191<>\"\",B191<=Term-3),MIN(AU191,Charges!$H$11),0)","v":0},{"$f":"IF(C191=1,MIN(AV191,AW191),IF(AV191=0,0,MIN(AW191-AY190,IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$I$100,5)/Mode,0))))*(B191<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",IF(BH191>0,IF(AH192<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,MIN(IF(MOD(C191,12)=0,VLOOKUP(B191,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM191,AH191),AH191-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C191<60,0,IF(MOD(C191,12)=0,(BC191<60)*SUM(INDIRECT($BF$7&(C191+11)&\":\"&$BF$7&C190))+(BC191>=60)*SUMPRODUCT($BD$12:BD191,$BE$12:$BE191),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,IF(MOD(C191,12)=0,VLOOKUP(B191,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B191<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B191<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B191<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B191<=Charges!$C$88),0)","v":0},{"$f":"IF(B191<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B191<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW191*BY191*Input!$H$35+BX191*BZ191*Input!$H$36","v":0},0,{"$f":"CB191*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F191*Charges!$F$51+CM190+IF(MOD(C191-1,12)=0,CN190,0)-BE190,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C191-1,12)=0,H191*D191,CN190),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG191-(B191>PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH191-(B191<=PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"CI191*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ191-CL191-(B191<=PPT)*AF191*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C191=\"\",MOD(C191-1,12)=0,B191>PPT),0%,100%/12+CO190),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B191>PPT),0%,100%-CO191)","v":0},{"$f":"IF(B191>=Charges!$B$68,IF(MOD(C191,12)=0,(Loyalty_Bonus+Charges!$C$69*(B191-11))*AH191,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B192<>\"\", B192<=10),VLOOKUP(B192,Charges!$C$40:$F$50, 4, 0), IF(AND(B192<>\"\", B192 >10), 100%, 0))","v":0},0,"",{"$f":"D192*H192+F192*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B192=1,0,IF(B192<>\"\",(M192+N192)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G192), 0.5*Term*aprem)*(1+Indexation*(B192-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B192, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B192<>\"\",B192<=Term),IF(C192<61,Charges!$C$31,W191*(1+(B192<>B191)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,R192+CR191-BB191),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,IF(C192=Input!$O$18,Input!$O$19,R192+CR191-Z192-BE191)),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,CI192+CJ192,AB192*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK192+CL192,( 1-(1-CW192)^(1/12))*(AC192))","v":{"$error":"#VALUE!"}},{"$f":"AC192*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM192+CN192,MAX(AC192-AG192,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",((Flat_Extra/1000)/12)*AQ192*AO192+Input!$H$34*V192*AP192,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B192<>\"\",IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B192<>\"\",B192<=Term-3),MIN(AU192,Charges!$H$11),0)","v":0},{"$f":"IF(C192=1,MIN(AV192,AW192),IF(AV192=0,0,MIN(AW192-AY191,IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$I$100,5)/Mode,0))))*(B192<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",IF(BH192>0,IF(AH193<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,MIN(IF(MOD(C192,12)=0,VLOOKUP(B192,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM192,AH192),AH192-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C192<60,0,IF(MOD(C192,12)=0,(BC192<60)*SUM(INDIRECT($BF$7&(C192+11)&\":\"&$BF$7&C191))+(BC192>=60)*SUMPRODUCT($BD$12:BD192,$BE$12:$BE192),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,IF(MOD(C192,12)=0,VLOOKUP(B192,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B192<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B192<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B192<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B192<=Charges!$C$88),0)","v":0},{"$f":"IF(B192<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B192<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW192*BY192*Input!$H$35+BX192*BZ192*Input!$H$36","v":0},0,{"$f":"CB192*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F192*Charges!$F$51+CM191+IF(MOD(C192-1,12)=0,CN191,0)-BE191,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C192-1,12)=0,H192*D192,CN191),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG192-(B192>PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH192-(B192<=PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"CI192*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ192-CL192-(B192<=PPT)*AF192*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C192=\"\",MOD(C192-1,12)=0,B192>PPT),0%,100%/12+CO191),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B192>PPT),0%,100%-CO192)","v":0},{"$f":"IF(B192>=Charges!$B$68,IF(MOD(C192,12)=0,(Loyalty_Bonus+Charges!$C$69*(B192-11))*AH192,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B193<>\"\", B193<=10),VLOOKUP(B193,Charges!$C$40:$F$50, 4, 0), IF(AND(B193<>\"\", B193 >10), 100%, 0))","v":0},0,"",{"$f":"D193*H193+F193*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B193=1,0,IF(B193<>\"\",(M193+N193)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G193), 0.5*Term*aprem)*(1+Indexation*(B193-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B193, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B193<>\"\",B193<=Term),IF(C193<61,Charges!$C$31,W192*(1+(B193<>B192)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,R193+CR192-BB192),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,IF(C193=Input!$O$18,Input!$O$19,R193+CR192-Z193-BE192)),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,CI193+CJ193,AB193*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK193+CL193,( 1-(1-CW193)^(1/12))*(AC193))","v":{"$error":"#VALUE!"}},{"$f":"AC193*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM193+CN193,MAX(AC193-AG193,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",((Flat_Extra/1000)/12)*AQ193*AO193+Input!$H$34*V193*AP193,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B193<>\"\",IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B193<>\"\",B193<=Term-3),MIN(AU193,Charges!$H$11),0)","v":0},{"$f":"IF(C193=1,MIN(AV193,AW193),IF(AV193=0,0,MIN(AW193-AY192,IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$I$100,5)/Mode,0))))*(B193<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",IF(BH193>0,IF(AH194<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,MIN(IF(MOD(C193,12)=0,VLOOKUP(B193,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM193,AH193),AH193-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C193<60,0,IF(MOD(C193,12)=0,(BC193<60)*SUM(INDIRECT($BF$7&(C193+11)&\":\"&$BF$7&C192))+(BC193>=60)*SUMPRODUCT($BD$12:BD193,$BE$12:$BE193),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,IF(MOD(C193,12)=0,VLOOKUP(B193,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B193<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B193<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B193<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B193<=Charges!$C$88),0)","v":0},{"$f":"IF(B193<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B193<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW193*BY193*Input!$H$35+BX193*BZ193*Input!$H$36","v":0},0,{"$f":"CB193*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F193*Charges!$F$51+CM192+IF(MOD(C193-1,12)=0,CN192,0)-BE192,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C193-1,12)=0,H193*D193,CN192),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG193-(B193>PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH193-(B193<=PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"CI193*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ193-CL193-(B193<=PPT)*AF193*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C193=\"\",MOD(C193-1,12)=0,B193>PPT),0%,100%/12+CO192),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B193>PPT),0%,100%-CO193)","v":0},{"$f":"IF(B193>=Charges!$B$68,IF(MOD(C193,12)=0,(Loyalty_Bonus+Charges!$C$69*(B193-11))*AH193,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B194<>\"\", B194<=10),VLOOKUP(B194,Charges!$C$40:$F$50, 4, 0), IF(AND(B194<>\"\", B194 >10), 100%, 0))","v":0},0,"",{"$f":"D194*H194+F194*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B194=1,0,IF(B194<>\"\",(M194+N194)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G194), 0.5*Term*aprem)*(1+Indexation*(B194-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B194, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B194<>\"\",B194<=Term),IF(C194<61,Charges!$C$31,W193*(1+(B194<>B193)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,R194+CR193-BB193),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,IF(C194=Input!$O$18,Input!$O$19,R194+CR193-Z194-BE193)),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,CI194+CJ194,AB194*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK194+CL194,( 1-(1-CW194)^(1/12))*(AC194))","v":{"$error":"#VALUE!"}},{"$f":"AC194*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM194+CN194,MAX(AC194-AG194,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",((Flat_Extra/1000)/12)*AQ194*AO194+Input!$H$34*V194*AP194,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B194<>\"\",IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B194<>\"\",B194<=Term-3),MIN(AU194,Charges!$H$11),0)","v":0},{"$f":"IF(C194=1,MIN(AV194,AW194),IF(AV194=0,0,MIN(AW194-AY193,IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$I$100,5)/Mode,0))))*(B194<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",IF(BH194>0,IF(AH195<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,MIN(IF(MOD(C194,12)=0,VLOOKUP(B194,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM194,AH194),AH194-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C194<60,0,IF(MOD(C194,12)=0,(BC194<60)*SUM(INDIRECT($BF$7&(C194+11)&\":\"&$BF$7&C193))+(BC194>=60)*SUMPRODUCT($BD$12:BD194,$BE$12:$BE194),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,IF(MOD(C194,12)=0,VLOOKUP(B194,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B194<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B194<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B194<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B194<=Charges!$C$88),0)","v":0},{"$f":"IF(B194<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B194<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW194*BY194*Input!$H$35+BX194*BZ194*Input!$H$36","v":0},0,{"$f":"CB194*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F194*Charges!$F$51+CM193+IF(MOD(C194-1,12)=0,CN193,0)-BE193,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C194-1,12)=0,H194*D194,CN193),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG194-(B194>PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH194-(B194<=PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"CI194*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ194-CL194-(B194<=PPT)*AF194*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C194=\"\",MOD(C194-1,12)=0,B194>PPT),0%,100%/12+CO193),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B194>PPT),0%,100%-CO194)","v":0},{"$f":"IF(B194>=Charges!$B$68,IF(MOD(C194,12)=0,(Loyalty_Bonus+Charges!$C$69*(B194-11))*AH194,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B195<>\"\", B195<=10),VLOOKUP(B195,Charges!$C$40:$F$50, 4, 0), IF(AND(B195<>\"\", B195 >10), 100%, 0))","v":0},0,"",{"$f":"D195*H195+F195*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B195=1,0,IF(B195<>\"\",(M195+N195)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G195), 0.5*Term*aprem)*(1+Indexation*(B195-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B195, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B195<>\"\",B195<=Term),IF(C195<61,Charges!$C$31,W194*(1+(B195<>B194)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,R195+CR194-BB194),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,IF(C195=Input!$O$18,Input!$O$19,R195+CR194-Z195-BE194)),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,CI195+CJ195,AB195*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK195+CL195,( 1-(1-CW195)^(1/12))*(AC195))","v":{"$error":"#VALUE!"}},{"$f":"AC195*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM195+CN195,MAX(AC195-AG195,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",((Flat_Extra/1000)/12)*AQ195*AO195+Input!$H$34*V195*AP195,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B195<>\"\",IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B195<>\"\",B195<=Term-3),MIN(AU195,Charges!$H$11),0)","v":0},{"$f":"IF(C195=1,MIN(AV195,AW195),IF(AV195=0,0,MIN(AW195-AY194,IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$I$100,5)/Mode,0))))*(B195<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",IF(BH195>0,IF(AH196<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,MIN(IF(MOD(C195,12)=0,VLOOKUP(B195,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM195,AH195),AH195-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C195<60,0,IF(MOD(C195,12)=0,(BC195<60)*SUM(INDIRECT($BF$7&(C195+11)&\":\"&$BF$7&C194))+(BC195>=60)*SUMPRODUCT($BD$12:BD195,$BE$12:$BE195),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,IF(MOD(C195,12)=0,VLOOKUP(B195,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B195<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B195<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B195<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B195<=Charges!$C$88),0)","v":0},{"$f":"IF(B195<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B195<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW195*BY195*Input!$H$35+BX195*BZ195*Input!$H$36","v":0},0,{"$f":"CB195*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F195*Charges!$F$51+CM194+IF(MOD(C195-1,12)=0,CN194,0)-BE194,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C195-1,12)=0,H195*D195,CN194),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG195-(B195>PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH195-(B195<=PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"CI195*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ195-CL195-(B195<=PPT)*AF195*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C195=\"\",MOD(C195-1,12)=0,B195>PPT),0%,100%/12+CO194),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B195>PPT),0%,100%-CO195)","v":0},{"$f":"IF(B195>=Charges!$B$68,IF(MOD(C195,12)=0,(Loyalty_Bonus+Charges!$C$69*(B195-11))*AH195,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B196<>\"\", B196<=10),VLOOKUP(B196,Charges!$C$40:$F$50, 4, 0), IF(AND(B196<>\"\", B196 >10), 100%, 0))","v":0},0,"",{"$f":"D196*H196+F196*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B196=1,0,IF(B196<>\"\",(M196+N196)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G196), 0.5*Term*aprem)*(1+Indexation*(B196-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B196, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B196<>\"\",B196<=Term),IF(C196<61,Charges!$C$31,W195*(1+(B196<>B195)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,R196+CR195-BB195),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,IF(C196=Input!$O$18,Input!$O$19,R196+CR195-Z196-BE195)),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,CI196+CJ196,AB196*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK196+CL196,( 1-(1-CW196)^(1/12))*(AC196))","v":{"$error":"#VALUE!"}},{"$f":"AC196*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM196+CN196,MAX(AC196-AG196,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",((Flat_Extra/1000)/12)*AQ196*AO196+Input!$H$34*V196*AP196,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B196<>\"\",IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B196<>\"\",B196<=Term-3),MIN(AU196,Charges!$H$11),0)","v":0},{"$f":"IF(C196=1,MIN(AV196,AW196),IF(AV196=0,0,MIN(AW196-AY195,IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$I$100,5)/Mode,0))))*(B196<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",IF(BH196>0,IF(AH197<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,MIN(IF(MOD(C196,12)=0,VLOOKUP(B196,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM196,AH196),AH196-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C196<60,0,IF(MOD(C196,12)=0,(BC196<60)*SUM(INDIRECT($BF$7&(C196+11)&\":\"&$BF$7&C195))+(BC196>=60)*SUMPRODUCT($BD$12:BD196,$BE$12:$BE196),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,IF(MOD(C196,12)=0,VLOOKUP(B196,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B196<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B196<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B196<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B196<=Charges!$C$88),0)","v":0},{"$f":"IF(B196<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B196<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW196*BY196*Input!$H$35+BX196*BZ196*Input!$H$36","v":0},0,{"$f":"CB196*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F196*Charges!$F$51+CM195+IF(MOD(C196-1,12)=0,CN195,0)-BE195,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C196-1,12)=0,H196*D196,CN195),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG196-(B196>PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH196-(B196<=PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"CI196*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ196-CL196-(B196<=PPT)*AF196*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C196=\"\",MOD(C196-1,12)=0,B196>PPT),0%,100%/12+CO195),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B196>PPT),0%,100%-CO196)","v":0},{"$f":"IF(B196>=Charges!$B$68,IF(MOD(C196,12)=0,(Loyalty_Bonus+Charges!$C$69*(B196-11))*AH196,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B197<>\"\", B197<=10),VLOOKUP(B197,Charges!$C$40:$F$50, 4, 0), IF(AND(B197<>\"\", B197 >10), 100%, 0))","v":0},0,"",{"$f":"D197*H197+F197*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B197=1,0,IF(B197<>\"\",(M197+N197)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G197), 0.5*Term*aprem)*(1+Indexation*(B197-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B197, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B197<>\"\",B197<=Term),IF(C197<61,Charges!$C$31,W196*(1+(B197<>B196)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,R197+CR196-BB196),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,IF(C197=Input!$O$18,Input!$O$19,R197+CR196-Z197-BE196)),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,CI197+CJ197,AB197*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK197+CL197,( 1-(1-CW197)^(1/12))*(AC197))","v":{"$error":"#VALUE!"}},{"$f":"AC197*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM197+CN197,MAX(AC197-AG197,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",((Flat_Extra/1000)/12)*AQ197*AO197+Input!$H$34*V197*AP197,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B197<>\"\",IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B197<>\"\",B197<=Term-3),MIN(AU197,Charges!$H$11),0)","v":0},{"$f":"IF(C197=1,MIN(AV197,AW197),IF(AV197=0,0,MIN(AW197-AY196,IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$I$100,5)/Mode,0))))*(B197<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",IF(BH197>0,IF(AH198<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,MIN(IF(MOD(C197,12)=0,VLOOKUP(B197,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM197,AH197),AH197-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C197<60,0,IF(MOD(C197,12)=0,(BC197<60)*SUM(INDIRECT($BF$7&(C197+11)&\":\"&$BF$7&C196))+(BC197>=60)*SUMPRODUCT($BD$12:BD197,$BE$12:$BE197),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,IF(MOD(C197,12)=0,VLOOKUP(B197,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B197<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B197<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B197<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B197<=Charges!$C$88),0)","v":0},{"$f":"IF(B197<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B197<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW197*BY197*Input!$H$35+BX197*BZ197*Input!$H$36","v":0},0,{"$f":"CB197*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F197*Charges!$F$51+CM196+IF(MOD(C197-1,12)=0,CN196,0)-BE196,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C197-1,12)=0,H197*D197,CN196),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG197-(B197>PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH197-(B197<=PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"CI197*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ197-CL197-(B197<=PPT)*AF197*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C197=\"\",MOD(C197-1,12)=0,B197>PPT),0%,100%/12+CO196),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B197>PPT),0%,100%-CO197)","v":0},{"$f":"IF(B197>=Charges!$B$68,IF(MOD(C197,12)=0,(Loyalty_Bonus+Charges!$C$69*(B197-11))*AH197,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B198<>\"\", B198<=10),VLOOKUP(B198,Charges!$C$40:$F$50, 4, 0), IF(AND(B198<>\"\", B198 >10), 100%, 0))","v":0},0,"",{"$f":"D198*H198+F198*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B198=1,0,IF(B198<>\"\",(M198+N198)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G198), 0.5*Term*aprem)*(1+Indexation*(B198-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B198, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B198<>\"\",B198<=Term),IF(C198<61,Charges!$C$31,W197*(1+(B198<>B197)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,R198+CR197-BB197),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,IF(C198=Input!$O$18,Input!$O$19,R198+CR197-Z198-BE197)),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,CI198+CJ198,AB198*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK198+CL198,( 1-(1-CW198)^(1/12))*(AC198))","v":{"$error":"#VALUE!"}},{"$f":"AC198*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM198+CN198,MAX(AC198-AG198,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",((Flat_Extra/1000)/12)*AQ198*AO198+Input!$H$34*V198*AP198,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B198<>\"\",IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B198<>\"\",B198<=Term-3),MIN(AU198,Charges!$H$11),0)","v":0},{"$f":"IF(C198=1,MIN(AV198,AW198),IF(AV198=0,0,MIN(AW198-AY197,IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$I$100,5)/Mode,0))))*(B198<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",IF(BH198>0,IF(AH199<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,MIN(IF(MOD(C198,12)=0,VLOOKUP(B198,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM198,AH198),AH198-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C198<60,0,IF(MOD(C198,12)=0,(BC198<60)*SUM(INDIRECT($BF$7&(C198+11)&\":\"&$BF$7&C197))+(BC198>=60)*SUMPRODUCT($BD$12:BD198,$BE$12:$BE198),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,IF(MOD(C198,12)=0,VLOOKUP(B198,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B198<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B198<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B198<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B198<=Charges!$C$88),0)","v":0},{"$f":"IF(B198<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B198<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW198*BY198*Input!$H$35+BX198*BZ198*Input!$H$36","v":0},0,{"$f":"CB198*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F198*Charges!$F$51+CM197+IF(MOD(C198-1,12)=0,CN197,0)-BE197,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C198-1,12)=0,H198*D198,CN197),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG198-(B198>PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH198-(B198<=PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"CI198*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ198-CL198-(B198<=PPT)*AF198*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C198=\"\",MOD(C198-1,12)=0,B198>PPT),0%,100%/12+CO197),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B198>PPT),0%,100%-CO198)","v":0},{"$f":"IF(B198>=Charges!$B$68,IF(MOD(C198,12)=0,(Loyalty_Bonus+Charges!$C$69*(B198-11))*AH198,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B199<>\"\", B199<=10),VLOOKUP(B199,Charges!$C$40:$F$50, 4, 0), IF(AND(B199<>\"\", B199 >10), 100%, 0))","v":0},0,"",{"$f":"D199*H199+F199*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B199=1,0,IF(B199<>\"\",(M199+N199)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G199), 0.5*Term*aprem)*(1+Indexation*(B199-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B199, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B199<>\"\",B199<=Term),IF(C199<61,Charges!$C$31,W198*(1+(B199<>B198)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,R199+CR198-BB198),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,IF(C199=Input!$O$18,Input!$O$19,R199+CR198-Z199-BE198)),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,CI199+CJ199,AB199*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK199+CL199,( 1-(1-CW199)^(1/12))*(AC199))","v":{"$error":"#VALUE!"}},{"$f":"AC199*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM199+CN199,MAX(AC199-AG199,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",((Flat_Extra/1000)/12)*AQ199*AO199+Input!$H$34*V199*AP199,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B199<>\"\",IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B199<>\"\",B199<=Term-3),MIN(AU199,Charges!$H$11),0)","v":0},{"$f":"IF(C199=1,MIN(AV199,AW199),IF(AV199=0,0,MIN(AW199-AY198,IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$I$100,5)/Mode,0))))*(B199<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",IF(BH199>0,IF(AH200<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,MIN(IF(MOD(C199,12)=0,VLOOKUP(B199,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM199,AH199),AH199-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C199<60,0,IF(MOD(C199,12)=0,(BC199<60)*SUM(INDIRECT($BF$7&(C199+11)&\":\"&$BF$7&C198))+(BC199>=60)*SUMPRODUCT($BD$12:BD199,$BE$12:$BE199),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,IF(MOD(C199,12)=0,VLOOKUP(B199,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B199<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B199<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B199<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B199<=Charges!$C$88),0)","v":0},{"$f":"IF(B199<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B199<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW199*BY199*Input!$H$35+BX199*BZ199*Input!$H$36","v":0},0,{"$f":"CB199*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F199*Charges!$F$51+CM198+IF(MOD(C199-1,12)=0,CN198,0)-BE198,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C199-1,12)=0,H199*D199,CN198),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG199-(B199>PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH199-(B199<=PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"CI199*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ199-CL199-(B199<=PPT)*AF199*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C199=\"\",MOD(C199-1,12)=0,B199>PPT),0%,100%/12+CO198),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B199>PPT),0%,100%-CO199)","v":0},{"$f":"IF(B199>=Charges!$B$68,IF(MOD(C199,12)=0,(Loyalty_Bonus+Charges!$C$69*(B199-11))*AH199,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B200<>\"\", B200<=10),VLOOKUP(B200,Charges!$C$40:$F$50, 4, 0), IF(AND(B200<>\"\", B200 >10), 100%, 0))","v":0},0,"",{"$f":"D200*H200+F200*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B200=1,0,IF(B200<>\"\",(M200+N200)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G200), 0.5*Term*aprem)*(1+Indexation*(B200-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B200, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B200<>\"\",B200<=Term),IF(C200<61,Charges!$C$31,W199*(1+(B200<>B199)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,R200+CR199-BB199),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,IF(C200=Input!$O$18,Input!$O$19,R200+CR199-Z200-BE199)),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,CI200+CJ200,AB200*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK200+CL200,( 1-(1-CW200)^(1/12))*(AC200))","v":{"$error":"#VALUE!"}},{"$f":"AC200*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM200+CN200,MAX(AC200-AG200,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",((Flat_Extra/1000)/12)*AQ200*AO200+Input!$H$34*V200*AP200,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B200<>\"\",IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B200<>\"\",B200<=Term-3),MIN(AU200,Charges!$H$11),0)","v":0},{"$f":"IF(C200=1,MIN(AV200,AW200),IF(AV200=0,0,MIN(AW200-AY199,IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$I$100,5)/Mode,0))))*(B200<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",IF(BH200>0,IF(AH201<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,MIN(IF(MOD(C200,12)=0,VLOOKUP(B200,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM200,AH200),AH200-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C200<60,0,IF(MOD(C200,12)=0,(BC200<60)*SUM(INDIRECT($BF$7&(C200+11)&\":\"&$BF$7&C199))+(BC200>=60)*SUMPRODUCT($BD$12:BD200,$BE$12:$BE200),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,IF(MOD(C200,12)=0,VLOOKUP(B200,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B200<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B200<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B200<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B200<=Charges!$C$88),0)","v":0},{"$f":"IF(B200<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B200<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW200*BY200*Input!$H$35+BX200*BZ200*Input!$H$36","v":0},0,{"$f":"CB200*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F200*Charges!$F$51+CM199+IF(MOD(C200-1,12)=0,CN199,0)-BE199,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C200-1,12)=0,H200*D200,CN199),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG200-(B200>PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH200-(B200<=PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"CI200*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ200-CL200-(B200<=PPT)*AF200*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C200=\"\",MOD(C200-1,12)=0,B200>PPT),0%,100%/12+CO199),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B200>PPT),0%,100%-CO200)","v":0},{"$f":"IF(B200>=Charges!$B$68,IF(MOD(C200,12)=0,(Loyalty_Bonus+Charges!$C$69*(B200-11))*AH200,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B201<>\"\", B201<=10),VLOOKUP(B201,Charges!$C$40:$F$50, 4, 0), IF(AND(B201<>\"\", B201 >10), 100%, 0))","v":0},0,"",{"$f":"D201*H201+F201*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B201=1,0,IF(B201<>\"\",(M201+N201)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G201), 0.5*Term*aprem)*(1+Indexation*(B201-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B201, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B201<>\"\",B201<=Term),IF(C201<61,Charges!$C$31,W200*(1+(B201<>B200)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,R201+CR200-BB200),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,IF(C201=Input!$O$18,Input!$O$19,R201+CR200-Z201-BE200)),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,CI201+CJ201,AB201*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK201+CL201,( 1-(1-CW201)^(1/12))*(AC201))","v":{"$error":"#VALUE!"}},{"$f":"AC201*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM201+CN201,MAX(AC201-AG201,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",((Flat_Extra/1000)/12)*AQ201*AO201+Input!$H$34*V201*AP201,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B201<>\"\",IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B201<>\"\",B201<=Term-3),MIN(AU201,Charges!$H$11),0)","v":0},{"$f":"IF(C201=1,MIN(AV201,AW201),IF(AV201=0,0,MIN(AW201-AY200,IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$I$100,5)/Mode,0))))*(B201<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",IF(BH201>0,IF(AH202<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,MIN(IF(MOD(C201,12)=0,VLOOKUP(B201,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM201,AH201),AH201-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C201<60,0,IF(MOD(C201,12)=0,(BC201<60)*SUM(INDIRECT($BF$7&(C201+11)&\":\"&$BF$7&C200))+(BC201>=60)*SUMPRODUCT($BD$12:BD201,$BE$12:$BE201),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,IF(MOD(C201,12)=0,VLOOKUP(B201,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B201<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B201<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B201<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B201<=Charges!$C$88),0)","v":0},{"$f":"IF(B201<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B201<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW201*BY201*Input!$H$35+BX201*BZ201*Input!$H$36","v":0},0,{"$f":"CB201*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F201*Charges!$F$51+CM200+IF(MOD(C201-1,12)=0,CN200,0)-BE200,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C201-1,12)=0,H201*D201,CN200),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG201-(B201>PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH201-(B201<=PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"CI201*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ201-CL201-(B201<=PPT)*AF201*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C201=\"\",MOD(C201-1,12)=0,B201>PPT),0%,100%/12+CO200),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B201>PPT),0%,100%-CO201)","v":0},{"$f":"IF(B201>=Charges!$B$68,IF(MOD(C201,12)=0,(Loyalty_Bonus+Charges!$C$69*(B201-11))*AH201,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B202<>\"\", B202<=10),VLOOKUP(B202,Charges!$C$40:$F$50, 4, 0), IF(AND(B202<>\"\", B202 >10), 100%, 0))","v":0},0,"",{"$f":"D202*H202+F202*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B202=1,0,IF(B202<>\"\",(M202+N202)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G202), 0.5*Term*aprem)*(1+Indexation*(B202-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B202, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B202<>\"\",B202<=Term),IF(C202<61,Charges!$C$31,W201*(1+(B202<>B201)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,R202+CR201-BB201),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,IF(C202=Input!$O$18,Input!$O$19,R202+CR201-Z202-BE201)),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,CI202+CJ202,AB202*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK202+CL202,( 1-(1-CW202)^(1/12))*(AC202))","v":{"$error":"#VALUE!"}},{"$f":"AC202*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM202+CN202,MAX(AC202-AG202,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",((Flat_Extra/1000)/12)*AQ202*AO202+Input!$H$34*V202*AP202,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B202<>\"\",IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B202<>\"\",B202<=Term-3),MIN(AU202,Charges!$H$11),0)","v":0},{"$f":"IF(C202=1,MIN(AV202,AW202),IF(AV202=0,0,MIN(AW202-AY201,IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$I$100,5)/Mode,0))))*(B202<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",IF(BH202>0,IF(AH203<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,MIN(IF(MOD(C202,12)=0,VLOOKUP(B202,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM202,AH202),AH202-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C202<60,0,IF(MOD(C202,12)=0,(BC202<60)*SUM(INDIRECT($BF$7&(C202+11)&\":\"&$BF$7&C201))+(BC202>=60)*SUMPRODUCT($BD$12:BD202,$BE$12:$BE202),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,IF(MOD(C202,12)=0,VLOOKUP(B202,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B202<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B202<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B202<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B202<=Charges!$C$88),0)","v":0},{"$f":"IF(B202<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B202<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW202*BY202*Input!$H$35+BX202*BZ202*Input!$H$36","v":0},0,{"$f":"CB202*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F202*Charges!$F$51+CM201+IF(MOD(C202-1,12)=0,CN201,0)-BE201,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C202-1,12)=0,H202*D202,CN201),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG202-(B202>PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH202-(B202<=PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"CI202*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ202-CL202-(B202<=PPT)*AF202*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C202=\"\",MOD(C202-1,12)=0,B202>PPT),0%,100%/12+CO201),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B202>PPT),0%,100%-CO202)","v":0},{"$f":"IF(B202>=Charges!$B$68,IF(MOD(C202,12)=0,(Loyalty_Bonus+Charges!$C$69*(B202-11))*AH202,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B203<>\"\", B203<=10),VLOOKUP(B203,Charges!$C$40:$F$50, 4, 0), IF(AND(B203<>\"\", B203 >10), 100%, 0))","v":0},0,"",{"$f":"D203*H203+F203*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B203=1,0,IF(B203<>\"\",(M203+N203)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G203), 0.5*Term*aprem)*(1+Indexation*(B203-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B203, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B203<>\"\",B203<=Term),IF(C203<61,Charges!$C$31,W202*(1+(B203<>B202)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,R203+CR202-BB202),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,IF(C203=Input!$O$18,Input!$O$19,R203+CR202-Z203-BE202)),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,CI203+CJ203,AB203*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK203+CL203,( 1-(1-CW203)^(1/12))*(AC203))","v":{"$error":"#VALUE!"}},{"$f":"AC203*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM203+CN203,MAX(AC203-AG203,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",((Flat_Extra/1000)/12)*AQ203*AO203+Input!$H$34*V203*AP203,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B203<>\"\",IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B203<>\"\",B203<=Term-3),MIN(AU203,Charges!$H$11),0)","v":0},{"$f":"IF(C203=1,MIN(AV203,AW203),IF(AV203=0,0,MIN(AW203-AY202,IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$I$100,5)/Mode,0))))*(B203<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",IF(BH203>0,IF(AH204<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,MIN(IF(MOD(C203,12)=0,VLOOKUP(B203,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM203,AH203),AH203-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C203<60,0,IF(MOD(C203,12)=0,(BC203<60)*SUM(INDIRECT($BF$7&(C203+11)&\":\"&$BF$7&C202))+(BC203>=60)*SUMPRODUCT($BD$12:BD203,$BE$12:$BE203),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,IF(MOD(C203,12)=0,VLOOKUP(B203,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B203<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B203<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B203<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B203<=Charges!$C$88),0)","v":0},{"$f":"IF(B203<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B203<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW203*BY203*Input!$H$35+BX203*BZ203*Input!$H$36","v":0},0,{"$f":"CB203*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F203*Charges!$F$51+CM202+IF(MOD(C203-1,12)=0,CN202,0)-BE202,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C203-1,12)=0,H203*D203,CN202),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG203-(B203>PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH203-(B203<=PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"CI203*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ203-CL203-(B203<=PPT)*AF203*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C203=\"\",MOD(C203-1,12)=0,B203>PPT),0%,100%/12+CO202),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B203>PPT),0%,100%-CO203)","v":0},{"$f":"IF(B203>=Charges!$B$68,IF(MOD(C203,12)=0,(Loyalty_Bonus+Charges!$C$69*(B203-11))*AH203,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C203<=Term*12,C203+1,\"\")","v":""},{"$f":"IFERROR(IF(C204<>\"\",IF(AND(MOD(C204-1,12/Mode)=0,B204<=Term),(Prem)/Mode,0),\"\")*A204, 0)","v":0},{"$f":"IFERROR(IF(B204<>\"\",(aprem),\"\")*A204, 0)","v":0},{"$f":"IF(B204<>\"\",AX204,\"\")","v":""},{"$f":"IF(B204<>\"\",D204+F204,\"\")","v":""},{"$f":"IF(AND(B204<>\"\", B204<=10),VLOOKUP(B204,Charges!$C$40:$F$50, 4, 0), IF(AND(B204<>\"\", B204 >10), 100%, 0))","v":0},{"$f":"IF(D204<>0,(D204*H204)/(D204),0)","v":0},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12)=0,G204,G204+J203),\"\")","v":""},{"$f":"D204*H204+F204*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",(G204-K204)*Service_tax,0)","v":0},{"$f":"K204-L204","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B204<>\"\",G204-K204,\"\")","v":""},{"$f":"IF(B204<>\"\",G204-M204,\"\")","v":""},{"$f":"IF(B204=1,0,IF(B204<>\"\",(M204+N204)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B204<>\"\",M204-Q204,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G204), 0.5*Term*aprem)*(1+Indexation*(B204-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B204, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E204/1000*(B204<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B204<>\"\",AQ204*VLOOKUP(Age+B204-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B204<>\"\",B204<=Term),IF(C204<61,Charges!$C$31,W203*(1+(B204<>B203)*Charges!$C$32))),500)","v":0},{"$f":"IF(B204<>\"\",W204*Service_tax,0)","v":0},{"$f":"W204+X204","v":0},"",{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,R204+CR203-BB203),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,IF(C204=Input!$O$18,Input!$O$19,R204+CR203-Z204-BE203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,CI204+CJ204,AB204*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK204+CL204,( 1-(1-CW204)^(1/12))*(AC204))","v":{"$error":"#VALUE!"}},{"$f":"AC204*Charges!$D$28/12","v":0},{"$f":"AD204*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD204+AF204","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM204+CN204,MAX(AC204-AG204,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",S204,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B204<>\"\",B204<=Term),CR204-AM204,0)","v":0},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S204+T204+U204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",((Flat_Extra/1000)/12)*AQ204*AO204+Input!$H$34*V204*AP204,\"\")","v":""},{"$f":"IF(B204<>\"\",Service_tax*(V204+AR204+CB204),\"\")","v":""},{"$f":"L204+X204+AF204+AS204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",D204+AU203,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B204<>\"\",B204<=Term-3),MIN(AU204,Charges!$H$11),0)","v":0},{"$f":"IF(C204=1,MIN(AV204,AW204),IF(AV204=0,0,MIN(AW204-AY203,IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$I$100,5)/Mode,0))))*(B204<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C204=1,AX204,AX204+AY203)*(B204<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(BH204>0,IF(AH205<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B204<>\"\",AZ204,0)","v":0},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,MIN(IF(MOD(C204,12)=0,VLOOKUP(B204,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM204,AH204),AH204-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B204<>\"\",Age+B204-1,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(BC204+2>60,1,0),\"\")","v":""},{"$f":"IF(B204<>\"\",BB204,0)","v":0},{"$f":"IF(C204<60,0,IF(MOD(C204,12)=0,(BC204<60)*SUM(INDIRECT($BF$7&(C204+11)&\":\"&$BF$7&C203))+(BC204>=60)*SUMPRODUCT($BD$12:BD204,$BE$12:$BE204),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(C204<=60,AI204,IF(MOD(C204,12)=0,AI204-BF204*0,BG203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,IF(MOD(C204,12)=0,VLOOKUP(B204,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH204","v":{"$error":"#VALUE!"}},{"$f":"IF(A204=1,-G204,0)+IF(C204=Term*12+1,BI203)+BB204","v":0},null,null,null,null,{"$f":"IF(B204>PPT, 0,PPT-B204)","v":0},{"$f":"IF(B204>=Term, 1,MIN(Term-B204+1,10))","v":1},{"$f":"10%*SA*(B204<=Term)","v":0},{"$f":"E204","v":0},null,null,{"$f":"Charges!$C$82/12*(B204<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B204<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B204<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B204<=Charges!$C$88),0)","v":0},{"$f":"IF(B204<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B204<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW204*BY204*Input!$H$35+BX204*BZ204*Input!$H$36","v":0},{"$f":"BW204+CA204+BX204","v":0},{"$f":"CB204*Charges!$C$6","v":0},{"$f":"CB204+CC204","v":0},null,null,{"$f":"IF(Input!$W$55=1,F204*Charges!$F$51+CM203+IF(MOD(C204-1,12)=0,CN203,0)-BE203,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C204-1,12)=0,H204*D204,CN203),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG204-(B204>PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH204-(B204<=PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"CI204*Charges!$C$22/12","v":0},{"$f":"CJ204*SUMPRODUCT($CO$11:$CP$11,CO204:CP204)/12","v":0},{"$f":"CI204-CK204+CQ203-(B204>PPT)*AF204","v":{"$error":"#VALUE!"}},{"$f":"CJ204-CL204-(B204<=PPT)*AF204*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C204=\"\",MOD(C204-1,12)=0,B204>PPT),0%,100%/12+CO203),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B204>PPT),0%,100%-CO204)","v":0},{"$f":"IF(B204>=Charges!$B$68,IF(MOD(C204,12)=0,(Loyalty_Bonus+Charges!$C$69*(B204-11))*AH204,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B204 >8, avg_fmc_dfa2, IF(Term-B204 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B204 >16, avg_fmc_dfa6, IF(Term-B204 > 11, avg_fmc_dfa7,IF(Term-B204 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU204, CV204)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B205<>\"\",IF(C205<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B204<=Term,INT((C205-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B205<>\"\", B205<=10),VLOOKUP(B205,Charges!$C$40:$F$50, 4, 0), IF(AND(B205<>\"\", B205 >10), 100%, 0))","v":0},0,"",{"$f":"D205*H205+F205*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B205=1,0,IF(B205<>\"\",(M205+N205)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G205), 0.5*Term*aprem)*(1+Indexation*(B205-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B205, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B205<>\"\",B205<=Term),IF(C205<61,Charges!$C$31,W204*(1+(B205<>B204)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B205<>\"\",V205+Y205+AS205+AR205+CB205,\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,R205+CR204-BB204),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,IF(C205=Input!$O$18,Input!$O$19,R205+CR204-Z205-BE204)),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,CI205+CJ205,AB205*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK205+CL205,( 1-(1-CW205)^(1/12))*(AC205))","v":{"$error":"#VALUE!"}},{"$f":"AC205*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM205+CN205,MAX(AC205-AG205,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",MIN(E205*AJ205,CR205*AK205,AL205),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",((Flat_Extra/1000)/12)*AQ205*AO205+Input!$H$34*V205*AP205,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B205<>\"\",IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B205<>\"\",B205<=Term-3),MIN(AU205,Charges!$H$11),0)","v":0},{"$f":"IF(C205=1,MIN(AV205,AW205),IF(AV205=0,0,MIN(AW205-AY204,IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$I$100,5)/Mode,0))))*(B205<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",IF(BH205>0,IF(AH206<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,MIN(IF(MOD(C205,12)=0,VLOOKUP(B205,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM205,AH205),AH205-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C205<60,0,IF(MOD(C205,12)=0,(BC205<60)*SUM(INDIRECT($BF$7&(C205+11)&\":\"&$BF$7&C204))+(BC205>=60)*SUMPRODUCT($BD$12:BD205,$BE$12:$BE205),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,IF(MOD(C205,12)=0,VLOOKUP(B205,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B205<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B205<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B205<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B205<=Charges!$C$88),0)","v":0},{"$f":"IF(B205<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B205<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW205*BY205*Input!$H$35+BX205*BZ205*Input!$H$36","v":0},0,{"$f":"CB205*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F205*Charges!$F$51+CM204+IF(MOD(C205-1,12)=0,CN204,0)-BE204,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C205-1,12)=0,H205*D205,CN204),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG205-(B205>PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH205-(B205<=PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"CI205*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ205-CL205-(B205<=PPT)*AF205*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C205=\"\",MOD(C205-1,12)=0,B205>PPT),0%,100%/12+CO204),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B205>PPT),0%,100%-CO205)","v":0},{"$f":"IF(B205>=Charges!$B$68,IF(MOD(C205,12)=0,(Loyalty_Bonus+Charges!$C$69*(B205-11))*AH205,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH205 +CQ205","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B206<>\"\", B206<=10),VLOOKUP(B206,Charges!$C$40:$F$50, 4, 0), IF(AND(B206<>\"\", B206 >10), 100%, 0))","v":0},0,"",{"$f":"D206*H206+F206*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B206=1,0,IF(B206<>\"\",(M206+N206)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G206), 0.5*Term*aprem)*(1+Indexation*(B206-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B206, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B206<>\"\",B206<=Term),IF(C206<61,Charges!$C$31,W205*(1+(B206<>B205)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,R206+CR205-BB205),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,IF(C206=Input!$O$18,Input!$O$19,R206+CR205-Z206-BE205)),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,CI206+CJ206,AB206*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK206+CL206,( 1-(1-CW206)^(1/12))*(AC206))","v":{"$error":"#VALUE!"}},{"$f":"AC206*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM206+CN206,MAX(AC206-AG206,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",((Flat_Extra/1000)/12)*AQ206*AO206+Input!$H$34*V206*AP206,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B206<>\"\",IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B206<>\"\",B206<=Term-3),MIN(AU206,Charges!$H$11),0)","v":0},{"$f":"IF(C206=1,MIN(AV206,AW206),IF(AV206=0,0,MIN(AW206-AY205,IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$I$100,5)/Mode,0))))*(B206<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",IF(BH206>0,IF(AH207<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,MIN(IF(MOD(C206,12)=0,VLOOKUP(B206,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM206,AH206),AH206-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C206<60,0,IF(MOD(C206,12)=0,(BC206<60)*SUM(INDIRECT($BF$7&(C206+11)&\":\"&$BF$7&C205))+(BC206>=60)*SUMPRODUCT($BD$12:BD206,$BE$12:$BE206),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,IF(MOD(C206,12)=0,VLOOKUP(B206,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B206<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B206<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B206<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B206<=Charges!$C$88),0)","v":0},{"$f":"IF(B206<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B206<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW206*BY206*Input!$H$35+BX206*BZ206*Input!$H$36","v":0},0,{"$f":"CB206*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F206*Charges!$F$51+CM205+IF(MOD(C206-1,12)=0,CN205,0)-BE205,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C206-1,12)=0,H206*D206,CN205),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG206-(B206>PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH206-(B206<=PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"CI206*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ206-CL206-(B206<=PPT)*AF206*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C206=\"\",MOD(C206-1,12)=0,B206>PPT),0%,100%/12+CO205),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B206>PPT),0%,100%-CO206)","v":0},{"$f":"IF(B206>=Charges!$B$68,IF(MOD(C206,12)=0,(Loyalty_Bonus+Charges!$C$69*(B206-11))*AH206,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B207<>\"\", B207<=10),VLOOKUP(B207,Charges!$C$40:$F$50, 4, 0), IF(AND(B207<>\"\", B207 >10), 100%, 0))","v":0},0,"",{"$f":"D207*H207+F207*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B207=1,0,IF(B207<>\"\",(M207+N207)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G207), 0.5*Term*aprem)*(1+Indexation*(B207-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B207, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B207<>\"\",B207<=Term),IF(C207<61,Charges!$C$31,W206*(1+(B207<>B206)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,R207+CR206-BB206),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,IF(C207=Input!$O$18,Input!$O$19,R207+CR206-Z207-BE206)),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,CI207+CJ207,AB207*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK207+CL207,( 1-(1-CW207)^(1/12))*(AC207))","v":{"$error":"#VALUE!"}},{"$f":"AC207*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM207+CN207,MAX(AC207-AG207,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",((Flat_Extra/1000)/12)*AQ207*AO207+Input!$H$34*V207*AP207,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B207<>\"\",IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B207<>\"\",B207<=Term-3),MIN(AU207,Charges!$H$11),0)","v":0},{"$f":"IF(C207=1,MIN(AV207,AW207),IF(AV207=0,0,MIN(AW207-AY206,IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$I$100,5)/Mode,0))))*(B207<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",IF(BH207>0,IF(AH208<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,MIN(IF(MOD(C207,12)=0,VLOOKUP(B207,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM207,AH207),AH207-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C207<60,0,IF(MOD(C207,12)=0,(BC207<60)*SUM(INDIRECT($BF$7&(C207+11)&\":\"&$BF$7&C206))+(BC207>=60)*SUMPRODUCT($BD$12:BD207,$BE$12:$BE207),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,IF(MOD(C207,12)=0,VLOOKUP(B207,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B207<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B207<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B207<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B207<=Charges!$C$88),0)","v":0},{"$f":"IF(B207<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B207<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW207*BY207*Input!$H$35+BX207*BZ207*Input!$H$36","v":0},0,{"$f":"CB207*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F207*Charges!$F$51+CM206+IF(MOD(C207-1,12)=0,CN206,0)-BE206,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C207-1,12)=0,H207*D207,CN206),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG207-(B207>PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH207-(B207<=PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"CI207*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ207-CL207-(B207<=PPT)*AF207*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C207=\"\",MOD(C207-1,12)=0,B207>PPT),0%,100%/12+CO206),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B207>PPT),0%,100%-CO207)","v":0},{"$f":"IF(B207>=Charges!$B$68,IF(MOD(C207,12)=0,(Loyalty_Bonus+Charges!$C$69*(B207-11))*AH207,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B208<>\"\", B208<=10),VLOOKUP(B208,Charges!$C$40:$F$50, 4, 0), IF(AND(B208<>\"\", B208 >10), 100%, 0))","v":0},0,"",{"$f":"D208*H208+F208*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B208=1,0,IF(B208<>\"\",(M208+N208)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G208), 0.5*Term*aprem)*(1+Indexation*(B208-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B208, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B208<>\"\",B208<=Term),IF(C208<61,Charges!$C$31,W207*(1+(B208<>B207)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,R208+CR207-BB207),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,IF(C208=Input!$O$18,Input!$O$19,R208+CR207-Z208-BE207)),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,CI208+CJ208,AB208*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK208+CL208,( 1-(1-CW208)^(1/12))*(AC208))","v":{"$error":"#VALUE!"}},{"$f":"AC208*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM208+CN208,MAX(AC208-AG208,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",((Flat_Extra/1000)/12)*AQ208*AO208+Input!$H$34*V208*AP208,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B208<>\"\",IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B208<>\"\",B208<=Term-3),MIN(AU208,Charges!$H$11),0)","v":0},{"$f":"IF(C208=1,MIN(AV208,AW208),IF(AV208=0,0,MIN(AW208-AY207,IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$I$100,5)/Mode,0))))*(B208<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",IF(BH208>0,IF(AH209<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,MIN(IF(MOD(C208,12)=0,VLOOKUP(B208,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM208,AH208),AH208-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C208<60,0,IF(MOD(C208,12)=0,(BC208<60)*SUM(INDIRECT($BF$7&(C208+11)&\":\"&$BF$7&C207))+(BC208>=60)*SUMPRODUCT($BD$12:BD208,$BE$12:$BE208),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,IF(MOD(C208,12)=0,VLOOKUP(B208,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B208<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B208<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B208<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B208<=Charges!$C$88),0)","v":0},{"$f":"IF(B208<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B208<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW208*BY208*Input!$H$35+BX208*BZ208*Input!$H$36","v":0},0,{"$f":"CB208*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F208*Charges!$F$51+CM207+IF(MOD(C208-1,12)=0,CN207,0)-BE207,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C208-1,12)=0,H208*D208,CN207),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG208-(B208>PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH208-(B208<=PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"CI208*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ208-CL208-(B208<=PPT)*AF208*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C208=\"\",MOD(C208-1,12)=0,B208>PPT),0%,100%/12+CO207),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B208>PPT),0%,100%-CO208)","v":0},{"$f":"IF(B208>=Charges!$B$68,IF(MOD(C208,12)=0,(Loyalty_Bonus+Charges!$C$69*(B208-11))*AH208,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B209<>\"\", B209<=10),VLOOKUP(B209,Charges!$C$40:$F$50, 4, 0), IF(AND(B209<>\"\", B209 >10), 100%, 0))","v":0},0,"",{"$f":"D209*H209+F209*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B209=1,0,IF(B209<>\"\",(M209+N209)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G209), 0.5*Term*aprem)*(1+Indexation*(B209-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B209, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B209<>\"\",B209<=Term),IF(C209<61,Charges!$C$31,W208*(1+(B209<>B208)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,R209+CR208-BB208),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,IF(C209=Input!$O$18,Input!$O$19,R209+CR208-Z209-BE208)),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,CI209+CJ209,AB209*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK209+CL209,( 1-(1-CW209)^(1/12))*(AC209))","v":{"$error":"#VALUE!"}},{"$f":"AC209*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM209+CN209,MAX(AC209-AG209,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",((Flat_Extra/1000)/12)*AQ209*AO209+Input!$H$34*V209*AP209,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B209<>\"\",IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B209<>\"\",B209<=Term-3),MIN(AU209,Charges!$H$11),0)","v":0},{"$f":"IF(C209=1,MIN(AV209,AW209),IF(AV209=0,0,MIN(AW209-AY208,IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$I$100,5)/Mode,0))))*(B209<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",IF(BH209>0,IF(AH210<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,MIN(IF(MOD(C209,12)=0,VLOOKUP(B209,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM209,AH209),AH209-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C209<60,0,IF(MOD(C209,12)=0,(BC209<60)*SUM(INDIRECT($BF$7&(C209+11)&\":\"&$BF$7&C208))+(BC209>=60)*SUMPRODUCT($BD$12:BD209,$BE$12:$BE209),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,IF(MOD(C209,12)=0,VLOOKUP(B209,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B209<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B209<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B209<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B209<=Charges!$C$88),0)","v":0},{"$f":"IF(B209<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B209<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW209*BY209*Input!$H$35+BX209*BZ209*Input!$H$36","v":0},0,{"$f":"CB209*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F209*Charges!$F$51+CM208+IF(MOD(C209-1,12)=0,CN208,0)-BE208,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C209-1,12)=0,H209*D209,CN208),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG209-(B209>PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH209-(B209<=PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"CI209*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ209-CL209-(B209<=PPT)*AF209*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C209=\"\",MOD(C209-1,12)=0,B209>PPT),0%,100%/12+CO208),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B209>PPT),0%,100%-CO209)","v":0},{"$f":"IF(B209>=Charges!$B$68,IF(MOD(C209,12)=0,(Loyalty_Bonus+Charges!$C$69*(B209-11))*AH209,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B210<>\"\", B210<=10),VLOOKUP(B210,Charges!$C$40:$F$50, 4, 0), IF(AND(B210<>\"\", B210 >10), 100%, 0))","v":0},0,"",{"$f":"D210*H210+F210*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B210=1,0,IF(B210<>\"\",(M210+N210)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G210), 0.5*Term*aprem)*(1+Indexation*(B210-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B210, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B210<>\"\",B210<=Term),IF(C210<61,Charges!$C$31,W209*(1+(B210<>B209)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,R210+CR209-BB209),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,IF(C210=Input!$O$18,Input!$O$19,R210+CR209-Z210-BE209)),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,CI210+CJ210,AB210*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK210+CL210,( 1-(1-CW210)^(1/12))*(AC210))","v":{"$error":"#VALUE!"}},{"$f":"AC210*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM210+CN210,MAX(AC210-AG210,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",((Flat_Extra/1000)/12)*AQ210*AO210+Input!$H$34*V210*AP210,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B210<>\"\",IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B210<>\"\",B210<=Term-3),MIN(AU210,Charges!$H$11),0)","v":0},{"$f":"IF(C210=1,MIN(AV210,AW210),IF(AV210=0,0,MIN(AW210-AY209,IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$I$100,5)/Mode,0))))*(B210<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",IF(BH210>0,IF(AH211<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,MIN(IF(MOD(C210,12)=0,VLOOKUP(B210,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM210,AH210),AH210-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C210<60,0,IF(MOD(C210,12)=0,(BC210<60)*SUM(INDIRECT($BF$7&(C210+11)&\":\"&$BF$7&C209))+(BC210>=60)*SUMPRODUCT($BD$12:BD210,$BE$12:$BE210),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,IF(MOD(C210,12)=0,VLOOKUP(B210,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B210<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B210<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B210<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B210<=Charges!$C$88),0)","v":0},{"$f":"IF(B210<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B210<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW210*BY210*Input!$H$35+BX210*BZ210*Input!$H$36","v":0},0,{"$f":"CB210*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F210*Charges!$F$51+CM209+IF(MOD(C210-1,12)=0,CN209,0)-BE209,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C210-1,12)=0,H210*D210,CN209),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG210-(B210>PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH210-(B210<=PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"CI210*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ210-CL210-(B210<=PPT)*AF210*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C210=\"\",MOD(C210-1,12)=0,B210>PPT),0%,100%/12+CO209),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B210>PPT),0%,100%-CO210)","v":0},{"$f":"IF(B210>=Charges!$B$68,IF(MOD(C210,12)=0,(Loyalty_Bonus+Charges!$C$69*(B210-11))*AH210,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B211<>\"\", B211<=10),VLOOKUP(B211,Charges!$C$40:$F$50, 4, 0), IF(AND(B211<>\"\", B211 >10), 100%, 0))","v":0},0,"",{"$f":"D211*H211+F211*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B211=1,0,IF(B211<>\"\",(M211+N211)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G211), 0.5*Term*aprem)*(1+Indexation*(B211-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B211, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B211<>\"\",B211<=Term),IF(C211<61,Charges!$C$31,W210*(1+(B211<>B210)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,R211+CR210-BB210),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,IF(C211=Input!$O$18,Input!$O$19,R211+CR210-Z211-BE210)),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,CI211+CJ211,AB211*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK211+CL211,( 1-(1-CW211)^(1/12))*(AC211))","v":{"$error":"#VALUE!"}},{"$f":"AC211*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM211+CN211,MAX(AC211-AG211,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",((Flat_Extra/1000)/12)*AQ211*AO211+Input!$H$34*V211*AP211,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B211<>\"\",IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B211<>\"\",B211<=Term-3),MIN(AU211,Charges!$H$11),0)","v":0},{"$f":"IF(C211=1,MIN(AV211,AW211),IF(AV211=0,0,MIN(AW211-AY210,IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$I$100,5)/Mode,0))))*(B211<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",IF(BH211>0,IF(AH212<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,MIN(IF(MOD(C211,12)=0,VLOOKUP(B211,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM211,AH211),AH211-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C211<60,0,IF(MOD(C211,12)=0,(BC211<60)*SUM(INDIRECT($BF$7&(C211+11)&\":\"&$BF$7&C210))+(BC211>=60)*SUMPRODUCT($BD$12:BD211,$BE$12:$BE211),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,IF(MOD(C211,12)=0,VLOOKUP(B211,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B211<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B211<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B211<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B211<=Charges!$C$88),0)","v":0},{"$f":"IF(B211<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B211<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW211*BY211*Input!$H$35+BX211*BZ211*Input!$H$36","v":0},0,{"$f":"CB211*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F211*Charges!$F$51+CM210+IF(MOD(C211-1,12)=0,CN210,0)-BE210,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C211-1,12)=0,H211*D211,CN210),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG211-(B211>PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH211-(B211<=PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"CI211*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ211-CL211-(B211<=PPT)*AF211*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C211=\"\",MOD(C211-1,12)=0,B211>PPT),0%,100%/12+CO210),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B211>PPT),0%,100%-CO211)","v":0},{"$f":"IF(B211>=Charges!$B$68,IF(MOD(C211,12)=0,(Loyalty_Bonus+Charges!$C$69*(B211-11))*AH211,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B212<>\"\", B212<=10),VLOOKUP(B212,Charges!$C$40:$F$50, 4, 0), IF(AND(B212<>\"\", B212 >10), 100%, 0))","v":0},0,"",{"$f":"D212*H212+F212*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B212=1,0,IF(B212<>\"\",(M212+N212)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G212), 0.5*Term*aprem)*(1+Indexation*(B212-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B212, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B212<>\"\",B212<=Term),IF(C212<61,Charges!$C$31,W211*(1+(B212<>B211)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,R212+CR211-BB211),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,IF(C212=Input!$O$18,Input!$O$19,R212+CR211-Z212-BE211)),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,CI212+CJ212,AB212*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK212+CL212,( 1-(1-CW212)^(1/12))*(AC212))","v":{"$error":"#VALUE!"}},{"$f":"AC212*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM212+CN212,MAX(AC212-AG212,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",((Flat_Extra/1000)/12)*AQ212*AO212+Input!$H$34*V212*AP212,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B212<>\"\",IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B212<>\"\",B212<=Term-3),MIN(AU212,Charges!$H$11),0)","v":0},{"$f":"IF(C212=1,MIN(AV212,AW212),IF(AV212=0,0,MIN(AW212-AY211,IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$I$100,5)/Mode,0))))*(B212<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",IF(BH212>0,IF(AH213<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,MIN(IF(MOD(C212,12)=0,VLOOKUP(B212,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM212,AH212),AH212-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C212<60,0,IF(MOD(C212,12)=0,(BC212<60)*SUM(INDIRECT($BF$7&(C212+11)&\":\"&$BF$7&C211))+(BC212>=60)*SUMPRODUCT($BD$12:BD212,$BE$12:$BE212),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,IF(MOD(C212,12)=0,VLOOKUP(B212,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B212<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B212<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B212<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B212<=Charges!$C$88),0)","v":0},{"$f":"IF(B212<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B212<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW212*BY212*Input!$H$35+BX212*BZ212*Input!$H$36","v":0},0,{"$f":"CB212*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F212*Charges!$F$51+CM211+IF(MOD(C212-1,12)=0,CN211,0)-BE211,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C212-1,12)=0,H212*D212,CN211),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG212-(B212>PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH212-(B212<=PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"CI212*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ212-CL212-(B212<=PPT)*AF212*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C212=\"\",MOD(C212-1,12)=0,B212>PPT),0%,100%/12+CO211),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B212>PPT),0%,100%-CO212)","v":0},{"$f":"IF(B212>=Charges!$B$68,IF(MOD(C212,12)=0,(Loyalty_Bonus+Charges!$C$69*(B212-11))*AH212,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B213<>\"\", B213<=10),VLOOKUP(B213,Charges!$C$40:$F$50, 4, 0), IF(AND(B213<>\"\", B213 >10), 100%, 0))","v":0},0,"",{"$f":"D213*H213+F213*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B213=1,0,IF(B213<>\"\",(M213+N213)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G213), 0.5*Term*aprem)*(1+Indexation*(B213-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B213, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B213<>\"\",B213<=Term),IF(C213<61,Charges!$C$31,W212*(1+(B213<>B212)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,R213+CR212-BB212),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,IF(C213=Input!$O$18,Input!$O$19,R213+CR212-Z213-BE212)),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,CI213+CJ213,AB213*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK213+CL213,( 1-(1-CW213)^(1/12))*(AC213))","v":{"$error":"#VALUE!"}},{"$f":"AC213*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM213+CN213,MAX(AC213-AG213,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",((Flat_Extra/1000)/12)*AQ213*AO213+Input!$H$34*V213*AP213,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B213<>\"\",IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B213<>\"\",B213<=Term-3),MIN(AU213,Charges!$H$11),0)","v":0},{"$f":"IF(C213=1,MIN(AV213,AW213),IF(AV213=0,0,MIN(AW213-AY212,IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$I$100,5)/Mode,0))))*(B213<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",IF(BH213>0,IF(AH214<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,MIN(IF(MOD(C213,12)=0,VLOOKUP(B213,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM213,AH213),AH213-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C213<60,0,IF(MOD(C213,12)=0,(BC213<60)*SUM(INDIRECT($BF$7&(C213+11)&\":\"&$BF$7&C212))+(BC213>=60)*SUMPRODUCT($BD$12:BD213,$BE$12:$BE213),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,IF(MOD(C213,12)=0,VLOOKUP(B213,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B213<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B213<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B213<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B213<=Charges!$C$88),0)","v":0},{"$f":"IF(B213<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B213<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW213*BY213*Input!$H$35+BX213*BZ213*Input!$H$36","v":0},0,{"$f":"CB213*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F213*Charges!$F$51+CM212+IF(MOD(C213-1,12)=0,CN212,0)-BE212,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C213-1,12)=0,H213*D213,CN212),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG213-(B213>PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH213-(B213<=PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"CI213*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ213-CL213-(B213<=PPT)*AF213*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C213=\"\",MOD(C213-1,12)=0,B213>PPT),0%,100%/12+CO212),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B213>PPT),0%,100%-CO213)","v":0},{"$f":"IF(B213>=Charges!$B$68,IF(MOD(C213,12)=0,(Loyalty_Bonus+Charges!$C$69*(B213-11))*AH213,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B214<>\"\", B214<=10),VLOOKUP(B214,Charges!$C$40:$F$50, 4, 0), IF(AND(B214<>\"\", B214 >10), 100%, 0))","v":0},0,"",{"$f":"D214*H214+F214*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B214=1,0,IF(B214<>\"\",(M214+N214)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G214), 0.5*Term*aprem)*(1+Indexation*(B214-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B214, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B214<>\"\",B214<=Term),IF(C214<61,Charges!$C$31,W213*(1+(B214<>B213)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,R214+CR213-BB213),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,IF(C214=Input!$O$18,Input!$O$19,R214+CR213-Z214-BE213)),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,CI214+CJ214,AB214*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK214+CL214,( 1-(1-CW214)^(1/12))*(AC214))","v":{"$error":"#VALUE!"}},{"$f":"AC214*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM214+CN214,MAX(AC214-AG214,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",((Flat_Extra/1000)/12)*AQ214*AO214+Input!$H$34*V214*AP214,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B214<>\"\",IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B214<>\"\",B214<=Term-3),MIN(AU214,Charges!$H$11),0)","v":0},{"$f":"IF(C214=1,MIN(AV214,AW214),IF(AV214=0,0,MIN(AW214-AY213,IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$I$100,5)/Mode,0))))*(B214<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",IF(BH214>0,IF(AH215<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,MIN(IF(MOD(C214,12)=0,VLOOKUP(B214,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM214,AH214),AH214-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C214<60,0,IF(MOD(C214,12)=0,(BC214<60)*SUM(INDIRECT($BF$7&(C214+11)&\":\"&$BF$7&C213))+(BC214>=60)*SUMPRODUCT($BD$12:BD214,$BE$12:$BE214),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,IF(MOD(C214,12)=0,VLOOKUP(B214,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B214<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B214<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B214<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B214<=Charges!$C$88),0)","v":0},{"$f":"IF(B214<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B214<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW214*BY214*Input!$H$35+BX214*BZ214*Input!$H$36","v":0},0,{"$f":"CB214*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F214*Charges!$F$51+CM213+IF(MOD(C214-1,12)=0,CN213,0)-BE213,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C214-1,12)=0,H214*D214,CN213),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG214-(B214>PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH214-(B214<=PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"CI214*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ214-CL214-(B214<=PPT)*AF214*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C214=\"\",MOD(C214-1,12)=0,B214>PPT),0%,100%/12+CO213),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B214>PPT),0%,100%-CO214)","v":0},{"$f":"IF(B214>=Charges!$B$68,IF(MOD(C214,12)=0,(Loyalty_Bonus+Charges!$C$69*(B214-11))*AH214,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B215<>\"\", B215<=10),VLOOKUP(B215,Charges!$C$40:$F$50, 4, 0), IF(AND(B215<>\"\", B215 >10), 100%, 0))","v":0},0,"",{"$f":"D215*H215+F215*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B215=1,0,IF(B215<>\"\",(M215+N215)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G215), 0.5*Term*aprem)*(1+Indexation*(B215-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B215, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B215<>\"\",B215<=Term),IF(C215<61,Charges!$C$31,W214*(1+(B215<>B214)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,R215+CR214-BB214),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,IF(C215=Input!$O$18,Input!$O$19,R215+CR214-Z215-BE214)),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,CI215+CJ215,AB215*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK215+CL215,( 1-(1-CW215)^(1/12))*(AC215))","v":{"$error":"#VALUE!"}},{"$f":"AC215*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM215+CN215,MAX(AC215-AG215,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",((Flat_Extra/1000)/12)*AQ215*AO215+Input!$H$34*V215*AP215,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B215<>\"\",IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B215<>\"\",B215<=Term-3),MIN(AU215,Charges!$H$11),0)","v":0},{"$f":"IF(C215=1,MIN(AV215,AW215),IF(AV215=0,0,MIN(AW215-AY214,IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$I$100,5)/Mode,0))))*(B215<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",IF(BH215>0,IF(AH216<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,MIN(IF(MOD(C215,12)=0,VLOOKUP(B215,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM215,AH215),AH215-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C215<60,0,IF(MOD(C215,12)=0,(BC215<60)*SUM(INDIRECT($BF$7&(C215+11)&\":\"&$BF$7&C214))+(BC215>=60)*SUMPRODUCT($BD$12:BD215,$BE$12:$BE215),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,IF(MOD(C215,12)=0,VLOOKUP(B215,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B215<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B215<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B215<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B215<=Charges!$C$88),0)","v":0},{"$f":"IF(B215<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B215<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW215*BY215*Input!$H$35+BX215*BZ215*Input!$H$36","v":0},0,{"$f":"CB215*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F215*Charges!$F$51+CM214+IF(MOD(C215-1,12)=0,CN214,0)-BE214,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C215-1,12)=0,H215*D215,CN214),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG215-(B215>PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH215-(B215<=PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"CI215*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ215-CL215-(B215<=PPT)*AF215*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C215=\"\",MOD(C215-1,12)=0,B215>PPT),0%,100%/12+CO214),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B215>PPT),0%,100%-CO215)","v":0},{"$f":"IF(B215>=Charges!$B$68,IF(MOD(C215,12)=0,(Loyalty_Bonus+Charges!$C$69*(B215-11))*AH215,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B216<>\"\", B216<=10),VLOOKUP(B216,Charges!$C$40:$F$50, 4, 0), IF(AND(B216<>\"\", B216 >10), 100%, 0))","v":0},0,"",{"$f":"D216*H216+F216*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B216=1,0,IF(B216<>\"\",(M216+N216)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G216), 0.5*Term*aprem)*(1+Indexation*(B216-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B216, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B216<>\"\",B216<=Term),IF(C216<61,Charges!$C$31,W215*(1+(B216<>B215)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,R216+CR215-BB215),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,IF(C216=Input!$O$18,Input!$O$19,R216+CR215-Z216-BE215)),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,CI216+CJ216,AB216*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK216+CL216,( 1-(1-CW216)^(1/12))*(AC216))","v":{"$error":"#VALUE!"}},{"$f":"AC216*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM216+CN216,MAX(AC216-AG216,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",((Flat_Extra/1000)/12)*AQ216*AO216+Input!$H$34*V216*AP216,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B216<>\"\",IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B216<>\"\",B216<=Term-3),MIN(AU216,Charges!$H$11),0)","v":0},{"$f":"IF(C216=1,MIN(AV216,AW216),IF(AV216=0,0,MIN(AW216-AY215,IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$I$100,5)/Mode,0))))*(B216<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",IF(BH216>0,IF(AH217<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,MIN(IF(MOD(C216,12)=0,VLOOKUP(B216,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM216,AH216),AH216-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C216<60,0,IF(MOD(C216,12)=0,(BC216<60)*SUM(INDIRECT($BF$7&(C216+11)&\":\"&$BF$7&C215))+(BC216>=60)*SUMPRODUCT($BD$12:BD216,$BE$12:$BE216),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,IF(MOD(C216,12)=0,VLOOKUP(B216,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B216<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B216<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B216<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B216<=Charges!$C$88),0)","v":0},{"$f":"IF(B216<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B216<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW216*BY216*Input!$H$35+BX216*BZ216*Input!$H$36","v":0},0,{"$f":"CB216*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F216*Charges!$F$51+CM215+IF(MOD(C216-1,12)=0,CN215,0)-BE215,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C216-1,12)=0,H216*D216,CN215),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG216-(B216>PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH216-(B216<=PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"CI216*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ216-CL216-(B216<=PPT)*AF216*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C216=\"\",MOD(C216-1,12)=0,B216>PPT),0%,100%/12+CO215),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B216>PPT),0%,100%-CO216)","v":0},{"$f":"IF(B216>=Charges!$B$68,IF(MOD(C216,12)=0,(Loyalty_Bonus+Charges!$C$69*(B216-11))*AH216,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B217<>\"\", B217<=10),VLOOKUP(B217,Charges!$C$40:$F$50, 4, 0), IF(AND(B217<>\"\", B217 >10), 100%, 0))","v":0},0,"",{"$f":"D217*H217+F217*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B217=1,0,IF(B217<>\"\",(M217+N217)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G217), 0.5*Term*aprem)*(1+Indexation*(B217-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B217, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B217<>\"\",B217<=Term),IF(C217<61,Charges!$C$31,W216*(1+(B217<>B216)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,R217+CR216-BB216),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,IF(C217=Input!$O$18,Input!$O$19,R217+CR216-Z217-BE216)),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,CI217+CJ217,AB217*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK217+CL217,( 1-(1-CW217)^(1/12))*(AC217))","v":{"$error":"#VALUE!"}},{"$f":"AC217*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM217+CN217,MAX(AC217-AG217,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",((Flat_Extra/1000)/12)*AQ217*AO217+Input!$H$34*V217*AP217,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B217<>\"\",IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B217<>\"\",B217<=Term-3),MIN(AU217,Charges!$H$11),0)","v":0},{"$f":"IF(C217=1,MIN(AV217,AW217),IF(AV217=0,0,MIN(AW217-AY216,IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$I$100,5)/Mode,0))))*(B217<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",IF(BH217>0,IF(AH218<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,MIN(IF(MOD(C217,12)=0,VLOOKUP(B217,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM217,AH217),AH217-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C217<60,0,IF(MOD(C217,12)=0,(BC217<60)*SUM(INDIRECT($BF$7&(C217+11)&\":\"&$BF$7&C216))+(BC217>=60)*SUMPRODUCT($BD$12:BD217,$BE$12:$BE217),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,IF(MOD(C217,12)=0,VLOOKUP(B217,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B217<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B217<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B217<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B217<=Charges!$C$88),0)","v":0},{"$f":"IF(B217<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B217<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW217*BY217*Input!$H$35+BX217*BZ217*Input!$H$36","v":0},0,{"$f":"CB217*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F217*Charges!$F$51+CM216+IF(MOD(C217-1,12)=0,CN216,0)-BE216,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C217-1,12)=0,H217*D217,CN216),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG217-(B217>PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH217-(B217<=PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"CI217*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ217-CL217-(B217<=PPT)*AF217*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C217=\"\",MOD(C217-1,12)=0,B217>PPT),0%,100%/12+CO216),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B217>PPT),0%,100%-CO217)","v":0},{"$f":"IF(B217>=Charges!$B$68,IF(MOD(C217,12)=0,(Loyalty_Bonus+Charges!$C$69*(B217-11))*AH217,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B218<>\"\", B218<=10),VLOOKUP(B218,Charges!$C$40:$F$50, 4, 0), IF(AND(B218<>\"\", B218 >10), 100%, 0))","v":0},0,"",{"$f":"D218*H218+F218*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B218=1,0,IF(B218<>\"\",(M218+N218)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G218), 0.5*Term*aprem)*(1+Indexation*(B218-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B218, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B218<>\"\",B218<=Term),IF(C218<61,Charges!$C$31,W217*(1+(B218<>B217)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,R218+CR217-BB217),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,IF(C218=Input!$O$18,Input!$O$19,R218+CR217-Z218-BE217)),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,CI218+CJ218,AB218*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK218+CL218,( 1-(1-CW218)^(1/12))*(AC218))","v":{"$error":"#VALUE!"}},{"$f":"AC218*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM218+CN218,MAX(AC218-AG218,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",((Flat_Extra/1000)/12)*AQ218*AO218+Input!$H$34*V218*AP218,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B218<>\"\",IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B218<>\"\",B218<=Term-3),MIN(AU218,Charges!$H$11),0)","v":0},{"$f":"IF(C218=1,MIN(AV218,AW218),IF(AV218=0,0,MIN(AW218-AY217,IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$I$100,5)/Mode,0))))*(B218<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",IF(BH218>0,IF(AH219<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,MIN(IF(MOD(C218,12)=0,VLOOKUP(B218,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM218,AH218),AH218-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C218<60,0,IF(MOD(C218,12)=0,(BC218<60)*SUM(INDIRECT($BF$7&(C218+11)&\":\"&$BF$7&C217))+(BC218>=60)*SUMPRODUCT($BD$12:BD218,$BE$12:$BE218),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,IF(MOD(C218,12)=0,VLOOKUP(B218,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B218<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B218<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B218<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B218<=Charges!$C$88),0)","v":0},{"$f":"IF(B218<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B218<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW218*BY218*Input!$H$35+BX218*BZ218*Input!$H$36","v":0},0,{"$f":"CB218*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F218*Charges!$F$51+CM217+IF(MOD(C218-1,12)=0,CN217,0)-BE217,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C218-1,12)=0,H218*D218,CN217),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG218-(B218>PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH218-(B218<=PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"CI218*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ218-CL218-(B218<=PPT)*AF218*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C218=\"\",MOD(C218-1,12)=0,B218>PPT),0%,100%/12+CO217),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B218>PPT),0%,100%-CO218)","v":0},{"$f":"IF(B218>=Charges!$B$68,IF(MOD(C218,12)=0,(Loyalty_Bonus+Charges!$C$69*(B218-11))*AH218,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B219<>\"\", B219<=10),VLOOKUP(B219,Charges!$C$40:$F$50, 4, 0), IF(AND(B219<>\"\", B219 >10), 100%, 0))","v":0},0,"",{"$f":"D219*H219+F219*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B219=1,0,IF(B219<>\"\",(M219+N219)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G219), 0.5*Term*aprem)*(1+Indexation*(B219-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B219, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B219<>\"\",B219<=Term),IF(C219<61,Charges!$C$31,W218*(1+(B219<>B218)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,R219+CR218-BB218),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,IF(C219=Input!$O$18,Input!$O$19,R219+CR218-Z219-BE218)),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,CI219+CJ219,AB219*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK219+CL219,( 1-(1-CW219)^(1/12))*(AC219))","v":{"$error":"#VALUE!"}},{"$f":"AC219*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM219+CN219,MAX(AC219-AG219,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",((Flat_Extra/1000)/12)*AQ219*AO219+Input!$H$34*V219*AP219,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B219<>\"\",IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B219<>\"\",B219<=Term-3),MIN(AU219,Charges!$H$11),0)","v":0},{"$f":"IF(C219=1,MIN(AV219,AW219),IF(AV219=0,0,MIN(AW219-AY218,IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$I$100,5)/Mode,0))))*(B219<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",IF(BH219>0,IF(AH220<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,MIN(IF(MOD(C219,12)=0,VLOOKUP(B219,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM219,AH219),AH219-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C219<60,0,IF(MOD(C219,12)=0,(BC219<60)*SUM(INDIRECT($BF$7&(C219+11)&\":\"&$BF$7&C218))+(BC219>=60)*SUMPRODUCT($BD$12:BD219,$BE$12:$BE219),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,IF(MOD(C219,12)=0,VLOOKUP(B219,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B219<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B219<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B219<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B219<=Charges!$C$88),0)","v":0},{"$f":"IF(B219<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B219<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW219*BY219*Input!$H$35+BX219*BZ219*Input!$H$36","v":0},0,{"$f":"CB219*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F219*Charges!$F$51+CM218+IF(MOD(C219-1,12)=0,CN218,0)-BE218,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C219-1,12)=0,H219*D219,CN218),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG219-(B219>PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH219-(B219<=PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"CI219*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ219-CL219-(B219<=PPT)*AF219*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C219=\"\",MOD(C219-1,12)=0,B219>PPT),0%,100%/12+CO218),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B219>PPT),0%,100%-CO219)","v":0},{"$f":"IF(B219>=Charges!$B$68,IF(MOD(C219,12)=0,(Loyalty_Bonus+Charges!$C$69*(B219-11))*AH219,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B220<>\"\", B220<=10),VLOOKUP(B220,Charges!$C$40:$F$50, 4, 0), IF(AND(B220<>\"\", B220 >10), 100%, 0))","v":0},0,"",{"$f":"D220*H220+F220*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B220=1,0,IF(B220<>\"\",(M220+N220)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G220), 0.5*Term*aprem)*(1+Indexation*(B220-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B220, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B220<>\"\",B220<=Term),IF(C220<61,Charges!$C$31,W219*(1+(B220<>B219)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,R220+CR219-BB219),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,IF(C220=Input!$O$18,Input!$O$19,R220+CR219-Z220-BE219)),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,CI220+CJ220,AB220*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK220+CL220,( 1-(1-CW220)^(1/12))*(AC220))","v":{"$error":"#VALUE!"}},{"$f":"AC220*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM220+CN220,MAX(AC220-AG220,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",((Flat_Extra/1000)/12)*AQ220*AO220+Input!$H$34*V220*AP220,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B220<>\"\",IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B220<>\"\",B220<=Term-3),MIN(AU220,Charges!$H$11),0)","v":0},{"$f":"IF(C220=1,MIN(AV220,AW220),IF(AV220=0,0,MIN(AW220-AY219,IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$I$100,5)/Mode,0))))*(B220<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",IF(BH220>0,IF(AH221<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,MIN(IF(MOD(C220,12)=0,VLOOKUP(B220,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM220,AH220),AH220-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C220<60,0,IF(MOD(C220,12)=0,(BC220<60)*SUM(INDIRECT($BF$7&(C220+11)&\":\"&$BF$7&C219))+(BC220>=60)*SUMPRODUCT($BD$12:BD220,$BE$12:$BE220),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,IF(MOD(C220,12)=0,VLOOKUP(B220,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B220<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B220<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B220<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B220<=Charges!$C$88),0)","v":0},{"$f":"IF(B220<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B220<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW220*BY220*Input!$H$35+BX220*BZ220*Input!$H$36","v":0},0,{"$f":"CB220*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F220*Charges!$F$51+CM219+IF(MOD(C220-1,12)=0,CN219,0)-BE219,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C220-1,12)=0,H220*D220,CN219),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG220-(B220>PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH220-(B220<=PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"CI220*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ220-CL220-(B220<=PPT)*AF220*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C220=\"\",MOD(C220-1,12)=0,B220>PPT),0%,100%/12+CO219),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B220>PPT),0%,100%-CO220)","v":0},{"$f":"IF(B220>=Charges!$B$68,IF(MOD(C220,12)=0,(Loyalty_Bonus+Charges!$C$69*(B220-11))*AH220,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B221<>\"\", B221<=10),VLOOKUP(B221,Charges!$C$40:$F$50, 4, 0), IF(AND(B221<>\"\", B221 >10), 100%, 0))","v":0},0,"",{"$f":"D221*H221+F221*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B221=1,0,IF(B221<>\"\",(M221+N221)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G221), 0.5*Term*aprem)*(1+Indexation*(B221-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B221, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B221<>\"\",B221<=Term),IF(C221<61,Charges!$C$31,W220*(1+(B221<>B220)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,R221+CR220-BB220),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,IF(C221=Input!$O$18,Input!$O$19,R221+CR220-Z221-BE220)),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,CI221+CJ221,AB221*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK221+CL221,( 1-(1-CW221)^(1/12))*(AC221))","v":{"$error":"#VALUE!"}},{"$f":"AC221*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM221+CN221,MAX(AC221-AG221,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",((Flat_Extra/1000)/12)*AQ221*AO221+Input!$H$34*V221*AP221,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B221<>\"\",IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B221<>\"\",B221<=Term-3),MIN(AU221,Charges!$H$11),0)","v":0},{"$f":"IF(C221=1,MIN(AV221,AW221),IF(AV221=0,0,MIN(AW221-AY220,IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$I$100,5)/Mode,0))))*(B221<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",IF(BH221>0,IF(AH222<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,MIN(IF(MOD(C221,12)=0,VLOOKUP(B221,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM221,AH221),AH221-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C221<60,0,IF(MOD(C221,12)=0,(BC221<60)*SUM(INDIRECT($BF$7&(C221+11)&\":\"&$BF$7&C220))+(BC221>=60)*SUMPRODUCT($BD$12:BD221,$BE$12:$BE221),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,IF(MOD(C221,12)=0,VLOOKUP(B221,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B221<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B221<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B221<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B221<=Charges!$C$88),0)","v":0},{"$f":"IF(B221<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B221<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW221*BY221*Input!$H$35+BX221*BZ221*Input!$H$36","v":0},0,{"$f":"CB221*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F221*Charges!$F$51+CM220+IF(MOD(C221-1,12)=0,CN220,0)-BE220,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C221-1,12)=0,H221*D221,CN220),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG221-(B221>PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH221-(B221<=PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"CI221*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ221-CL221-(B221<=PPT)*AF221*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C221=\"\",MOD(C221-1,12)=0,B221>PPT),0%,100%/12+CO220),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B221>PPT),0%,100%-CO221)","v":0},{"$f":"IF(B221>=Charges!$B$68,IF(MOD(C221,12)=0,(Loyalty_Bonus+Charges!$C$69*(B221-11))*AH221,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B222<>\"\", B222<=10),VLOOKUP(B222,Charges!$C$40:$F$50, 4, 0), IF(AND(B222<>\"\", B222 >10), 100%, 0))","v":0},0,"",{"$f":"D222*H222+F222*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B222=1,0,IF(B222<>\"\",(M222+N222)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G222), 0.5*Term*aprem)*(1+Indexation*(B222-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B222, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B222<>\"\",B222<=Term),IF(C222<61,Charges!$C$31,W221*(1+(B222<>B221)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,R222+CR221-BB221),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,IF(C222=Input!$O$18,Input!$O$19,R222+CR221-Z222-BE221)),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,CI222+CJ222,AB222*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK222+CL222,( 1-(1-CW222)^(1/12))*(AC222))","v":{"$error":"#VALUE!"}},{"$f":"AC222*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM222+CN222,MAX(AC222-AG222,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",((Flat_Extra/1000)/12)*AQ222*AO222+Input!$H$34*V222*AP222,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B222<>\"\",IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B222<>\"\",B222<=Term-3),MIN(AU222,Charges!$H$11),0)","v":0},{"$f":"IF(C222=1,MIN(AV222,AW222),IF(AV222=0,0,MIN(AW222-AY221,IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$I$100,5)/Mode,0))))*(B222<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",IF(BH222>0,IF(AH223<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,MIN(IF(MOD(C222,12)=0,VLOOKUP(B222,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM222,AH222),AH222-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C222<60,0,IF(MOD(C222,12)=0,(BC222<60)*SUM(INDIRECT($BF$7&(C222+11)&\":\"&$BF$7&C221))+(BC222>=60)*SUMPRODUCT($BD$12:BD222,$BE$12:$BE222),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,IF(MOD(C222,12)=0,VLOOKUP(B222,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B222<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B222<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B222<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B222<=Charges!$C$88),0)","v":0},{"$f":"IF(B222<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B222<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW222*BY222*Input!$H$35+BX222*BZ222*Input!$H$36","v":0},0,{"$f":"CB222*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F222*Charges!$F$51+CM221+IF(MOD(C222-1,12)=0,CN221,0)-BE221,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C222-1,12)=0,H222*D222,CN221),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG222-(B222>PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH222-(B222<=PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"CI222*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ222-CL222-(B222<=PPT)*AF222*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C222=\"\",MOD(C222-1,12)=0,B222>PPT),0%,100%/12+CO221),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B222>PPT),0%,100%-CO222)","v":0},{"$f":"IF(B222>=Charges!$B$68,IF(MOD(C222,12)=0,(Loyalty_Bonus+Charges!$C$69*(B222-11))*AH222,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B223<>\"\", B223<=10),VLOOKUP(B223,Charges!$C$40:$F$50, 4, 0), IF(AND(B223<>\"\", B223 >10), 100%, 0))","v":0},0,"",{"$f":"D223*H223+F223*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B223=1,0,IF(B223<>\"\",(M223+N223)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G223), 0.5*Term*aprem)*(1+Indexation*(B223-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B223, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B223<>\"\",B223<=Term),IF(C223<61,Charges!$C$31,W222*(1+(B223<>B222)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,R223+CR222-BB222),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,IF(C223=Input!$O$18,Input!$O$19,R223+CR222-Z223-BE222)),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,CI223+CJ223,AB223*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK223+CL223,( 1-(1-CW223)^(1/12))*(AC223))","v":{"$error":"#VALUE!"}},{"$f":"AC223*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM223+CN223,MAX(AC223-AG223,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",((Flat_Extra/1000)/12)*AQ223*AO223+Input!$H$34*V223*AP223,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B223<>\"\",IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B223<>\"\",B223<=Term-3),MIN(AU223,Charges!$H$11),0)","v":0},{"$f":"IF(C223=1,MIN(AV223,AW223),IF(AV223=0,0,MIN(AW223-AY222,IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$I$100,5)/Mode,0))))*(B223<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",IF(BH223>0,IF(AH224<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,MIN(IF(MOD(C223,12)=0,VLOOKUP(B223,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM223,AH223),AH223-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C223<60,0,IF(MOD(C223,12)=0,(BC223<60)*SUM(INDIRECT($BF$7&(C223+11)&\":\"&$BF$7&C222))+(BC223>=60)*SUMPRODUCT($BD$12:BD223,$BE$12:$BE223),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,IF(MOD(C223,12)=0,VLOOKUP(B223,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B223<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B223<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B223<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B223<=Charges!$C$88),0)","v":0},{"$f":"IF(B223<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B223<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW223*BY223*Input!$H$35+BX223*BZ223*Input!$H$36","v":0},0,{"$f":"CB223*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F223*Charges!$F$51+CM222+IF(MOD(C223-1,12)=0,CN222,0)-BE222,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C223-1,12)=0,H223*D223,CN222),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG223-(B223>PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH223-(B223<=PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"CI223*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ223-CL223-(B223<=PPT)*AF223*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C223=\"\",MOD(C223-1,12)=0,B223>PPT),0%,100%/12+CO222),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B223>PPT),0%,100%-CO223)","v":0},{"$f":"IF(B223>=Charges!$B$68,IF(MOD(C223,12)=0,(Loyalty_Bonus+Charges!$C$69*(B223-11))*AH223,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B224<>\"\", B224<=10),VLOOKUP(B224,Charges!$C$40:$F$50, 4, 0), IF(AND(B224<>\"\", B224 >10), 100%, 0))","v":0},0,"",{"$f":"D224*H224+F224*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B224=1,0,IF(B224<>\"\",(M224+N224)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G224), 0.5*Term*aprem)*(1+Indexation*(B224-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B224, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B224<>\"\",B224<=Term),IF(C224<61,Charges!$C$31,W223*(1+(B224<>B223)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,R224+CR223-BB223),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,IF(C224=Input!$O$18,Input!$O$19,R224+CR223-Z224-BE223)),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,CI224+CJ224,AB224*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK224+CL224,( 1-(1-CW224)^(1/12))*(AC224))","v":{"$error":"#VALUE!"}},{"$f":"AC224*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM224+CN224,MAX(AC224-AG224,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",((Flat_Extra/1000)/12)*AQ224*AO224+Input!$H$34*V224*AP224,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B224<>\"\",IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B224<>\"\",B224<=Term-3),MIN(AU224,Charges!$H$11),0)","v":0},{"$f":"IF(C224=1,MIN(AV224,AW224),IF(AV224=0,0,MIN(AW224-AY223,IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$I$100,5)/Mode,0))))*(B224<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",IF(BH224>0,IF(AH225<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,MIN(IF(MOD(C224,12)=0,VLOOKUP(B224,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM224,AH224),AH224-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C224<60,0,IF(MOD(C224,12)=0,(BC224<60)*SUM(INDIRECT($BF$7&(C224+11)&\":\"&$BF$7&C223))+(BC224>=60)*SUMPRODUCT($BD$12:BD224,$BE$12:$BE224),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,IF(MOD(C224,12)=0,VLOOKUP(B224,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B224<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B224<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B224<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B224<=Charges!$C$88),0)","v":0},{"$f":"IF(B224<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B224<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW224*BY224*Input!$H$35+BX224*BZ224*Input!$H$36","v":0},0,{"$f":"CB224*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F224*Charges!$F$51+CM223+IF(MOD(C224-1,12)=0,CN223,0)-BE223,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C224-1,12)=0,H224*D224,CN223),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG224-(B224>PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH224-(B224<=PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"CI224*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ224-CL224-(B224<=PPT)*AF224*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C224=\"\",MOD(C224-1,12)=0,B224>PPT),0%,100%/12+CO223),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B224>PPT),0%,100%-CO224)","v":0},{"$f":"IF(B224>=Charges!$B$68,IF(MOD(C224,12)=0,(Loyalty_Bonus+Charges!$C$69*(B224-11))*AH224,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B225<>\"\", B225<=10),VLOOKUP(B225,Charges!$C$40:$F$50, 4, 0), IF(AND(B225<>\"\", B225 >10), 100%, 0))","v":0},0,"",{"$f":"D225*H225+F225*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B225=1,0,IF(B225<>\"\",(M225+N225)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G225), 0.5*Term*aprem)*(1+Indexation*(B225-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B225, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B225<>\"\",B225<=Term),IF(C225<61,Charges!$C$31,W224*(1+(B225<>B224)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,R225+CR224-BB224),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,IF(C225=Input!$O$18,Input!$O$19,R225+CR224-Z225-BE224)),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,CI225+CJ225,AB225*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK225+CL225,( 1-(1-CW225)^(1/12))*(AC225))","v":{"$error":"#VALUE!"}},{"$f":"AC225*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM225+CN225,MAX(AC225-AG225,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",((Flat_Extra/1000)/12)*AQ225*AO225+Input!$H$34*V225*AP225,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B225<>\"\",IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B225<>\"\",B225<=Term-3),MIN(AU225,Charges!$H$11),0)","v":0},{"$f":"IF(C225=1,MIN(AV225,AW225),IF(AV225=0,0,MIN(AW225-AY224,IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$I$100,5)/Mode,0))))*(B225<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",IF(BH225>0,IF(AH226<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,MIN(IF(MOD(C225,12)=0,VLOOKUP(B225,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM225,AH225),AH225-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C225<60,0,IF(MOD(C225,12)=0,(BC225<60)*SUM(INDIRECT($BF$7&(C225+11)&\":\"&$BF$7&C224))+(BC225>=60)*SUMPRODUCT($BD$12:BD225,$BE$12:$BE225),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,IF(MOD(C225,12)=0,VLOOKUP(B225,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B225<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B225<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B225<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B225<=Charges!$C$88),0)","v":0},{"$f":"IF(B225<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B225<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW225*BY225*Input!$H$35+BX225*BZ225*Input!$H$36","v":0},0,{"$f":"CB225*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F225*Charges!$F$51+CM224+IF(MOD(C225-1,12)=0,CN224,0)-BE224,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C225-1,12)=0,H225*D225,CN224),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG225-(B225>PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH225-(B225<=PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"CI225*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ225-CL225-(B225<=PPT)*AF225*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C225=\"\",MOD(C225-1,12)=0,B225>PPT),0%,100%/12+CO224),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B225>PPT),0%,100%-CO225)","v":0},{"$f":"IF(B225>=Charges!$B$68,IF(MOD(C225,12)=0,(Loyalty_Bonus+Charges!$C$69*(B225-11))*AH225,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B226<>\"\", B226<=10),VLOOKUP(B226,Charges!$C$40:$F$50, 4, 0), IF(AND(B226<>\"\", B226 >10), 100%, 0))","v":0},0,"",{"$f":"D226*H226+F226*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B226=1,0,IF(B226<>\"\",(M226+N226)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G226), 0.5*Term*aprem)*(1+Indexation*(B226-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B226, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B226<>\"\",B226<=Term),IF(C226<61,Charges!$C$31,W225*(1+(B226<>B225)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,R226+CR225-BB225),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,IF(C226=Input!$O$18,Input!$O$19,R226+CR225-Z226-BE225)),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,CI226+CJ226,AB226*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK226+CL226,( 1-(1-CW226)^(1/12))*(AC226))","v":{"$error":"#VALUE!"}},{"$f":"AC226*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM226+CN226,MAX(AC226-AG226,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",((Flat_Extra/1000)/12)*AQ226*AO226+Input!$H$34*V226*AP226,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B226<>\"\",IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B226<>\"\",B226<=Term-3),MIN(AU226,Charges!$H$11),0)","v":0},{"$f":"IF(C226=1,MIN(AV226,AW226),IF(AV226=0,0,MIN(AW226-AY225,IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$I$100,5)/Mode,0))))*(B226<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",IF(BH226>0,IF(AH227<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,MIN(IF(MOD(C226,12)=0,VLOOKUP(B226,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM226,AH226),AH226-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C226<60,0,IF(MOD(C226,12)=0,(BC226<60)*SUM(INDIRECT($BF$7&(C226+11)&\":\"&$BF$7&C225))+(BC226>=60)*SUMPRODUCT($BD$12:BD226,$BE$12:$BE226),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,IF(MOD(C226,12)=0,VLOOKUP(B226,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B226<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B226<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B226<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B226<=Charges!$C$88),0)","v":0},{"$f":"IF(B226<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B226<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW226*BY226*Input!$H$35+BX226*BZ226*Input!$H$36","v":0},0,{"$f":"CB226*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F226*Charges!$F$51+CM225+IF(MOD(C226-1,12)=0,CN225,0)-BE225,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C226-1,12)=0,H226*D226,CN225),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG226-(B226>PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH226-(B226<=PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"CI226*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ226-CL226-(B226<=PPT)*AF226*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C226=\"\",MOD(C226-1,12)=0,B226>PPT),0%,100%/12+CO225),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B226>PPT),0%,100%-CO226)","v":0},{"$f":"IF(B226>=Charges!$B$68,IF(MOD(C226,12)=0,(Loyalty_Bonus+Charges!$C$69*(B226-11))*AH226,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B227<>\"\", B227<=10),VLOOKUP(B227,Charges!$C$40:$F$50, 4, 0), IF(AND(B227<>\"\", B227 >10), 100%, 0))","v":0},0,"",{"$f":"D227*H227+F227*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B227=1,0,IF(B227<>\"\",(M227+N227)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G227), 0.5*Term*aprem)*(1+Indexation*(B227-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B227, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B227<>\"\",B227<=Term),IF(C227<61,Charges!$C$31,W226*(1+(B227<>B226)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,R227+CR226-BB226),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,IF(C227=Input!$O$18,Input!$O$19,R227+CR226-Z227-BE226)),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,CI227+CJ227,AB227*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK227+CL227,( 1-(1-CW227)^(1/12))*(AC227))","v":{"$error":"#VALUE!"}},{"$f":"AC227*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM227+CN227,MAX(AC227-AG227,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",((Flat_Extra/1000)/12)*AQ227*AO227+Input!$H$34*V227*AP227,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B227<>\"\",IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B227<>\"\",B227<=Term-3),MIN(AU227,Charges!$H$11),0)","v":0},{"$f":"IF(C227=1,MIN(AV227,AW227),IF(AV227=0,0,MIN(AW227-AY226,IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$I$100,5)/Mode,0))))*(B227<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",IF(BH227>0,IF(AH228<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,MIN(IF(MOD(C227,12)=0,VLOOKUP(B227,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM227,AH227),AH227-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C227<60,0,IF(MOD(C227,12)=0,(BC227<60)*SUM(INDIRECT($BF$7&(C227+11)&\":\"&$BF$7&C226))+(BC227>=60)*SUMPRODUCT($BD$12:BD227,$BE$12:$BE227),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,IF(MOD(C227,12)=0,VLOOKUP(B227,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B227<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B227<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B227<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B227<=Charges!$C$88),0)","v":0},{"$f":"IF(B227<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B227<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW227*BY227*Input!$H$35+BX227*BZ227*Input!$H$36","v":0},0,{"$f":"CB227*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F227*Charges!$F$51+CM226+IF(MOD(C227-1,12)=0,CN226,0)-BE226,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C227-1,12)=0,H227*D227,CN226),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG227-(B227>PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH227-(B227<=PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"CI227*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ227-CL227-(B227<=PPT)*AF227*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C227=\"\",MOD(C227-1,12)=0,B227>PPT),0%,100%/12+CO226),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B227>PPT),0%,100%-CO227)","v":0},{"$f":"IF(B227>=Charges!$B$68,IF(MOD(C227,12)=0,(Loyalty_Bonus+Charges!$C$69*(B227-11))*AH227,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B228<>\"\", B228<=10),VLOOKUP(B228,Charges!$C$40:$F$50, 4, 0), IF(AND(B228<>\"\", B228 >10), 100%, 0))","v":0},0,"",{"$f":"D228*H228+F228*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B228=1,0,IF(B228<>\"\",(M228+N228)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G228), 0.5*Term*aprem)*(1+Indexation*(B228-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B228, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B228<>\"\",B228<=Term),IF(C228<61,Charges!$C$31,W227*(1+(B228<>B227)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,R228+CR227-BB227),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,IF(C228=Input!$O$18,Input!$O$19,R228+CR227-Z228-BE227)),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,CI228+CJ228,AB228*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK228+CL228,( 1-(1-CW228)^(1/12))*(AC228))","v":{"$error":"#VALUE!"}},{"$f":"AC228*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM228+CN228,MAX(AC228-AG228,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",((Flat_Extra/1000)/12)*AQ228*AO228+Input!$H$34*V228*AP228,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B228<>\"\",IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B228<>\"\",B228<=Term-3),MIN(AU228,Charges!$H$11),0)","v":0},{"$f":"IF(C228=1,MIN(AV228,AW228),IF(AV228=0,0,MIN(AW228-AY227,IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$I$100,5)/Mode,0))))*(B228<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",IF(BH228>0,IF(AH229<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,MIN(IF(MOD(C228,12)=0,VLOOKUP(B228,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM228,AH228),AH228-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C228<60,0,IF(MOD(C228,12)=0,(BC228<60)*SUM(INDIRECT($BF$7&(C228+11)&\":\"&$BF$7&C227))+(BC228>=60)*SUMPRODUCT($BD$12:BD228,$BE$12:$BE228),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,IF(MOD(C228,12)=0,VLOOKUP(B228,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B228<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B228<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B228<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B228<=Charges!$C$88),0)","v":0},{"$f":"IF(B228<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B228<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW228*BY228*Input!$H$35+BX228*BZ228*Input!$H$36","v":0},0,{"$f":"CB228*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F228*Charges!$F$51+CM227+IF(MOD(C228-1,12)=0,CN227,0)-BE227,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C228-1,12)=0,H228*D228,CN227),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG228-(B228>PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH228-(B228<=PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"CI228*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ228-CL228-(B228<=PPT)*AF228*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C228=\"\",MOD(C228-1,12)=0,B228>PPT),0%,100%/12+CO227),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B228>PPT),0%,100%-CO228)","v":0},{"$f":"IF(B228>=Charges!$B$68,IF(MOD(C228,12)=0,(Loyalty_Bonus+Charges!$C$69*(B228-11))*AH228,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B229<>\"\", B229<=10),VLOOKUP(B229,Charges!$C$40:$F$50, 4, 0), IF(AND(B229<>\"\", B229 >10), 100%, 0))","v":0},0,"",{"$f":"D229*H229+F229*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B229=1,0,IF(B229<>\"\",(M229+N229)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G229), 0.5*Term*aprem)*(1+Indexation*(B229-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B229, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B229<>\"\",B229<=Term),IF(C229<61,Charges!$C$31,W228*(1+(B229<>B228)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,R229+CR228-BB228),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,IF(C229=Input!$O$18,Input!$O$19,R229+CR228-Z229-BE228)),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,CI229+CJ229,AB229*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK229+CL229,( 1-(1-CW229)^(1/12))*(AC229))","v":{"$error":"#VALUE!"}},{"$f":"AC229*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM229+CN229,MAX(AC229-AG229,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",((Flat_Extra/1000)/12)*AQ229*AO229+Input!$H$34*V229*AP229,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B229<>\"\",IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B229<>\"\",B229<=Term-3),MIN(AU229,Charges!$H$11),0)","v":0},{"$f":"IF(C229=1,MIN(AV229,AW229),IF(AV229=0,0,MIN(AW229-AY228,IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$I$100,5)/Mode,0))))*(B229<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",IF(BH229>0,IF(AH230<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,MIN(IF(MOD(C229,12)=0,VLOOKUP(B229,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM229,AH229),AH229-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C229<60,0,IF(MOD(C229,12)=0,(BC229<60)*SUM(INDIRECT($BF$7&(C229+11)&\":\"&$BF$7&C228))+(BC229>=60)*SUMPRODUCT($BD$12:BD229,$BE$12:$BE229),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,IF(MOD(C229,12)=0,VLOOKUP(B229,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B229<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B229<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B229<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B229<=Charges!$C$88),0)","v":0},{"$f":"IF(B229<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B229<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW229*BY229*Input!$H$35+BX229*BZ229*Input!$H$36","v":0},0,{"$f":"CB229*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F229*Charges!$F$51+CM228+IF(MOD(C229-1,12)=0,CN228,0)-BE228,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C229-1,12)=0,H229*D229,CN228),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG229-(B229>PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH229-(B229<=PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"CI229*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ229-CL229-(B229<=PPT)*AF229*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C229=\"\",MOD(C229-1,12)=0,B229>PPT),0%,100%/12+CO228),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B229>PPT),0%,100%-CO229)","v":0},{"$f":"IF(B229>=Charges!$B$68,IF(MOD(C229,12)=0,(Loyalty_Bonus+Charges!$C$69*(B229-11))*AH229,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B230<>\"\", B230<=10),VLOOKUP(B230,Charges!$C$40:$F$50, 4, 0), IF(AND(B230<>\"\", B230 >10), 100%, 0))","v":0},0,"",{"$f":"D230*H230+F230*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B230=1,0,IF(B230<>\"\",(M230+N230)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G230), 0.5*Term*aprem)*(1+Indexation*(B230-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B230, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B230<>\"\",B230<=Term),IF(C230<61,Charges!$C$31,W229*(1+(B230<>B229)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,R230+CR229-BB229),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,IF(C230=Input!$O$18,Input!$O$19,R230+CR229-Z230-BE229)),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,CI230+CJ230,AB230*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK230+CL230,( 1-(1-CW230)^(1/12))*(AC230))","v":{"$error":"#VALUE!"}},{"$f":"AC230*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM230+CN230,MAX(AC230-AG230,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",((Flat_Extra/1000)/12)*AQ230*AO230+Input!$H$34*V230*AP230,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B230<>\"\",IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B230<>\"\",B230<=Term-3),MIN(AU230,Charges!$H$11),0)","v":0},{"$f":"IF(C230=1,MIN(AV230,AW230),IF(AV230=0,0,MIN(AW230-AY229,IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$I$100,5)/Mode,0))))*(B230<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",IF(BH230>0,IF(AH231<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,MIN(IF(MOD(C230,12)=0,VLOOKUP(B230,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM230,AH230),AH230-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C230<60,0,IF(MOD(C230,12)=0,(BC230<60)*SUM(INDIRECT($BF$7&(C230+11)&\":\"&$BF$7&C229))+(BC230>=60)*SUMPRODUCT($BD$12:BD230,$BE$12:$BE230),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,IF(MOD(C230,12)=0,VLOOKUP(B230,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B230<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B230<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B230<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B230<=Charges!$C$88),0)","v":0},{"$f":"IF(B230<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B230<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW230*BY230*Input!$H$35+BX230*BZ230*Input!$H$36","v":0},0,{"$f":"CB230*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F230*Charges!$F$51+CM229+IF(MOD(C230-1,12)=0,CN229,0)-BE229,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C230-1,12)=0,H230*D230,CN229),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG230-(B230>PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH230-(B230<=PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"CI230*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ230-CL230-(B230<=PPT)*AF230*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C230=\"\",MOD(C230-1,12)=0,B230>PPT),0%,100%/12+CO229),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B230>PPT),0%,100%-CO230)","v":0},{"$f":"IF(B230>=Charges!$B$68,IF(MOD(C230,12)=0,(Loyalty_Bonus+Charges!$C$69*(B230-11))*AH230,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B231<>\"\", B231<=10),VLOOKUP(B231,Charges!$C$40:$F$50, 4, 0), IF(AND(B231<>\"\", B231 >10), 100%, 0))","v":0},0,"",{"$f":"D231*H231+F231*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B231=1,0,IF(B231<>\"\",(M231+N231)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G231), 0.5*Term*aprem)*(1+Indexation*(B231-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B231, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B231<>\"\",B231<=Term),IF(C231<61,Charges!$C$31,W230*(1+(B231<>B230)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,R231+CR230-BB230),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,IF(C231=Input!$O$18,Input!$O$19,R231+CR230-Z231-BE230)),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,CI231+CJ231,AB231*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK231+CL231,( 1-(1-CW231)^(1/12))*(AC231))","v":{"$error":"#VALUE!"}},{"$f":"AC231*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM231+CN231,MAX(AC231-AG231,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",((Flat_Extra/1000)/12)*AQ231*AO231+Input!$H$34*V231*AP231,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B231<>\"\",IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B231<>\"\",B231<=Term-3),MIN(AU231,Charges!$H$11),0)","v":0},{"$f":"IF(C231=1,MIN(AV231,AW231),IF(AV231=0,0,MIN(AW231-AY230,IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$I$100,5)/Mode,0))))*(B231<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",IF(BH231>0,IF(AH232<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,MIN(IF(MOD(C231,12)=0,VLOOKUP(B231,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM231,AH231),AH231-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C231<60,0,IF(MOD(C231,12)=0,(BC231<60)*SUM(INDIRECT($BF$7&(C231+11)&\":\"&$BF$7&C230))+(BC231>=60)*SUMPRODUCT($BD$12:BD231,$BE$12:$BE231),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,IF(MOD(C231,12)=0,VLOOKUP(B231,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B231<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B231<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B231<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B231<=Charges!$C$88),0)","v":0},{"$f":"IF(B231<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B231<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW231*BY231*Input!$H$35+BX231*BZ231*Input!$H$36","v":0},0,{"$f":"CB231*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F231*Charges!$F$51+CM230+IF(MOD(C231-1,12)=0,CN230,0)-BE230,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C231-1,12)=0,H231*D231,CN230),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG231-(B231>PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH231-(B231<=PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"CI231*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ231-CL231-(B231<=PPT)*AF231*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C231=\"\",MOD(C231-1,12)=0,B231>PPT),0%,100%/12+CO230),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B231>PPT),0%,100%-CO231)","v":0},{"$f":"IF(B231>=Charges!$B$68,IF(MOD(C231,12)=0,(Loyalty_Bonus+Charges!$C$69*(B231-11))*AH231,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B232<>\"\", B232<=10),VLOOKUP(B232,Charges!$C$40:$F$50, 4, 0), IF(AND(B232<>\"\", B232 >10), 100%, 0))","v":0},0,"",{"$f":"D232*H232+F232*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B232=1,0,IF(B232<>\"\",(M232+N232)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G232), 0.5*Term*aprem)*(1+Indexation*(B232-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B232, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B232<>\"\",B232<=Term),IF(C232<61,Charges!$C$31,W231*(1+(B232<>B231)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,R232+CR231-BB231),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,IF(C232=Input!$O$18,Input!$O$19,R232+CR231-Z232-BE231)),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,CI232+CJ232,AB232*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK232+CL232,( 1-(1-CW232)^(1/12))*(AC232))","v":{"$error":"#VALUE!"}},{"$f":"AC232*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM232+CN232,MAX(AC232-AG232,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",((Flat_Extra/1000)/12)*AQ232*AO232+Input!$H$34*V232*AP232,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B232<>\"\",IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B232<>\"\",B232<=Term-3),MIN(AU232,Charges!$H$11),0)","v":0},{"$f":"IF(C232=1,MIN(AV232,AW232),IF(AV232=0,0,MIN(AW232-AY231,IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$I$100,5)/Mode,0))))*(B232<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",IF(BH232>0,IF(AH233<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,MIN(IF(MOD(C232,12)=0,VLOOKUP(B232,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM232,AH232),AH232-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C232<60,0,IF(MOD(C232,12)=0,(BC232<60)*SUM(INDIRECT($BF$7&(C232+11)&\":\"&$BF$7&C231))+(BC232>=60)*SUMPRODUCT($BD$12:BD232,$BE$12:$BE232),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,IF(MOD(C232,12)=0,VLOOKUP(B232,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B232<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B232<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B232<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B232<=Charges!$C$88),0)","v":0},{"$f":"IF(B232<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B232<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW232*BY232*Input!$H$35+BX232*BZ232*Input!$H$36","v":0},0,{"$f":"CB232*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F232*Charges!$F$51+CM231+IF(MOD(C232-1,12)=0,CN231,0)-BE231,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C232-1,12)=0,H232*D232,CN231),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG232-(B232>PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH232-(B232<=PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"CI232*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ232-CL232-(B232<=PPT)*AF232*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C232=\"\",MOD(C232-1,12)=0,B232>PPT),0%,100%/12+CO231),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B232>PPT),0%,100%-CO232)","v":0},{"$f":"IF(B232>=Charges!$B$68,IF(MOD(C232,12)=0,(Loyalty_Bonus+Charges!$C$69*(B232-11))*AH232,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B233<>\"\", B233<=10),VLOOKUP(B233,Charges!$C$40:$F$50, 4, 0), IF(AND(B233<>\"\", B233 >10), 100%, 0))","v":0},0,"",{"$f":"D233*H233+F233*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B233=1,0,IF(B233<>\"\",(M233+N233)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G233), 0.5*Term*aprem)*(1+Indexation*(B233-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B233, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B233<>\"\",B233<=Term),IF(C233<61,Charges!$C$31,W232*(1+(B233<>B232)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,R233+CR232-BB232),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,IF(C233=Input!$O$18,Input!$O$19,R233+CR232-Z233-BE232)),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,CI233+CJ233,AB233*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK233+CL233,( 1-(1-CW233)^(1/12))*(AC233))","v":{"$error":"#VALUE!"}},{"$f":"AC233*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM233+CN233,MAX(AC233-AG233,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",((Flat_Extra/1000)/12)*AQ233*AO233+Input!$H$34*V233*AP233,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B233<>\"\",IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B233<>\"\",B233<=Term-3),MIN(AU233,Charges!$H$11),0)","v":0},{"$f":"IF(C233=1,MIN(AV233,AW233),IF(AV233=0,0,MIN(AW233-AY232,IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$I$100,5)/Mode,0))))*(B233<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",IF(BH233>0,IF(AH234<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,MIN(IF(MOD(C233,12)=0,VLOOKUP(B233,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM233,AH233),AH233-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C233<60,0,IF(MOD(C233,12)=0,(BC233<60)*SUM(INDIRECT($BF$7&(C233+11)&\":\"&$BF$7&C232))+(BC233>=60)*SUMPRODUCT($BD$12:BD233,$BE$12:$BE233),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,IF(MOD(C233,12)=0,VLOOKUP(B233,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B233<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B233<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B233<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B233<=Charges!$C$88),0)","v":0},{"$f":"IF(B233<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B233<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW233*BY233*Input!$H$35+BX233*BZ233*Input!$H$36","v":0},0,{"$f":"CB233*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F233*Charges!$F$51+CM232+IF(MOD(C233-1,12)=0,CN232,0)-BE232,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C233-1,12)=0,H233*D233,CN232),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG233-(B233>PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH233-(B233<=PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"CI233*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ233-CL233-(B233<=PPT)*AF233*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C233=\"\",MOD(C233-1,12)=0,B233>PPT),0%,100%/12+CO232),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B233>PPT),0%,100%-CO233)","v":0},{"$f":"IF(B233>=Charges!$B$68,IF(MOD(C233,12)=0,(Loyalty_Bonus+Charges!$C$69*(B233-11))*AH233,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B234<>\"\", B234<=10),VLOOKUP(B234,Charges!$C$40:$F$50, 4, 0), IF(AND(B234<>\"\", B234 >10), 100%, 0))","v":0},0,"",{"$f":"D234*H234+F234*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B234=1,0,IF(B234<>\"\",(M234+N234)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G234), 0.5*Term*aprem)*(1+Indexation*(B234-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B234, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B234<>\"\",B234<=Term),IF(C234<61,Charges!$C$31,W233*(1+(B234<>B233)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,R234+CR233-BB233),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,IF(C234=Input!$O$18,Input!$O$19,R234+CR233-Z234-BE233)),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,CI234+CJ234,AB234*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK234+CL234,( 1-(1-CW234)^(1/12))*(AC234))","v":{"$error":"#VALUE!"}},{"$f":"AC234*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM234+CN234,MAX(AC234-AG234,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",((Flat_Extra/1000)/12)*AQ234*AO234+Input!$H$34*V234*AP234,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B234<>\"\",IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B234<>\"\",B234<=Term-3),MIN(AU234,Charges!$H$11),0)","v":0},{"$f":"IF(C234=1,MIN(AV234,AW234),IF(AV234=0,0,MIN(AW234-AY233,IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$I$100,5)/Mode,0))))*(B234<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",IF(BH234>0,IF(AH235<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,MIN(IF(MOD(C234,12)=0,VLOOKUP(B234,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM234,AH234),AH234-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C234<60,0,IF(MOD(C234,12)=0,(BC234<60)*SUM(INDIRECT($BF$7&(C234+11)&\":\"&$BF$7&C233))+(BC234>=60)*SUMPRODUCT($BD$12:BD234,$BE$12:$BE234),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,IF(MOD(C234,12)=0,VLOOKUP(B234,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B234<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B234<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B234<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B234<=Charges!$C$88),0)","v":0},{"$f":"IF(B234<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B234<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW234*BY234*Input!$H$35+BX234*BZ234*Input!$H$36","v":0},0,{"$f":"CB234*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F234*Charges!$F$51+CM233+IF(MOD(C234-1,12)=0,CN233,0)-BE233,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C234-1,12)=0,H234*D234,CN233),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG234-(B234>PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH234-(B234<=PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"CI234*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ234-CL234-(B234<=PPT)*AF234*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C234=\"\",MOD(C234-1,12)=0,B234>PPT),0%,100%/12+CO233),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B234>PPT),0%,100%-CO234)","v":0},{"$f":"IF(B234>=Charges!$B$68,IF(MOD(C234,12)=0,(Loyalty_Bonus+Charges!$C$69*(B234-11))*AH234,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B235<>\"\", B235<=10),VLOOKUP(B235,Charges!$C$40:$F$50, 4, 0), IF(AND(B235<>\"\", B235 >10), 100%, 0))","v":0},0,"",{"$f":"D235*H235+F235*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B235=1,0,IF(B235<>\"\",(M235+N235)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G235), 0.5*Term*aprem)*(1+Indexation*(B235-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B235, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B235<>\"\",B235<=Term),IF(C235<61,Charges!$C$31,W234*(1+(B235<>B234)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,R235+CR234-BB234),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,IF(C235=Input!$O$18,Input!$O$19,R235+CR234-Z235-BE234)),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,CI235+CJ235,AB235*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK235+CL235,( 1-(1-CW235)^(1/12))*(AC235))","v":{"$error":"#VALUE!"}},{"$f":"AC235*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM235+CN235,MAX(AC235-AG235,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",((Flat_Extra/1000)/12)*AQ235*AO235+Input!$H$34*V235*AP235,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B235<>\"\",IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B235<>\"\",B235<=Term-3),MIN(AU235,Charges!$H$11),0)","v":0},{"$f":"IF(C235=1,MIN(AV235,AW235),IF(AV235=0,0,MIN(AW235-AY234,IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$I$100,5)/Mode,0))))*(B235<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",IF(BH235>0,IF(AH236<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,MIN(IF(MOD(C235,12)=0,VLOOKUP(B235,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM235,AH235),AH235-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C235<60,0,IF(MOD(C235,12)=0,(BC235<60)*SUM(INDIRECT($BF$7&(C235+11)&\":\"&$BF$7&C234))+(BC235>=60)*SUMPRODUCT($BD$12:BD235,$BE$12:$BE235),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,IF(MOD(C235,12)=0,VLOOKUP(B235,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B235<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B235<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B235<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B235<=Charges!$C$88),0)","v":0},{"$f":"IF(B235<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B235<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW235*BY235*Input!$H$35+BX235*BZ235*Input!$H$36","v":0},0,{"$f":"CB235*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F235*Charges!$F$51+CM234+IF(MOD(C235-1,12)=0,CN234,0)-BE234,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C235-1,12)=0,H235*D235,CN234),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG235-(B235>PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH235-(B235<=PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"CI235*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ235-CL235-(B235<=PPT)*AF235*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C235=\"\",MOD(C235-1,12)=0,B235>PPT),0%,100%/12+CO234),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B235>PPT),0%,100%-CO235)","v":0},{"$f":"IF(B235>=Charges!$B$68,IF(MOD(C235,12)=0,(Loyalty_Bonus+Charges!$C$69*(B235-11))*AH235,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B236<>\"\", B236<=10),VLOOKUP(B236,Charges!$C$40:$F$50, 4, 0), IF(AND(B236<>\"\", B236 >10), 100%, 0))","v":0},0,"",{"$f":"D236*H236+F236*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B236=1,0,IF(B236<>\"\",(M236+N236)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G236), 0.5*Term*aprem)*(1+Indexation*(B236-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B236, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B236<>\"\",B236<=Term),IF(C236<61,Charges!$C$31,W235*(1+(B236<>B235)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,R236+CR235-BB235),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,IF(C236=Input!$O$18,Input!$O$19,R236+CR235-Z236-BE235)),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,CI236+CJ236,AB236*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK236+CL236,( 1-(1-CW236)^(1/12))*(AC236))","v":{"$error":"#VALUE!"}},{"$f":"AC236*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM236+CN236,MAX(AC236-AG236,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",((Flat_Extra/1000)/12)*AQ236*AO236+Input!$H$34*V236*AP236,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B236<>\"\",IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B236<>\"\",B236<=Term-3),MIN(AU236,Charges!$H$11),0)","v":0},{"$f":"IF(C236=1,MIN(AV236,AW236),IF(AV236=0,0,MIN(AW236-AY235,IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$I$100,5)/Mode,0))))*(B236<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",IF(BH236>0,IF(AH237<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,MIN(IF(MOD(C236,12)=0,VLOOKUP(B236,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM236,AH236),AH236-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C236<60,0,IF(MOD(C236,12)=0,(BC236<60)*SUM(INDIRECT($BF$7&(C236+11)&\":\"&$BF$7&C235))+(BC236>=60)*SUMPRODUCT($BD$12:BD236,$BE$12:$BE236),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,IF(MOD(C236,12)=0,VLOOKUP(B236,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B236<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B236<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B236<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B236<=Charges!$C$88),0)","v":0},{"$f":"IF(B236<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B236<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW236*BY236*Input!$H$35+BX236*BZ236*Input!$H$36","v":0},0,{"$f":"CB236*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F236*Charges!$F$51+CM235+IF(MOD(C236-1,12)=0,CN235,0)-BE235,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C236-1,12)=0,H236*D236,CN235),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG236-(B236>PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH236-(B236<=PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"CI236*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ236-CL236-(B236<=PPT)*AF236*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C236=\"\",MOD(C236-1,12)=0,B236>PPT),0%,100%/12+CO235),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B236>PPT),0%,100%-CO236)","v":0},{"$f":"IF(B236>=Charges!$B$68,IF(MOD(C236,12)=0,(Loyalty_Bonus+Charges!$C$69*(B236-11))*AH236,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B237<>\"\", B237<=10),VLOOKUP(B237,Charges!$C$40:$F$50, 4, 0), IF(AND(B237<>\"\", B237 >10), 100%, 0))","v":0},0,"",{"$f":"D237*H237+F237*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B237=1,0,IF(B237<>\"\",(M237+N237)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G237), 0.5*Term*aprem)*(1+Indexation*(B237-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B237, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B237<>\"\",B237<=Term),IF(C237<61,Charges!$C$31,W236*(1+(B237<>B236)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,R237+CR236-BB236),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,IF(C237=Input!$O$18,Input!$O$19,R237+CR236-Z237-BE236)),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,CI237+CJ237,AB237*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK237+CL237,( 1-(1-CW237)^(1/12))*(AC237))","v":{"$error":"#VALUE!"}},{"$f":"AC237*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM237+CN237,MAX(AC237-AG237,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",((Flat_Extra/1000)/12)*AQ237*AO237+Input!$H$34*V237*AP237,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B237<>\"\",IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B237<>\"\",B237<=Term-3),MIN(AU237,Charges!$H$11),0)","v":0},{"$f":"IF(C237=1,MIN(AV237,AW237),IF(AV237=0,0,MIN(AW237-AY236,IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$I$100,5)/Mode,0))))*(B237<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",IF(BH237>0,IF(AH238<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,MIN(IF(MOD(C237,12)=0,VLOOKUP(B237,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM237,AH237),AH237-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C237<60,0,IF(MOD(C237,12)=0,(BC237<60)*SUM(INDIRECT($BF$7&(C237+11)&\":\"&$BF$7&C236))+(BC237>=60)*SUMPRODUCT($BD$12:BD237,$BE$12:$BE237),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,IF(MOD(C237,12)=0,VLOOKUP(B237,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B237<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B237<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B237<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B237<=Charges!$C$88),0)","v":0},{"$f":"IF(B237<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B237<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW237*BY237*Input!$H$35+BX237*BZ237*Input!$H$36","v":0},0,{"$f":"CB237*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F237*Charges!$F$51+CM236+IF(MOD(C237-1,12)=0,CN236,0)-BE236,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C237-1,12)=0,H237*D237,CN236),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG237-(B237>PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH237-(B237<=PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"CI237*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ237-CL237-(B237<=PPT)*AF237*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C237=\"\",MOD(C237-1,12)=0,B237>PPT),0%,100%/12+CO236),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B237>PPT),0%,100%-CO237)","v":0},{"$f":"IF(B237>=Charges!$B$68,IF(MOD(C237,12)=0,(Loyalty_Bonus+Charges!$C$69*(B237-11))*AH237,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B238<>\"\", B238<=10),VLOOKUP(B238,Charges!$C$40:$F$50, 4, 0), IF(AND(B238<>\"\", B238 >10), 100%, 0))","v":0},0,"",{"$f":"D238*H238+F238*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B238=1,0,IF(B238<>\"\",(M238+N238)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G238), 0.5*Term*aprem)*(1+Indexation*(B238-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B238, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B238<>\"\",B238<=Term),IF(C238<61,Charges!$C$31,W237*(1+(B238<>B237)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,R238+CR237-BB237),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,IF(C238=Input!$O$18,Input!$O$19,R238+CR237-Z238-BE237)),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,CI238+CJ238,AB238*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK238+CL238,( 1-(1-CW238)^(1/12))*(AC238))","v":{"$error":"#VALUE!"}},{"$f":"AC238*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM238+CN238,MAX(AC238-AG238,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",((Flat_Extra/1000)/12)*AQ238*AO238+Input!$H$34*V238*AP238,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B238<>\"\",IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B238<>\"\",B238<=Term-3),MIN(AU238,Charges!$H$11),0)","v":0},{"$f":"IF(C238=1,MIN(AV238,AW238),IF(AV238=0,0,MIN(AW238-AY237,IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$I$100,5)/Mode,0))))*(B238<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",IF(BH238>0,IF(AH239<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,MIN(IF(MOD(C238,12)=0,VLOOKUP(B238,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM238,AH238),AH238-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C238<60,0,IF(MOD(C238,12)=0,(BC238<60)*SUM(INDIRECT($BF$7&(C238+11)&\":\"&$BF$7&C237))+(BC238>=60)*SUMPRODUCT($BD$12:BD238,$BE$12:$BE238),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,IF(MOD(C238,12)=0,VLOOKUP(B238,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B238<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B238<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B238<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B238<=Charges!$C$88),0)","v":0},{"$f":"IF(B238<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B238<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW238*BY238*Input!$H$35+BX238*BZ238*Input!$H$36","v":0},0,{"$f":"CB238*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F238*Charges!$F$51+CM237+IF(MOD(C238-1,12)=0,CN237,0)-BE237,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C238-1,12)=0,H238*D238,CN237),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG238-(B238>PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH238-(B238<=PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"CI238*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ238-CL238-(B238<=PPT)*AF238*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C238=\"\",MOD(C238-1,12)=0,B238>PPT),0%,100%/12+CO237),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B238>PPT),0%,100%-CO238)","v":0},{"$f":"IF(B238>=Charges!$B$68,IF(MOD(C238,12)=0,(Loyalty_Bonus+Charges!$C$69*(B238-11))*AH238,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B239<>\"\", B239<=10),VLOOKUP(B239,Charges!$C$40:$F$50, 4, 0), IF(AND(B239<>\"\", B239 >10), 100%, 0))","v":0},0,"",{"$f":"D239*H239+F239*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B239=1,0,IF(B239<>\"\",(M239+N239)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G239), 0.5*Term*aprem)*(1+Indexation*(B239-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B239, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B239<>\"\",B239<=Term),IF(C239<61,Charges!$C$31,W238*(1+(B239<>B238)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,R239+CR238-BB238),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,IF(C239=Input!$O$18,Input!$O$19,R239+CR238-Z239-BE238)),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,CI239+CJ239,AB239*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK239+CL239,( 1-(1-CW239)^(1/12))*(AC239))","v":{"$error":"#VALUE!"}},{"$f":"AC239*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM239+CN239,MAX(AC239-AG239,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",((Flat_Extra/1000)/12)*AQ239*AO239+Input!$H$34*V239*AP239,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B239<>\"\",IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B239<>\"\",B239<=Term-3),MIN(AU239,Charges!$H$11),0)","v":0},{"$f":"IF(C239=1,MIN(AV239,AW239),IF(AV239=0,0,MIN(AW239-AY238,IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$I$100,5)/Mode,0))))*(B239<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",IF(BH239>0,IF(AH240<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,MIN(IF(MOD(C239,12)=0,VLOOKUP(B239,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM239,AH239),AH239-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C239<60,0,IF(MOD(C239,12)=0,(BC239<60)*SUM(INDIRECT($BF$7&(C239+11)&\":\"&$BF$7&C238))+(BC239>=60)*SUMPRODUCT($BD$12:BD239,$BE$12:$BE239),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,IF(MOD(C239,12)=0,VLOOKUP(B239,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B239<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B239<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B239<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B239<=Charges!$C$88),0)","v":0},{"$f":"IF(B239<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B239<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW239*BY239*Input!$H$35+BX239*BZ239*Input!$H$36","v":0},0,{"$f":"CB239*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F239*Charges!$F$51+CM238+IF(MOD(C239-1,12)=0,CN238,0)-BE238,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C239-1,12)=0,H239*D239,CN238),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG239-(B239>PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH239-(B239<=PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"CI239*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ239-CL239-(B239<=PPT)*AF239*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C239=\"\",MOD(C239-1,12)=0,B239>PPT),0%,100%/12+CO238),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B239>PPT),0%,100%-CO239)","v":0},{"$f":"IF(B239>=Charges!$B$68,IF(MOD(C239,12)=0,(Loyalty_Bonus+Charges!$C$69*(B239-11))*AH239,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B240<>\"\", B240<=10),VLOOKUP(B240,Charges!$C$40:$F$50, 4, 0), IF(AND(B240<>\"\", B240 >10), 100%, 0))","v":0},0,"",{"$f":"D240*H240+F240*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B240=1,0,IF(B240<>\"\",(M240+N240)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G240), 0.5*Term*aprem)*(1+Indexation*(B240-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B240, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B240<>\"\",B240<=Term),IF(C240<61,Charges!$C$31,W239*(1+(B240<>B239)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,R240+CR239-BB239),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,IF(C240=Input!$O$18,Input!$O$19,R240+CR239-Z240-BE239)),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,CI240+CJ240,AB240*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK240+CL240,( 1-(1-CW240)^(1/12))*(AC240))","v":{"$error":"#VALUE!"}},{"$f":"AC240*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM240+CN240,MAX(AC240-AG240,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",((Flat_Extra/1000)/12)*AQ240*AO240+Input!$H$34*V240*AP240,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B240<>\"\",IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B240<>\"\",B240<=Term-3),MIN(AU240,Charges!$H$11),0)","v":0},{"$f":"IF(C240=1,MIN(AV240,AW240),IF(AV240=0,0,MIN(AW240-AY239,IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$I$100,5)/Mode,0))))*(B240<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",IF(BH240>0,IF(AH241<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,MIN(IF(MOD(C240,12)=0,VLOOKUP(B240,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM240,AH240),AH240-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C240<60,0,IF(MOD(C240,12)=0,(BC240<60)*SUM(INDIRECT($BF$7&(C240+11)&\":\"&$BF$7&C239))+(BC240>=60)*SUMPRODUCT($BD$12:BD240,$BE$12:$BE240),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,IF(MOD(C240,12)=0,VLOOKUP(B240,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B240<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B240<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B240<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B240<=Charges!$C$88),0)","v":0},{"$f":"IF(B240<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B240<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW240*BY240*Input!$H$35+BX240*BZ240*Input!$H$36","v":0},0,{"$f":"CB240*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F240*Charges!$F$51+CM239+IF(MOD(C240-1,12)=0,CN239,0)-BE239,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C240-1,12)=0,H240*D240,CN239),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG240-(B240>PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH240-(B240<=PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"CI240*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ240-CL240-(B240<=PPT)*AF240*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C240=\"\",MOD(C240-1,12)=0,B240>PPT),0%,100%/12+CO239),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B240>PPT),0%,100%-CO240)","v":0},{"$f":"IF(B240>=Charges!$B$68,IF(MOD(C240,12)=0,(Loyalty_Bonus+Charges!$C$69*(B240-11))*AH240,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B241<>\"\", B241<=10),VLOOKUP(B241,Charges!$C$40:$F$50, 4, 0), IF(AND(B241<>\"\", B241 >10), 100%, 0))","v":0},0,"",{"$f":"D241*H241+F241*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B241=1,0,IF(B241<>\"\",(M241+N241)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G241), 0.5*Term*aprem)*(1+Indexation*(B241-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B241, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B241<>\"\",B241<=Term),IF(C241<61,Charges!$C$31,W240*(1+(B241<>B240)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,R241+CR240-BB240),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,IF(C241=Input!$O$18,Input!$O$19,R241+CR240-Z241-BE240)),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,CI241+CJ241,AB241*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK241+CL241,( 1-(1-CW241)^(1/12))*(AC241))","v":{"$error":"#VALUE!"}},{"$f":"AC241*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM241+CN241,MAX(AC241-AG241,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",((Flat_Extra/1000)/12)*AQ241*AO241+Input!$H$34*V241*AP241,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B241<>\"\",IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B241<>\"\",B241<=Term-3),MIN(AU241,Charges!$H$11),0)","v":0},{"$f":"IF(C241=1,MIN(AV241,AW241),IF(AV241=0,0,MIN(AW241-AY240,IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$I$100,5)/Mode,0))))*(B241<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",IF(BH241>0,IF(AH242<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,MIN(IF(MOD(C241,12)=0,VLOOKUP(B241,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM241,AH241),AH241-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C241<60,0,IF(MOD(C241,12)=0,(BC241<60)*SUM(INDIRECT($BF$7&(C241+11)&\":\"&$BF$7&C240))+(BC241>=60)*SUMPRODUCT($BD$12:BD241,$BE$12:$BE241),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,IF(MOD(C241,12)=0,VLOOKUP(B241,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B241<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B241<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B241<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B241<=Charges!$C$88),0)","v":0},{"$f":"IF(B241<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B241<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW241*BY241*Input!$H$35+BX241*BZ241*Input!$H$36","v":0},0,{"$f":"CB241*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F241*Charges!$F$51+CM240+IF(MOD(C241-1,12)=0,CN240,0)-BE240,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C241-1,12)=0,H241*D241,CN240),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG241-(B241>PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH241-(B241<=PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"CI241*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ241-CL241-(B241<=PPT)*AF241*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C241=\"\",MOD(C241-1,12)=0,B241>PPT),0%,100%/12+CO240),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B241>PPT),0%,100%-CO241)","v":0},{"$f":"IF(B241>=Charges!$B$68,IF(MOD(C241,12)=0,(Loyalty_Bonus+Charges!$C$69*(B241-11))*AH241,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B242<>\"\", B242<=10),VLOOKUP(B242,Charges!$C$40:$F$50, 4, 0), IF(AND(B242<>\"\", B242 >10), 100%, 0))","v":0},0,"",{"$f":"D242*H242+F242*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B242=1,0,IF(B242<>\"\",(M242+N242)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G242), 0.5*Term*aprem)*(1+Indexation*(B242-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B242, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B242<>\"\",B242<=Term),IF(C242<61,Charges!$C$31,W241*(1+(B242<>B241)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,R242+CR241-BB241),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,IF(C242=Input!$O$18,Input!$O$19,R242+CR241-Z242-BE241)),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,CI242+CJ242,AB242*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK242+CL242,( 1-(1-CW242)^(1/12))*(AC242))","v":{"$error":"#VALUE!"}},{"$f":"AC242*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM242+CN242,MAX(AC242-AG242,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",((Flat_Extra/1000)/12)*AQ242*AO242+Input!$H$34*V242*AP242,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B242<>\"\",IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B242<>\"\",B242<=Term-3),MIN(AU242,Charges!$H$11),0)","v":0},{"$f":"IF(C242=1,MIN(AV242,AW242),IF(AV242=0,0,MIN(AW242-AY241,IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$I$100,5)/Mode,0))))*(B242<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",IF(BH242>0,IF(AH243<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,MIN(IF(MOD(C242,12)=0,VLOOKUP(B242,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM242,AH242),AH242-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C242<60,0,IF(MOD(C242,12)=0,(BC242<60)*SUM(INDIRECT($BF$7&(C242+11)&\":\"&$BF$7&C241))+(BC242>=60)*SUMPRODUCT($BD$12:BD242,$BE$12:$BE242),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,IF(MOD(C242,12)=0,VLOOKUP(B242,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B242<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B242<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B242<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B242<=Charges!$C$88),0)","v":0},{"$f":"IF(B242<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B242<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW242*BY242*Input!$H$35+BX242*BZ242*Input!$H$36","v":0},0,{"$f":"CB242*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F242*Charges!$F$51+CM241+IF(MOD(C242-1,12)=0,CN241,0)-BE241,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C242-1,12)=0,H242*D242,CN241),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG242-(B242>PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH242-(B242<=PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"CI242*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ242-CL242-(B242<=PPT)*AF242*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C242=\"\",MOD(C242-1,12)=0,B242>PPT),0%,100%/12+CO241),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B242>PPT),0%,100%-CO242)","v":0},{"$f":"IF(B242>=Charges!$B$68,IF(MOD(C242,12)=0,(Loyalty_Bonus+Charges!$C$69*(B242-11))*AH242,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B243<>\"\", B243<=10),VLOOKUP(B243,Charges!$C$40:$F$50, 4, 0), IF(AND(B243<>\"\", B243 >10), 100%, 0))","v":0},0,"",{"$f":"D243*H243+F243*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B243=1,0,IF(B243<>\"\",(M243+N243)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G243), 0.5*Term*aprem)*(1+Indexation*(B243-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B243, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B243<>\"\",B243<=Term),IF(C243<61,Charges!$C$31,W242*(1+(B243<>B242)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,R243+CR242-BB242),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,IF(C243=Input!$O$18,Input!$O$19,R243+CR242-Z243-BE242)),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,CI243+CJ243,AB243*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK243+CL243,( 1-(1-CW243)^(1/12))*(AC243))","v":{"$error":"#VALUE!"}},{"$f":"AC243*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM243+CN243,MAX(AC243-AG243,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",((Flat_Extra/1000)/12)*AQ243*AO243+Input!$H$34*V243*AP243,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B243<>\"\",IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B243<>\"\",B243<=Term-3),MIN(AU243,Charges!$H$11),0)","v":0},{"$f":"IF(C243=1,MIN(AV243,AW243),IF(AV243=0,0,MIN(AW243-AY242,IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$I$100,5)/Mode,0))))*(B243<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",IF(BH243>0,IF(AH244<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,MIN(IF(MOD(C243,12)=0,VLOOKUP(B243,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM243,AH243),AH243-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C243<60,0,IF(MOD(C243,12)=0,(BC243<60)*SUM(INDIRECT($BF$7&(C243+11)&\":\"&$BF$7&C242))+(BC243>=60)*SUMPRODUCT($BD$12:BD243,$BE$12:$BE243),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,IF(MOD(C243,12)=0,VLOOKUP(B243,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B243<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B243<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B243<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B243<=Charges!$C$88),0)","v":0},{"$f":"IF(B243<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B243<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW243*BY243*Input!$H$35+BX243*BZ243*Input!$H$36","v":0},0,{"$f":"CB243*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F243*Charges!$F$51+CM242+IF(MOD(C243-1,12)=0,CN242,0)-BE242,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C243-1,12)=0,H243*D243,CN242),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG243-(B243>PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH243-(B243<=PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"CI243*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ243-CL243-(B243<=PPT)*AF243*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C243=\"\",MOD(C243-1,12)=0,B243>PPT),0%,100%/12+CO242),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B243>PPT),0%,100%-CO243)","v":0},{"$f":"IF(B243>=Charges!$B$68,IF(MOD(C243,12)=0,(Loyalty_Bonus+Charges!$C$69*(B243-11))*AH243,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B244<>\"\", B244<=10),VLOOKUP(B244,Charges!$C$40:$F$50, 4, 0), IF(AND(B244<>\"\", B244 >10), 100%, 0))","v":0},0,"",{"$f":"D244*H244+F244*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B244=1,0,IF(B244<>\"\",(M244+N244)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G244), 0.5*Term*aprem)*(1+Indexation*(B244-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B244, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B244<>\"\",B244<=Term),IF(C244<61,Charges!$C$31,W243*(1+(B244<>B243)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,R244+CR243-BB243),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,IF(C244=Input!$O$18,Input!$O$19,R244+CR243-Z244-BE243)),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,CI244+CJ244,AB244*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK244+CL244,( 1-(1-CW244)^(1/12))*(AC244))","v":{"$error":"#VALUE!"}},{"$f":"AC244*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM244+CN244,MAX(AC244-AG244,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",((Flat_Extra/1000)/12)*AQ244*AO244+Input!$H$34*V244*AP244,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B244<>\"\",IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B244<>\"\",B244<=Term-3),MIN(AU244,Charges!$H$11),0)","v":0},{"$f":"IF(C244=1,MIN(AV244,AW244),IF(AV244=0,0,MIN(AW244-AY243,IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$I$100,5)/Mode,0))))*(B244<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",IF(BH244>0,IF(AH245<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,MIN(IF(MOD(C244,12)=0,VLOOKUP(B244,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM244,AH244),AH244-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C244<60,0,IF(MOD(C244,12)=0,(BC244<60)*SUM(INDIRECT($BF$7&(C244+11)&\":\"&$BF$7&C243))+(BC244>=60)*SUMPRODUCT($BD$12:BD244,$BE$12:$BE244),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,IF(MOD(C244,12)=0,VLOOKUP(B244,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B244<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B244<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B244<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B244<=Charges!$C$88),0)","v":0},{"$f":"IF(B244<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B244<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW244*BY244*Input!$H$35+BX244*BZ244*Input!$H$36","v":0},0,{"$f":"CB244*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F244*Charges!$F$51+CM243+IF(MOD(C244-1,12)=0,CN243,0)-BE243,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C244-1,12)=0,H244*D244,CN243),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG244-(B244>PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH244-(B244<=PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"CI244*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ244-CL244-(B244<=PPT)*AF244*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C244=\"\",MOD(C244-1,12)=0,B244>PPT),0%,100%/12+CO243),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B244>PPT),0%,100%-CO244)","v":0},{"$f":"IF(B244>=Charges!$B$68,IF(MOD(C244,12)=0,(Loyalty_Bonus+Charges!$C$69*(B244-11))*AH244,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B245<>\"\", B245<=10),VLOOKUP(B245,Charges!$C$40:$F$50, 4, 0), IF(AND(B245<>\"\", B245 >10), 100%, 0))","v":0},0,"",{"$f":"D245*H245+F245*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B245=1,0,IF(B245<>\"\",(M245+N245)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G245), 0.5*Term*aprem)*(1+Indexation*(B245-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B245, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B245<>\"\",B245<=Term),IF(C245<61,Charges!$C$31,W244*(1+(B245<>B244)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,R245+CR244-BB244),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,IF(C245=Input!$O$18,Input!$O$19,R245+CR244-Z245-BE244)),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,CI245+CJ245,AB245*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK245+CL245,( 1-(1-CW245)^(1/12))*(AC245))","v":{"$error":"#VALUE!"}},{"$f":"AC245*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM245+CN245,MAX(AC245-AG245,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",((Flat_Extra/1000)/12)*AQ245*AO245+Input!$H$34*V245*AP245,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B245<>\"\",IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B245<>\"\",B245<=Term-3),MIN(AU245,Charges!$H$11),0)","v":0},{"$f":"IF(C245=1,MIN(AV245,AW245),IF(AV245=0,0,MIN(AW245-AY244,IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$I$100,5)/Mode,0))))*(B245<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",IF(BH245>0,IF(AH246<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,MIN(IF(MOD(C245,12)=0,VLOOKUP(B245,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM245,AH245),AH245-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C245<60,0,IF(MOD(C245,12)=0,(BC245<60)*SUM(INDIRECT($BF$7&(C245+11)&\":\"&$BF$7&C244))+(BC245>=60)*SUMPRODUCT($BD$12:BD245,$BE$12:$BE245),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,IF(MOD(C245,12)=0,VLOOKUP(B245,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B245<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B245<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B245<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B245<=Charges!$C$88),0)","v":0},{"$f":"IF(B245<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B245<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW245*BY245*Input!$H$35+BX245*BZ245*Input!$H$36","v":0},0,{"$f":"CB245*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F245*Charges!$F$51+CM244+IF(MOD(C245-1,12)=0,CN244,0)-BE244,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C245-1,12)=0,H245*D245,CN244),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG245-(B245>PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH245-(B245<=PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"CI245*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ245-CL245-(B245<=PPT)*AF245*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C245=\"\",MOD(C245-1,12)=0,B245>PPT),0%,100%/12+CO244),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B245>PPT),0%,100%-CO245)","v":0},{"$f":"IF(B245>=Charges!$B$68,IF(MOD(C245,12)=0,(Loyalty_Bonus+Charges!$C$69*(B245-11))*AH245,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B246<>\"\", B246<=10),VLOOKUP(B246,Charges!$C$40:$F$50, 4, 0), IF(AND(B246<>\"\", B246 >10), 100%, 0))","v":0},0,"",{"$f":"D246*H246+F246*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B246=1,0,IF(B246<>\"\",(M246+N246)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G246), 0.5*Term*aprem)*(1+Indexation*(B246-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B246, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B246<>\"\",B246<=Term),IF(C246<61,Charges!$C$31,W245*(1+(B246<>B245)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,R246+CR245-BB245),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,IF(C246=Input!$O$18,Input!$O$19,R246+CR245-Z246-BE245)),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,CI246+CJ246,AB246*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK246+CL246,( 1-(1-CW246)^(1/12))*(AC246))","v":{"$error":"#VALUE!"}},{"$f":"AC246*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM246+CN246,MAX(AC246-AG246,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",((Flat_Extra/1000)/12)*AQ246*AO246+Input!$H$34*V246*AP246,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B246<>\"\",IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B246<>\"\",B246<=Term-3),MIN(AU246,Charges!$H$11),0)","v":0},{"$f":"IF(C246=1,MIN(AV246,AW246),IF(AV246=0,0,MIN(AW246-AY245,IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$I$100,5)/Mode,0))))*(B246<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",IF(BH246>0,IF(AH247<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,MIN(IF(MOD(C246,12)=0,VLOOKUP(B246,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM246,AH246),AH246-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C246<60,0,IF(MOD(C246,12)=0,(BC246<60)*SUM(INDIRECT($BF$7&(C246+11)&\":\"&$BF$7&C245))+(BC246>=60)*SUMPRODUCT($BD$12:BD246,$BE$12:$BE246),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,IF(MOD(C246,12)=0,VLOOKUP(B246,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B246<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B246<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B246<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B246<=Charges!$C$88),0)","v":0},{"$f":"IF(B246<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B246<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW246*BY246*Input!$H$35+BX246*BZ246*Input!$H$36","v":0},0,{"$f":"CB246*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F246*Charges!$F$51+CM245+IF(MOD(C246-1,12)=0,CN245,0)-BE245,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C246-1,12)=0,H246*D246,CN245),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG246-(B246>PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH246-(B246<=PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"CI246*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ246-CL246-(B246<=PPT)*AF246*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C246=\"\",MOD(C246-1,12)=0,B246>PPT),0%,100%/12+CO245),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B246>PPT),0%,100%-CO246)","v":0},{"$f":"IF(B246>=Charges!$B$68,IF(MOD(C246,12)=0,(Loyalty_Bonus+Charges!$C$69*(B246-11))*AH246,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B247<>\"\", B247<=10),VLOOKUP(B247,Charges!$C$40:$F$50, 4, 0), IF(AND(B247<>\"\", B247 >10), 100%, 0))","v":0},0,"",{"$f":"D247*H247+F247*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B247=1,0,IF(B247<>\"\",(M247+N247)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G247), 0.5*Term*aprem)*(1+Indexation*(B247-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B247, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B247<>\"\",B247<=Term),IF(C247<61,Charges!$C$31,W246*(1+(B247<>B246)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,R247+CR246-BB246),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,IF(C247=Input!$O$18,Input!$O$19,R247+CR246-Z247-BE246)),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,CI247+CJ247,AB247*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK247+CL247,( 1-(1-CW247)^(1/12))*(AC247))","v":{"$error":"#VALUE!"}},{"$f":"AC247*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM247+CN247,MAX(AC247-AG247,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",((Flat_Extra/1000)/12)*AQ247*AO247+Input!$H$34*V247*AP247,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B247<>\"\",IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B247<>\"\",B247<=Term-3),MIN(AU247,Charges!$H$11),0)","v":0},{"$f":"IF(C247=1,MIN(AV247,AW247),IF(AV247=0,0,MIN(AW247-AY246,IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$I$100,5)/Mode,0))))*(B247<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",IF(BH247>0,IF(AH248<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,MIN(IF(MOD(C247,12)=0,VLOOKUP(B247,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM247,AH247),AH247-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C247<60,0,IF(MOD(C247,12)=0,(BC247<60)*SUM(INDIRECT($BF$7&(C247+11)&\":\"&$BF$7&C246))+(BC247>=60)*SUMPRODUCT($BD$12:BD247,$BE$12:$BE247),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,IF(MOD(C247,12)=0,VLOOKUP(B247,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B247<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B247<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B247<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B247<=Charges!$C$88),0)","v":0},{"$f":"IF(B247<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B247<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW247*BY247*Input!$H$35+BX247*BZ247*Input!$H$36","v":0},0,{"$f":"CB247*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F247*Charges!$F$51+CM246+IF(MOD(C247-1,12)=0,CN246,0)-BE246,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C247-1,12)=0,H247*D247,CN246),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG247-(B247>PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH247-(B247<=PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"CI247*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ247-CL247-(B247<=PPT)*AF247*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C247=\"\",MOD(C247-1,12)=0,B247>PPT),0%,100%/12+CO246),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B247>PPT),0%,100%-CO247)","v":0},{"$f":"IF(B247>=Charges!$B$68,IF(MOD(C247,12)=0,(Loyalty_Bonus+Charges!$C$69*(B247-11))*AH247,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B248<>\"\", B248<=10),VLOOKUP(B248,Charges!$C$40:$F$50, 4, 0), IF(AND(B248<>\"\", B248 >10), 100%, 0))","v":0},0,"",{"$f":"D248*H248+F248*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B248=1,0,IF(B248<>\"\",(M248+N248)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G248), 0.5*Term*aprem)*(1+Indexation*(B248-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B248, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B248<>\"\",B248<=Term),IF(C248<61,Charges!$C$31,W247*(1+(B248<>B247)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,R248+CR247-BB247),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,IF(C248=Input!$O$18,Input!$O$19,R248+CR247-Z248-BE247)),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,CI248+CJ248,AB248*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK248+CL248,( 1-(1-CW248)^(1/12))*(AC248))","v":{"$error":"#VALUE!"}},{"$f":"AC248*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM248+CN248,MAX(AC248-AG248,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",((Flat_Extra/1000)/12)*AQ248*AO248+Input!$H$34*V248*AP248,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B248<>\"\",IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B248<>\"\",B248<=Term-3),MIN(AU248,Charges!$H$11),0)","v":0},{"$f":"IF(C248=1,MIN(AV248,AW248),IF(AV248=0,0,MIN(AW248-AY247,IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$I$100,5)/Mode,0))))*(B248<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",IF(BH248>0,IF(AH249<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,MIN(IF(MOD(C248,12)=0,VLOOKUP(B248,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM248,AH248),AH248-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C248<60,0,IF(MOD(C248,12)=0,(BC248<60)*SUM(INDIRECT($BF$7&(C248+11)&\":\"&$BF$7&C247))+(BC248>=60)*SUMPRODUCT($BD$12:BD248,$BE$12:$BE248),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,IF(MOD(C248,12)=0,VLOOKUP(B248,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B248<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B248<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B248<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B248<=Charges!$C$88),0)","v":0},{"$f":"IF(B248<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B248<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW248*BY248*Input!$H$35+BX248*BZ248*Input!$H$36","v":0},0,{"$f":"CB248*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F248*Charges!$F$51+CM247+IF(MOD(C248-1,12)=0,CN247,0)-BE247,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C248-1,12)=0,H248*D248,CN247),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG248-(B248>PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH248-(B248<=PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"CI248*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ248-CL248-(B248<=PPT)*AF248*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C248=\"\",MOD(C248-1,12)=0,B248>PPT),0%,100%/12+CO247),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B248>PPT),0%,100%-CO248)","v":0},{"$f":"IF(B248>=Charges!$B$68,IF(MOD(C248,12)=0,(Loyalty_Bonus+Charges!$C$69*(B248-11))*AH248,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B249<>\"\", B249<=10),VLOOKUP(B249,Charges!$C$40:$F$50, 4, 0), IF(AND(B249<>\"\", B249 >10), 100%, 0))","v":0},0,"",{"$f":"D249*H249+F249*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B249=1,0,IF(B249<>\"\",(M249+N249)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G249), 0.5*Term*aprem)*(1+Indexation*(B249-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B249, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B249<>\"\",B249<=Term),IF(C249<61,Charges!$C$31,W248*(1+(B249<>B248)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,R249+CR248-BB248),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,IF(C249=Input!$O$18,Input!$O$19,R249+CR248-Z249-BE248)),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,CI249+CJ249,AB249*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK249+CL249,( 1-(1-CW249)^(1/12))*(AC249))","v":{"$error":"#VALUE!"}},{"$f":"AC249*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM249+CN249,MAX(AC249-AG249,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",((Flat_Extra/1000)/12)*AQ249*AO249+Input!$H$34*V249*AP249,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B249<>\"\",IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B249<>\"\",B249<=Term-3),MIN(AU249,Charges!$H$11),0)","v":0},{"$f":"IF(C249=1,MIN(AV249,AW249),IF(AV249=0,0,MIN(AW249-AY248,IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$I$100,5)/Mode,0))))*(B249<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",IF(BH249>0,IF(AH250<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,MIN(IF(MOD(C249,12)=0,VLOOKUP(B249,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM249,AH249),AH249-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C249<60,0,IF(MOD(C249,12)=0,(BC249<60)*SUM(INDIRECT($BF$7&(C249+11)&\":\"&$BF$7&C248))+(BC249>=60)*SUMPRODUCT($BD$12:BD249,$BE$12:$BE249),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,IF(MOD(C249,12)=0,VLOOKUP(B249,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B249<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B249<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B249<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B249<=Charges!$C$88),0)","v":0},{"$f":"IF(B249<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B249<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW249*BY249*Input!$H$35+BX249*BZ249*Input!$H$36","v":0},0,{"$f":"CB249*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F249*Charges!$F$51+CM248+IF(MOD(C249-1,12)=0,CN248,0)-BE248,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C249-1,12)=0,H249*D249,CN248),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG249-(B249>PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH249-(B249<=PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"CI249*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ249-CL249-(B249<=PPT)*AF249*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C249=\"\",MOD(C249-1,12)=0,B249>PPT),0%,100%/12+CO248),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B249>PPT),0%,100%-CO249)","v":0},{"$f":"IF(B249>=Charges!$B$68,IF(MOD(C249,12)=0,(Loyalty_Bonus+Charges!$C$69*(B249-11))*AH249,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B250<>\"\", B250<=10),VLOOKUP(B250,Charges!$C$40:$F$50, 4, 0), IF(AND(B250<>\"\", B250 >10), 100%, 0))","v":0},0,"",{"$f":"D250*H250+F250*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B250=1,0,IF(B250<>\"\",(M250+N250)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G250), 0.5*Term*aprem)*(1+Indexation*(B250-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B250, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B250<>\"\",B250<=Term),IF(C250<61,Charges!$C$31,W249*(1+(B250<>B249)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,R250+CR249-BB249),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,IF(C250=Input!$O$18,Input!$O$19,R250+CR249-Z250-BE249)),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,CI250+CJ250,AB250*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK250+CL250,( 1-(1-CW250)^(1/12))*(AC250))","v":{"$error":"#VALUE!"}},{"$f":"AC250*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM250+CN250,MAX(AC250-AG250,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",((Flat_Extra/1000)/12)*AQ250*AO250+Input!$H$34*V250*AP250,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B250<>\"\",IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B250<>\"\",B250<=Term-3),MIN(AU250,Charges!$H$11),0)","v":0},{"$f":"IF(C250=1,MIN(AV250,AW250),IF(AV250=0,0,MIN(AW250-AY249,IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$I$100,5)/Mode,0))))*(B250<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",IF(BH250>0,IF(AH251<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,MIN(IF(MOD(C250,12)=0,VLOOKUP(B250,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM250,AH250),AH250-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C250<60,0,IF(MOD(C250,12)=0,(BC250<60)*SUM(INDIRECT($BF$7&(C250+11)&\":\"&$BF$7&C249))+(BC250>=60)*SUMPRODUCT($BD$12:BD250,$BE$12:$BE250),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,IF(MOD(C250,12)=0,VLOOKUP(B250,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B250<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B250<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B250<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B250<=Charges!$C$88),0)","v":0},{"$f":"IF(B250<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B250<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW250*BY250*Input!$H$35+BX250*BZ250*Input!$H$36","v":0},0,{"$f":"CB250*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F250*Charges!$F$51+CM249+IF(MOD(C250-1,12)=0,CN249,0)-BE249,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C250-1,12)=0,H250*D250,CN249),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG250-(B250>PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH250-(B250<=PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"CI250*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ250-CL250-(B250<=PPT)*AF250*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C250=\"\",MOD(C250-1,12)=0,B250>PPT),0%,100%/12+CO249),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B250>PPT),0%,100%-CO250)","v":0},{"$f":"IF(B250>=Charges!$B$68,IF(MOD(C250,12)=0,(Loyalty_Bonus+Charges!$C$69*(B250-11))*AH250,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B251<>\"\", B251<=10),VLOOKUP(B251,Charges!$C$40:$F$50, 4, 0), IF(AND(B251<>\"\", B251 >10), 100%, 0))","v":0},0,"",{"$f":"D251*H251+F251*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B251=1,0,IF(B251<>\"\",(M251+N251)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G251), 0.5*Term*aprem)*(1+Indexation*(B251-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B251, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B251<>\"\",B251<=Term),IF(C251<61,Charges!$C$31,W250*(1+(B251<>B250)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,R251+CR250-BB250),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,IF(C251=Input!$O$18,Input!$O$19,R251+CR250-Z251-BE250)),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,CI251+CJ251,AB251*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK251+CL251,( 1-(1-CW251)^(1/12))*(AC251))","v":{"$error":"#VALUE!"}},{"$f":"AC251*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM251+CN251,MAX(AC251-AG251,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",((Flat_Extra/1000)/12)*AQ251*AO251+Input!$H$34*V251*AP251,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B251<>\"\",IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B251<>\"\",B251<=Term-3),MIN(AU251,Charges!$H$11),0)","v":0},{"$f":"IF(C251=1,MIN(AV251,AW251),IF(AV251=0,0,MIN(AW251-AY250,IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$I$100,5)/Mode,0))))*(B251<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",IF(BH251>0,IF(AH252<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,MIN(IF(MOD(C251,12)=0,VLOOKUP(B251,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM251,AH251),AH251-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C251<60,0,IF(MOD(C251,12)=0,(BC251<60)*SUM(INDIRECT($BF$7&(C251+11)&\":\"&$BF$7&C250))+(BC251>=60)*SUMPRODUCT($BD$12:BD251,$BE$12:$BE251),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,IF(MOD(C251,12)=0,VLOOKUP(B251,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B251<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B251<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B251<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B251<=Charges!$C$88),0)","v":0},{"$f":"IF(B251<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B251<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW251*BY251*Input!$H$35+BX251*BZ251*Input!$H$36","v":0},0,{"$f":"CB251*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F251*Charges!$F$51+CM250+IF(MOD(C251-1,12)=0,CN250,0)-BE250,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C251-1,12)=0,H251*D251,CN250),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG251-(B251>PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH251-(B251<=PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"CI251*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ251-CL251-(B251<=PPT)*AF251*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C251=\"\",MOD(C251-1,12)=0,B251>PPT),0%,100%/12+CO250),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B251>PPT),0%,100%-CO251)","v":0},{"$f":"IF(B251>=Charges!$B$68,IF(MOD(C251,12)=0,(Loyalty_Bonus+Charges!$C$69*(B251-11))*AH251,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B252<>\"\", B252<=10),VLOOKUP(B252,Charges!$C$40:$F$50, 4, 0), IF(AND(B252<>\"\", B252 >10), 100%, 0))","v":0},0,"",{"$f":"D252*H252+F252*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B252=1,0,IF(B252<>\"\",(M252+N252)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G252), 0.5*Term*aprem)*(1+Indexation*(B252-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B252, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B252<>\"\",B252<=Term),IF(C252<61,Charges!$C$31,W251*(1+(B252<>B251)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,R252+CR251-BB251),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,IF(C252=Input!$O$18,Input!$O$19,R252+CR251-Z252-BE251)),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,CI252+CJ252,AB252*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK252+CL252,( 1-(1-CW252)^(1/12))*(AC252))","v":{"$error":"#VALUE!"}},{"$f":"AC252*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM252+CN252,MAX(AC252-AG252,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",((Flat_Extra/1000)/12)*AQ252*AO252+Input!$H$34*V252*AP252,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B252<>\"\",IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B252<>\"\",B252<=Term-3),MIN(AU252,Charges!$H$11),0)","v":0},{"$f":"IF(C252=1,MIN(AV252,AW252),IF(AV252=0,0,MIN(AW252-AY251,IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$I$100,5)/Mode,0))))*(B252<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",IF(BH252>0,IF(AH253<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,MIN(IF(MOD(C252,12)=0,VLOOKUP(B252,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM252,AH252),AH252-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C252<60,0,IF(MOD(C252,12)=0,(BC252<60)*SUM(INDIRECT($BF$7&(C252+11)&\":\"&$BF$7&C251))+(BC252>=60)*SUMPRODUCT($BD$12:BD252,$BE$12:$BE252),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,IF(MOD(C252,12)=0,VLOOKUP(B252,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B252<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B252<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B252<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B252<=Charges!$C$88),0)","v":0},{"$f":"IF(B252<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B252<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW252*BY252*Input!$H$35+BX252*BZ252*Input!$H$36","v":0},{"$f":"BW252+CA252+BX252","v":0},{"$f":"CB252*Charges!$C$6","v":0},{"$f":"CB252+CC252","v":0},null,null,{"$f":"IF(Input!$W$55=1,F252*Charges!$F$51+CM251+IF(MOD(C252-1,12)=0,CN251,0)-BE251,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C252-1,12)=0,H252*D252,CN251),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG252-(B252>PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH252-(B252<=PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"CI252*Charges!$C$22/12","v":0},{"$f":"CJ252*SUMPRODUCT($CO$11:$CP$11,CO252:CP252)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ252-CL252-(B252<=PPT)*AF252*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C252=\"\",MOD(C252-1,12)=0,B252>PPT),0%,100%/12+CO251),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B252>PPT),0%,100%-CO252)","v":0},{"$f":"IF(B252>=Charges!$B$68,IF(MOD(C252,12)=0,(Loyalty_Bonus+Charges!$C$69*(B252-11))*AH252,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH252 +CQ252","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(B253<>\"\",IF(C253<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B252<=Term,INT((C253-1)/12+1),\"\")","v":""},"",0,0,{"$f":"IF(B253<>\"\",AX253,\"\")","v":""},{"$f":"IF(B253<>\"\",D253+F253,\"\")","v":""},{"$f":"IF(AND(B253<>\"\", B253<=10),VLOOKUP(B253,Charges!$C$40:$F$50, 4, 0), IF(AND(B253<>\"\", B253 >10), 100%, 0))","v":0},{"$f":"IF(D253<>0,(D253*H253)/(D253),0)","v":0},{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12)=0,G253,G253+J252),\"\")","v":""},{"$f":"D253*H253+F253*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",(G253-K253)*Service_tax,0)","v":0},{"$f":"K253-L253","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B253<>\"\",G253-K253,\"\")","v":""},{"$f":"IF(B253<>\"\",G253-M253,\"\")","v":""},{"$f":"IF(B253=1,0,IF(B253<>\"\",(M253+N253)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B253<>\"\",M253-Q253,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G253), 0.5*Term*aprem)*(1+Indexation*(B253-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B253, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B253<>\"\",AQ253*VLOOKUP(Age+B253-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B253<>\"\",B253<=Term),IF(C253<61,Charges!$C$31,W252*(1+(B253<>B252)*Charges!$C$32))),500)","v":0},{"$f":"IF(B253<>\"\",W253*Service_tax,0)","v":0},{"$f":"W253+X253","v":0},{"$f":"IF(B253<>\"\",V253+Y253+AS253+AR253+CB253,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,R253+CR252-BB252),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,IF(C253=Input!$O$18,Input!$O$19,R253+CR252-Z253-BE252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,CI253+CJ253,AB253*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK253+CL253,( 1-(1-CW253)^(1/12))*(AC253))","v":{"$error":"#VALUE!"}},{"$f":"AC253*Charges!$D$28/12","v":0},{"$f":"AD253*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD253+AF253","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM253+CN253,MAX(AC253-AG253,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",S253,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",MIN(E253*AJ253,CR253*AK253,AL253),\"\")","v":""},{"$f":"IF(AND(B253<>\"\",B253<=Term),CR253-AM253,0)","v":0},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S253+T253+U253","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",((Flat_Extra/1000)/12)*AQ253*AO253+Input!$H$34*V253*AP253,\"\")","v":""},{"$f":"IF(B253<>\"\",Service_tax*(V253+AR253+CB253),\"\")","v":""},{"$f":"L253+X253+AF253+AS253","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",D253+AU252,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B253<>\"\",B253<=Term-3),MIN(AU253,Charges!$H$11),0)","v":0},{"$f":"IF(C253=1,MIN(AV253,AW253),IF(AV253=0,0,MIN(AW253-AY252,IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$I$100,5)/Mode,0))))*(B253<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C253=1,AX253,AX253+AY252)*(B253<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",IF(BH253>0,IF(AH254<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B253<>\"\",AZ253,0)","v":0},{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,MIN(IF(MOD(C253,12)=0,VLOOKUP(B253,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM253,AH253),AH253-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B253<>\"\",Age+B253-1,\"\")","v":""},{"$f":"IF(B253<>\"\",IF(BC253+2>60,1,0),\"\")","v":""},{"$f":"IF(B253<>\"\",BB253,0)","v":0},{"$f":"IF(C253<60,0,IF(MOD(C253,12)=0,(BC253<60)*SUM(INDIRECT($BF$7&(C253+11)&\":\"&$BF$7&C252))+(BC253>=60)*SUMPRODUCT($BD$12:BD253,$BE$12:$BE253),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B253<>\"\",IF(C253<=60,AI253,IF(MOD(C253,12)=0,AI253-BF253*0,BG252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,IF(MOD(C253,12)=0,VLOOKUP(B253,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH253","v":{"$error":"#VALUE!"}},{"$f":"IF(A253=1,-G253,0)+IF(C253=Term*12+1,BI252)+BB253","v":0},null,null,null,null,{"$f":"IF(B253>PPT, 0,PPT-B253)","v":0},{"$f":"IF(B253>=Term, 1,MIN(Term-B253+1,10))","v":1},{"$f":"10%*SA*(B253<=Term)","v":0},{"$f":"E253","v":0},null,null,{"$f":"Charges!$C$82/12*(B253<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B253<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B253<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B253<=Charges!$C$88),0)","v":0},{"$f":"IF(B253<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B253<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW253*BY253*Input!$H$35+BX253*BZ253*Input!$H$36","v":0},0,{"$f":"CB253*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F253*Charges!$F$51+CM252+IF(MOD(C253-1,12)=0,CN252,0)-BE252,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C253-1,12)=0,H253*D253,CN252),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG253-(B253>PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH253-(B253<=PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"CI253*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ253-CL253-(B253<=PPT)*AF253*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C253=\"\",MOD(C253-1,12)=0,B253>PPT),0%,100%/12+CO252),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B253>PPT),0%,100%-CO253)","v":0},{"$f":"IF(B253>=Charges!$B$68,IF(MOD(C253,12)=0,(Loyalty_Bonus+Charges!$C$69*(B253-11))*AH253,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B254<>\"\", B254<=10),VLOOKUP(B254,Charges!$C$40:$F$50, 4, 0), IF(AND(B254<>\"\", B254 >10), 100%, 0))","v":0},0,"",{"$f":"D254*H254+F254*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B254=1,0,IF(B254<>\"\",(M254+N254)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G254), 0.5*Term*aprem)*(1+Indexation*(B254-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B254, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B254<>\"\",B254<=Term),IF(C254<61,Charges!$C$31,W253*(1+(B254<>B253)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,R254+CR253-BB253),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,IF(C254=Input!$O$18,Input!$O$19,R254+CR253-Z254-BE253)),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,CI254+CJ254,AB254*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK254+CL254,( 1-(1-CW254)^(1/12))*(AC254))","v":{"$error":"#VALUE!"}},{"$f":"AC254*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM254+CN254,MAX(AC254-AG254,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",((Flat_Extra/1000)/12)*AQ254*AO254+Input!$H$34*V254*AP254,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B254<>\"\",IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B254<>\"\",B254<=Term-3),MIN(AU254,Charges!$H$11),0)","v":0},{"$f":"IF(C254=1,MIN(AV254,AW254),IF(AV254=0,0,MIN(AW254-AY253,IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$I$100,5)/Mode,0))))*(B254<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",IF(BH254>0,IF(AH255<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,MIN(IF(MOD(C254,12)=0,VLOOKUP(B254,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM254,AH254),AH254-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C254<60,0,IF(MOD(C254,12)=0,(BC254<60)*SUM(INDIRECT($BF$7&(C254+11)&\":\"&$BF$7&C253))+(BC254>=60)*SUMPRODUCT($BD$12:BD254,$BE$12:$BE254),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,IF(MOD(C254,12)=0,VLOOKUP(B254,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B254<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B254<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B254<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B254<=Charges!$C$88),0)","v":0},{"$f":"IF(B254<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B254<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW254*BY254*Input!$H$35+BX254*BZ254*Input!$H$36","v":0},0,{"$f":"CB254*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F254*Charges!$F$51+CM253+IF(MOD(C254-1,12)=0,CN253,0)-BE253,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C254-1,12)=0,H254*D254,CN253),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG254-(B254>PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH254-(B254<=PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"CI254*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ254-CL254-(B254<=PPT)*AF254*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C254=\"\",MOD(C254-1,12)=0,B254>PPT),0%,100%/12+CO253),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B254>PPT),0%,100%-CO254)","v":0},{"$f":"IF(B254>=Charges!$B$68,IF(MOD(C254,12)=0,(Loyalty_Bonus+Charges!$C$69*(B254-11))*AH254,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B255<>\"\", B255<=10),VLOOKUP(B255,Charges!$C$40:$F$50, 4, 0), IF(AND(B255<>\"\", B255 >10), 100%, 0))","v":0},0,"",{"$f":"D255*H255+F255*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B255=1,0,IF(B255<>\"\",(M255+N255)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G255), 0.5*Term*aprem)*(1+Indexation*(B255-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B255, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B255<>\"\",B255<=Term),IF(C255<61,Charges!$C$31,W254*(1+(B255<>B254)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,R255+CR254-BB254),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,IF(C255=Input!$O$18,Input!$O$19,R255+CR254-Z255-BE254)),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,CI255+CJ255,AB255*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK255+CL255,( 1-(1-CW255)^(1/12))*(AC255))","v":{"$error":"#VALUE!"}},{"$f":"AC255*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM255+CN255,MAX(AC255-AG255,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",((Flat_Extra/1000)/12)*AQ255*AO255+Input!$H$34*V255*AP255,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B255<>\"\",IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B255<>\"\",B255<=Term-3),MIN(AU255,Charges!$H$11),0)","v":0},{"$f":"IF(C255=1,MIN(AV255,AW255),IF(AV255=0,0,MIN(AW255-AY254,IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$I$100,5)/Mode,0))))*(B255<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",IF(BH255>0,IF(AH256<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,MIN(IF(MOD(C255,12)=0,VLOOKUP(B255,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM255,AH255),AH255-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C255<60,0,IF(MOD(C255,12)=0,(BC255<60)*SUM(INDIRECT($BF$7&(C255+11)&\":\"&$BF$7&C254))+(BC255>=60)*SUMPRODUCT($BD$12:BD255,$BE$12:$BE255),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,IF(MOD(C255,12)=0,VLOOKUP(B255,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B255<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B255<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B255<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B255<=Charges!$C$88),0)","v":0},{"$f":"IF(B255<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B255<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW255*BY255*Input!$H$35+BX255*BZ255*Input!$H$36","v":0},0,{"$f":"CB255*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F255*Charges!$F$51+CM254+IF(MOD(C255-1,12)=0,CN254,0)-BE254,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C255-1,12)=0,H255*D255,CN254),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG255-(B255>PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH255-(B255<=PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"CI255*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ255-CL255-(B255<=PPT)*AF255*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C255=\"\",MOD(C255-1,12)=0,B255>PPT),0%,100%/12+CO254),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B255>PPT),0%,100%-CO255)","v":0},{"$f":"IF(B255>=Charges!$B$68,IF(MOD(C255,12)=0,(Loyalty_Bonus+Charges!$C$69*(B255-11))*AH255,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B256<>\"\", B256<=10),VLOOKUP(B256,Charges!$C$40:$F$50, 4, 0), IF(AND(B256<>\"\", B256 >10), 100%, 0))","v":0},0,"",{"$f":"D256*H256+F256*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B256=1,0,IF(B256<>\"\",(M256+N256)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G256), 0.5*Term*aprem)*(1+Indexation*(B256-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B256, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B256<>\"\",B256<=Term),IF(C256<61,Charges!$C$31,W255*(1+(B256<>B255)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,R256+CR255-BB255),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,IF(C256=Input!$O$18,Input!$O$19,R256+CR255-Z256-BE255)),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,CI256+CJ256,AB256*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK256+CL256,( 1-(1-CW256)^(1/12))*(AC256))","v":{"$error":"#VALUE!"}},{"$f":"AC256*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM256+CN256,MAX(AC256-AG256,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",((Flat_Extra/1000)/12)*AQ256*AO256+Input!$H$34*V256*AP256,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B256<>\"\",IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B256<>\"\",B256<=Term-3),MIN(AU256,Charges!$H$11),0)","v":0},{"$f":"IF(C256=1,MIN(AV256,AW256),IF(AV256=0,0,MIN(AW256-AY255,IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$I$100,5)/Mode,0))))*(B256<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",IF(BH256>0,IF(AH257<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,MIN(IF(MOD(C256,12)=0,VLOOKUP(B256,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM256,AH256),AH256-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C256<60,0,IF(MOD(C256,12)=0,(BC256<60)*SUM(INDIRECT($BF$7&(C256+11)&\":\"&$BF$7&C255))+(BC256>=60)*SUMPRODUCT($BD$12:BD256,$BE$12:$BE256),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,IF(MOD(C256,12)=0,VLOOKUP(B256,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B256<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B256<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B256<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B256<=Charges!$C$88),0)","v":0},{"$f":"IF(B256<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B256<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW256*BY256*Input!$H$35+BX256*BZ256*Input!$H$36","v":0},0,{"$f":"CB256*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F256*Charges!$F$51+CM255+IF(MOD(C256-1,12)=0,CN255,0)-BE255,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C256-1,12)=0,H256*D256,CN255),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG256-(B256>PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH256-(B256<=PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"CI256*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ256-CL256-(B256<=PPT)*AF256*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C256=\"\",MOD(C256-1,12)=0,B256>PPT),0%,100%/12+CO255),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B256>PPT),0%,100%-CO256)","v":0},{"$f":"IF(B256>=Charges!$B$68,IF(MOD(C256,12)=0,(Loyalty_Bonus+Charges!$C$69*(B256-11))*AH256,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B257<>\"\", B257<=10),VLOOKUP(B257,Charges!$C$40:$F$50, 4, 0), IF(AND(B257<>\"\", B257 >10), 100%, 0))","v":0},0,"",{"$f":"D257*H257+F257*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B257=1,0,IF(B257<>\"\",(M257+N257)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G257), 0.5*Term*aprem)*(1+Indexation*(B257-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B257, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B257<>\"\",B257<=Term),IF(C257<61,Charges!$C$31,W256*(1+(B257<>B256)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,R257+CR256-BB256),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,IF(C257=Input!$O$18,Input!$O$19,R257+CR256-Z257-BE256)),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,CI257+CJ257,AB257*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK257+CL257,( 1-(1-CW257)^(1/12))*(AC257))","v":{"$error":"#VALUE!"}},{"$f":"AC257*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM257+CN257,MAX(AC257-AG257,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",((Flat_Extra/1000)/12)*AQ257*AO257+Input!$H$34*V257*AP257,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B257<>\"\",IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B257<>\"\",B257<=Term-3),MIN(AU257,Charges!$H$11),0)","v":0},{"$f":"IF(C257=1,MIN(AV257,AW257),IF(AV257=0,0,MIN(AW257-AY256,IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$I$100,5)/Mode,0))))*(B257<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",IF(BH257>0,IF(AH258<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,MIN(IF(MOD(C257,12)=0,VLOOKUP(B257,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM257,AH257),AH257-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C257<60,0,IF(MOD(C257,12)=0,(BC257<60)*SUM(INDIRECT($BF$7&(C257+11)&\":\"&$BF$7&C256))+(BC257>=60)*SUMPRODUCT($BD$12:BD257,$BE$12:$BE257),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,IF(MOD(C257,12)=0,VLOOKUP(B257,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B257<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B257<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B257<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B257<=Charges!$C$88),0)","v":0},{"$f":"IF(B257<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B257<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW257*BY257*Input!$H$35+BX257*BZ257*Input!$H$36","v":0},0,{"$f":"CB257*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F257*Charges!$F$51+CM256+IF(MOD(C257-1,12)=0,CN256,0)-BE256,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C257-1,12)=0,H257*D257,CN256),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG257-(B257>PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH257-(B257<=PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"CI257*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ257-CL257-(B257<=PPT)*AF257*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C257=\"\",MOD(C257-1,12)=0,B257>PPT),0%,100%/12+CO256),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B257>PPT),0%,100%-CO257)","v":0},{"$f":"IF(B257>=Charges!$B$68,IF(MOD(C257,12)=0,(Loyalty_Bonus+Charges!$C$69*(B257-11))*AH257,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B258<>\"\", B258<=10),VLOOKUP(B258,Charges!$C$40:$F$50, 4, 0), IF(AND(B258<>\"\", B258 >10), 100%, 0))","v":0},0,"",{"$f":"D258*H258+F258*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B258=1,0,IF(B258<>\"\",(M258+N258)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G258), 0.5*Term*aprem)*(1+Indexation*(B258-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B258, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B258<>\"\",B258<=Term),IF(C258<61,Charges!$C$31,W257*(1+(B258<>B257)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,R258+CR257-BB257),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,IF(C258=Input!$O$18,Input!$O$19,R258+CR257-Z258-BE257)),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,CI258+CJ258,AB258*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK258+CL258,( 1-(1-CW258)^(1/12))*(AC258))","v":{"$error":"#VALUE!"}},{"$f":"AC258*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM258+CN258,MAX(AC258-AG258,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",((Flat_Extra/1000)/12)*AQ258*AO258+Input!$H$34*V258*AP258,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B258<>\"\",IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B258<>\"\",B258<=Term-3),MIN(AU258,Charges!$H$11),0)","v":0},{"$f":"IF(C258=1,MIN(AV258,AW258),IF(AV258=0,0,MIN(AW258-AY257,IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$I$100,5)/Mode,0))))*(B258<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",IF(BH258>0,IF(AH259<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,MIN(IF(MOD(C258,12)=0,VLOOKUP(B258,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM258,AH258),AH258-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C258<60,0,IF(MOD(C258,12)=0,(BC258<60)*SUM(INDIRECT($BF$7&(C258+11)&\":\"&$BF$7&C257))+(BC258>=60)*SUMPRODUCT($BD$12:BD258,$BE$12:$BE258),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,IF(MOD(C258,12)=0,VLOOKUP(B258,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B258<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B258<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B258<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B258<=Charges!$C$88),0)","v":0},{"$f":"IF(B258<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B258<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW258*BY258*Input!$H$35+BX258*BZ258*Input!$H$36","v":0},0,{"$f":"CB258*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F258*Charges!$F$51+CM257+IF(MOD(C258-1,12)=0,CN257,0)-BE257,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C258-1,12)=0,H258*D258,CN257),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG258-(B258>PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH258-(B258<=PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"CI258*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ258-CL258-(B258<=PPT)*AF258*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C258=\"\",MOD(C258-1,12)=0,B258>PPT),0%,100%/12+CO257),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B258>PPT),0%,100%-CO258)","v":0},{"$f":"IF(B258>=Charges!$B$68,IF(MOD(C258,12)=0,(Loyalty_Bonus+Charges!$C$69*(B258-11))*AH258,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B259<>\"\", B259<=10),VLOOKUP(B259,Charges!$C$40:$F$50, 4, 0), IF(AND(B259<>\"\", B259 >10), 100%, 0))","v":0},0,"",{"$f":"D259*H259+F259*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B259=1,0,IF(B259<>\"\",(M259+N259)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G259), 0.5*Term*aprem)*(1+Indexation*(B259-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B259, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B259<>\"\",B259<=Term),IF(C259<61,Charges!$C$31,W258*(1+(B259<>B258)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,R259+CR258-BB258),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,IF(C259=Input!$O$18,Input!$O$19,R259+CR258-Z259-BE258)),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,CI259+CJ259,AB259*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK259+CL259,( 1-(1-CW259)^(1/12))*(AC259))","v":{"$error":"#VALUE!"}},{"$f":"AC259*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM259+CN259,MAX(AC259-AG259,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",((Flat_Extra/1000)/12)*AQ259*AO259+Input!$H$34*V259*AP259,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B259<>\"\",IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B259<>\"\",B259<=Term-3),MIN(AU259,Charges!$H$11),0)","v":0},{"$f":"IF(C259=1,MIN(AV259,AW259),IF(AV259=0,0,MIN(AW259-AY258,IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$I$100,5)/Mode,0))))*(B259<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",IF(BH259>0,IF(AH260<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,MIN(IF(MOD(C259,12)=0,VLOOKUP(B259,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM259,AH259),AH259-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C259<60,0,IF(MOD(C259,12)=0,(BC259<60)*SUM(INDIRECT($BF$7&(C259+11)&\":\"&$BF$7&C258))+(BC259>=60)*SUMPRODUCT($BD$12:BD259,$BE$12:$BE259),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,IF(MOD(C259,12)=0,VLOOKUP(B259,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B259<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B259<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B259<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B259<=Charges!$C$88),0)","v":0},{"$f":"IF(B259<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B259<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW259*BY259*Input!$H$35+BX259*BZ259*Input!$H$36","v":0},0,{"$f":"CB259*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F259*Charges!$F$51+CM258+IF(MOD(C259-1,12)=0,CN258,0)-BE258,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C259-1,12)=0,H259*D259,CN258),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG259-(B259>PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH259-(B259<=PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"CI259*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ259-CL259-(B259<=PPT)*AF259*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C259=\"\",MOD(C259-1,12)=0,B259>PPT),0%,100%/12+CO258),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B259>PPT),0%,100%-CO259)","v":0},{"$f":"IF(B259>=Charges!$B$68,IF(MOD(C259,12)=0,(Loyalty_Bonus+Charges!$C$69*(B259-11))*AH259,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B260<>\"\", B260<=10),VLOOKUP(B260,Charges!$C$40:$F$50, 4, 0), IF(AND(B260<>\"\", B260 >10), 100%, 0))","v":0},0,"",{"$f":"D260*H260+F260*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B260=1,0,IF(B260<>\"\",(M260+N260)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G260), 0.5*Term*aprem)*(1+Indexation*(B260-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B260, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B260<>\"\",B260<=Term),IF(C260<61,Charges!$C$31,W259*(1+(B260<>B259)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,R260+CR259-BB259),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,IF(C260=Input!$O$18,Input!$O$19,R260+CR259-Z260-BE259)),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,CI260+CJ260,AB260*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK260+CL260,( 1-(1-CW260)^(1/12))*(AC260))","v":{"$error":"#VALUE!"}},{"$f":"AC260*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM260+CN260,MAX(AC260-AG260,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",((Flat_Extra/1000)/12)*AQ260*AO260+Input!$H$34*V260*AP260,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B260<>\"\",IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B260<>\"\",B260<=Term-3),MIN(AU260,Charges!$H$11),0)","v":0},{"$f":"IF(C260=1,MIN(AV260,AW260),IF(AV260=0,0,MIN(AW260-AY259,IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$I$100,5)/Mode,0))))*(B260<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",IF(BH260>0,IF(AH261<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,MIN(IF(MOD(C260,12)=0,VLOOKUP(B260,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM260,AH260),AH260-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C260<60,0,IF(MOD(C260,12)=0,(BC260<60)*SUM(INDIRECT($BF$7&(C260+11)&\":\"&$BF$7&C259))+(BC260>=60)*SUMPRODUCT($BD$12:BD260,$BE$12:$BE260),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,IF(MOD(C260,12)=0,VLOOKUP(B260,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B260<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B260<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B260<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B260<=Charges!$C$88),0)","v":0},{"$f":"IF(B260<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B260<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW260*BY260*Input!$H$35+BX260*BZ260*Input!$H$36","v":0},0,{"$f":"CB260*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F260*Charges!$F$51+CM259+IF(MOD(C260-1,12)=0,CN259,0)-BE259,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C260-1,12)=0,H260*D260,CN259),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG260-(B260>PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH260-(B260<=PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"CI260*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ260-CL260-(B260<=PPT)*AF260*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C260=\"\",MOD(C260-1,12)=0,B260>PPT),0%,100%/12+CO259),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B260>PPT),0%,100%-CO260)","v":0},{"$f":"IF(B260>=Charges!$B$68,IF(MOD(C260,12)=0,(Loyalty_Bonus+Charges!$C$69*(B260-11))*AH260,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B261<>\"\", B261<=10),VLOOKUP(B261,Charges!$C$40:$F$50, 4, 0), IF(AND(B261<>\"\", B261 >10), 100%, 0))","v":0},0,"",{"$f":"D261*H261+F261*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B261=1,0,IF(B261<>\"\",(M261+N261)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G261), 0.5*Term*aprem)*(1+Indexation*(B261-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B261, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B261<>\"\",B261<=Term),IF(C261<61,Charges!$C$31,W260*(1+(B261<>B260)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,R261+CR260-BB260),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,IF(C261=Input!$O$18,Input!$O$19,R261+CR260-Z261-BE260)),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,CI261+CJ261,AB261*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK261+CL261,( 1-(1-CW261)^(1/12))*(AC261))","v":{"$error":"#VALUE!"}},{"$f":"AC261*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM261+CN261,MAX(AC261-AG261,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",((Flat_Extra/1000)/12)*AQ261*AO261+Input!$H$34*V261*AP261,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B261<>\"\",IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B261<>\"\",B261<=Term-3),MIN(AU261,Charges!$H$11),0)","v":0},{"$f":"IF(C261=1,MIN(AV261,AW261),IF(AV261=0,0,MIN(AW261-AY260,IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$I$100,5)/Mode,0))))*(B261<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",IF(BH261>0,IF(AH262<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,MIN(IF(MOD(C261,12)=0,VLOOKUP(B261,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM261,AH261),AH261-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C261<60,0,IF(MOD(C261,12)=0,(BC261<60)*SUM(INDIRECT($BF$7&(C261+11)&\":\"&$BF$7&C260))+(BC261>=60)*SUMPRODUCT($BD$12:BD261,$BE$12:$BE261),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,IF(MOD(C261,12)=0,VLOOKUP(B261,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B261<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B261<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B261<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B261<=Charges!$C$88),0)","v":0},{"$f":"IF(B261<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B261<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW261*BY261*Input!$H$35+BX261*BZ261*Input!$H$36","v":0},0,{"$f":"CB261*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F261*Charges!$F$51+CM260+IF(MOD(C261-1,12)=0,CN260,0)-BE260,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C261-1,12)=0,H261*D261,CN260),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG261-(B261>PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH261-(B261<=PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"CI261*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ261-CL261-(B261<=PPT)*AF261*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C261=\"\",MOD(C261-1,12)=0,B261>PPT),0%,100%/12+CO260),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B261>PPT),0%,100%-CO261)","v":0},{"$f":"IF(B261>=Charges!$B$68,IF(MOD(C261,12)=0,(Loyalty_Bonus+Charges!$C$69*(B261-11))*AH261,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B262<>\"\", B262<=10),VLOOKUP(B262,Charges!$C$40:$F$50, 4, 0), IF(AND(B262<>\"\", B262 >10), 100%, 0))","v":0},0,"",{"$f":"D262*H262+F262*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B262=1,0,IF(B262<>\"\",(M262+N262)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G262), 0.5*Term*aprem)*(1+Indexation*(B262-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B262, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B262<>\"\",B262<=Term),IF(C262<61,Charges!$C$31,W261*(1+(B262<>B261)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,R262+CR261-BB261),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,IF(C262=Input!$O$18,Input!$O$19,R262+CR261-Z262-BE261)),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,CI262+CJ262,AB262*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK262+CL262,( 1-(1-CW262)^(1/12))*(AC262))","v":{"$error":"#VALUE!"}},{"$f":"AC262*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM262+CN262,MAX(AC262-AG262,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",((Flat_Extra/1000)/12)*AQ262*AO262+Input!$H$34*V262*AP262,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B262<>\"\",IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B262<>\"\",B262<=Term-3),MIN(AU262,Charges!$H$11),0)","v":0},{"$f":"IF(C262=1,MIN(AV262,AW262),IF(AV262=0,0,MIN(AW262-AY261,IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$I$100,5)/Mode,0))))*(B262<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",IF(BH262>0,IF(AH263<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,MIN(IF(MOD(C262,12)=0,VLOOKUP(B262,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM262,AH262),AH262-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C262<60,0,IF(MOD(C262,12)=0,(BC262<60)*SUM(INDIRECT($BF$7&(C262+11)&\":\"&$BF$7&C261))+(BC262>=60)*SUMPRODUCT($BD$12:BD262,$BE$12:$BE262),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,IF(MOD(C262,12)=0,VLOOKUP(B262,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B262<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B262<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B262<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B262<=Charges!$C$88),0)","v":0},{"$f":"IF(B262<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B262<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW262*BY262*Input!$H$35+BX262*BZ262*Input!$H$36","v":0},0,{"$f":"CB262*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F262*Charges!$F$51+CM261+IF(MOD(C262-1,12)=0,CN261,0)-BE261,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C262-1,12)=0,H262*D262,CN261),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG262-(B262>PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH262-(B262<=PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"CI262*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ262-CL262-(B262<=PPT)*AF262*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C262=\"\",MOD(C262-1,12)=0,B262>PPT),0%,100%/12+CO261),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B262>PPT),0%,100%-CO262)","v":0},{"$f":"IF(B262>=Charges!$B$68,IF(MOD(C262,12)=0,(Loyalty_Bonus+Charges!$C$69*(B262-11))*AH262,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B263<>\"\", B263<=10),VLOOKUP(B263,Charges!$C$40:$F$50, 4, 0), IF(AND(B263<>\"\", B263 >10), 100%, 0))","v":0},0,"",{"$f":"D263*H263+F263*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B263=1,0,IF(B263<>\"\",(M263+N263)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G263), 0.5*Term*aprem)*(1+Indexation*(B263-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B263, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B263<>\"\",B263<=Term),IF(C263<61,Charges!$C$31,W262*(1+(B263<>B262)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,R263+CR262-BB262),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,IF(C263=Input!$O$18,Input!$O$19,R263+CR262-Z263-BE262)),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,CI263+CJ263,AB263*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK263+CL263,( 1-(1-CW263)^(1/12))*(AC263))","v":{"$error":"#VALUE!"}},{"$f":"AC263*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM263+CN263,MAX(AC263-AG263,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",((Flat_Extra/1000)/12)*AQ263*AO263+Input!$H$34*V263*AP263,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B263<>\"\",IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B263<>\"\",B263<=Term-3),MIN(AU263,Charges!$H$11),0)","v":0},{"$f":"IF(C263=1,MIN(AV263,AW263),IF(AV263=0,0,MIN(AW263-AY262,IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$I$100,5)/Mode,0))))*(B263<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",IF(BH263>0,IF(AH264<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,MIN(IF(MOD(C263,12)=0,VLOOKUP(B263,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM263,AH263),AH263-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C263<60,0,IF(MOD(C263,12)=0,(BC263<60)*SUM(INDIRECT($BF$7&(C263+11)&\":\"&$BF$7&C262))+(BC263>=60)*SUMPRODUCT($BD$12:BD263,$BE$12:$BE263),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,IF(MOD(C263,12)=0,VLOOKUP(B263,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B263<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B263<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B263<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B263<=Charges!$C$88),0)","v":0},{"$f":"IF(B263<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B263<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW263*BY263*Input!$H$35+BX263*BZ263*Input!$H$36","v":0},0,{"$f":"CB263*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F263*Charges!$F$51+CM262+IF(MOD(C263-1,12)=0,CN262,0)-BE262,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C263-1,12)=0,H263*D263,CN262),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG263-(B263>PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH263-(B263<=PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"CI263*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ263-CL263-(B263<=PPT)*AF263*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C263=\"\",MOD(C263-1,12)=0,B263>PPT),0%,100%/12+CO262),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B263>PPT),0%,100%-CO263)","v":0},{"$f":"IF(B263>=Charges!$B$68,IF(MOD(C263,12)=0,(Loyalty_Bonus+Charges!$C$69*(B263-11))*AH263,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B264<>\"\", B264<=10),VLOOKUP(B264,Charges!$C$40:$F$50, 4, 0), IF(AND(B264<>\"\", B264 >10), 100%, 0))","v":0},0,"",{"$f":"D264*H264+F264*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B264=1,0,IF(B264<>\"\",(M264+N264)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G264), 0.5*Term*aprem)*(1+Indexation*(B264-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B264, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B264<>\"\",B264<=Term),IF(C264<61,Charges!$C$31,W263*(1+(B264<>B263)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,R264+CR263-BB263),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,IF(C264=Input!$O$18,Input!$O$19,R264+CR263-Z264-BE263)),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,CI264+CJ264,AB264*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK264+CL264,( 1-(1-CW264)^(1/12))*(AC264))","v":{"$error":"#VALUE!"}},{"$f":"AC264*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM264+CN264,MAX(AC264-AG264,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",((Flat_Extra/1000)/12)*AQ264*AO264+Input!$H$34*V264*AP264,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B264<>\"\",IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B264<>\"\",B264<=Term-3),MIN(AU264,Charges!$H$11),0)","v":0},{"$f":"IF(C264=1,MIN(AV264,AW264),IF(AV264=0,0,MIN(AW264-AY263,IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$I$100,5)/Mode,0))))*(B264<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",IF(BH264>0,IF(AH265<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,MIN(IF(MOD(C264,12)=0,VLOOKUP(B264,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM264,AH264),AH264-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C264<60,0,IF(MOD(C264,12)=0,(BC264<60)*SUM(INDIRECT($BF$7&(C264+11)&\":\"&$BF$7&C263))+(BC264>=60)*SUMPRODUCT($BD$12:BD264,$BE$12:$BE264),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,IF(MOD(C264,12)=0,VLOOKUP(B264,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B264<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B264<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B264<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B264<=Charges!$C$88),0)","v":0},{"$f":"IF(B264<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B264<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW264*BY264*Input!$H$35+BX264*BZ264*Input!$H$36","v":0},0,{"$f":"CB264*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F264*Charges!$F$51+CM263+IF(MOD(C264-1,12)=0,CN263,0)-BE263,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C264-1,12)=0,H264*D264,CN263),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG264-(B264>PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH264-(B264<=PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"CI264*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ264-CL264-(B264<=PPT)*AF264*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C264=\"\",MOD(C264-1,12)=0,B264>PPT),0%,100%/12+CO263),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B264>PPT),0%,100%-CO264)","v":0},{"$f":"IF(B264>=Charges!$B$68,IF(MOD(C264,12)=0,(Loyalty_Bonus+Charges!$C$69*(B264-11))*AH264,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B265<>\"\", B265<=10),VLOOKUP(B265,Charges!$C$40:$F$50, 4, 0), IF(AND(B265<>\"\", B265 >10), 100%, 0))","v":0},0,"",{"$f":"D265*H265+F265*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B265=1,0,IF(B265<>\"\",(M265+N265)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G265), 0.5*Term*aprem)*(1+Indexation*(B265-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B265, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B265<>\"\",B265<=Term),IF(C265<61,Charges!$C$31,W264*(1+(B265<>B264)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,R265+CR264-BB264),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,IF(C265=Input!$O$18,Input!$O$19,R265+CR264-Z265-BE264)),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,CI265+CJ265,AB265*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK265+CL265,( 1-(1-CW265)^(1/12))*(AC265))","v":{"$error":"#VALUE!"}},{"$f":"AC265*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM265+CN265,MAX(AC265-AG265,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",((Flat_Extra/1000)/12)*AQ265*AO265+Input!$H$34*V265*AP265,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B265<>\"\",IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B265<>\"\",B265<=Term-3),MIN(AU265,Charges!$H$11),0)","v":0},{"$f":"IF(C265=1,MIN(AV265,AW265),IF(AV265=0,0,MIN(AW265-AY264,IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$I$100,5)/Mode,0))))*(B265<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",IF(BH265>0,IF(AH266<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,MIN(IF(MOD(C265,12)=0,VLOOKUP(B265,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM265,AH265),AH265-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C265<60,0,IF(MOD(C265,12)=0,(BC265<60)*SUM(INDIRECT($BF$7&(C265+11)&\":\"&$BF$7&C264))+(BC265>=60)*SUMPRODUCT($BD$12:BD265,$BE$12:$BE265),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,IF(MOD(C265,12)=0,VLOOKUP(B265,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B265<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B265<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B265<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B265<=Charges!$C$88),0)","v":0},{"$f":"IF(B265<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B265<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW265*BY265*Input!$H$35+BX265*BZ265*Input!$H$36","v":0},0,{"$f":"CB265*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F265*Charges!$F$51+CM264+IF(MOD(C265-1,12)=0,CN264,0)-BE264,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C265-1,12)=0,H265*D265,CN264),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG265-(B265>PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH265-(B265<=PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"CI265*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ265-CL265-(B265<=PPT)*AF265*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C265=\"\",MOD(C265-1,12)=0,B265>PPT),0%,100%/12+CO264),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B265>PPT),0%,100%-CO265)","v":0},{"$f":"IF(B265>=Charges!$B$68,IF(MOD(C265,12)=0,(Loyalty_Bonus+Charges!$C$69*(B265-11))*AH265,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B266<>\"\", B266<=10),VLOOKUP(B266,Charges!$C$40:$F$50, 4, 0), IF(AND(B266<>\"\", B266 >10), 100%, 0))","v":0},0,"",{"$f":"D266*H266+F266*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B266=1,0,IF(B266<>\"\",(M266+N266)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G266), 0.5*Term*aprem)*(1+Indexation*(B266-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B266, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B266<>\"\",B266<=Term),IF(C266<61,Charges!$C$31,W265*(1+(B266<>B265)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,R266+CR265-BB265),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,IF(C266=Input!$O$18,Input!$O$19,R266+CR265-Z266-BE265)),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,CI266+CJ266,AB266*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK266+CL266,( 1-(1-CW266)^(1/12))*(AC266))","v":{"$error":"#VALUE!"}},{"$f":"AC266*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM266+CN266,MAX(AC266-AG266,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",((Flat_Extra/1000)/12)*AQ266*AO266+Input!$H$34*V266*AP266,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B266<>\"\",IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B266<>\"\",B266<=Term-3),MIN(AU266,Charges!$H$11),0)","v":0},{"$f":"IF(C266=1,MIN(AV266,AW266),IF(AV266=0,0,MIN(AW266-AY265,IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$I$100,5)/Mode,0))))*(B266<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",IF(BH266>0,IF(AH267<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,MIN(IF(MOD(C266,12)=0,VLOOKUP(B266,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM266,AH266),AH266-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C266<60,0,IF(MOD(C266,12)=0,(BC266<60)*SUM(INDIRECT($BF$7&(C266+11)&\":\"&$BF$7&C265))+(BC266>=60)*SUMPRODUCT($BD$12:BD266,$BE$12:$BE266),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,IF(MOD(C266,12)=0,VLOOKUP(B266,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B266<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B266<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B266<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B266<=Charges!$C$88),0)","v":0},{"$f":"IF(B266<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B266<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW266*BY266*Input!$H$35+BX266*BZ266*Input!$H$36","v":0},0,{"$f":"CB266*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F266*Charges!$F$51+CM265+IF(MOD(C266-1,12)=0,CN265,0)-BE265,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C266-1,12)=0,H266*D266,CN265),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG266-(B266>PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH266-(B266<=PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"CI266*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ266-CL266-(B266<=PPT)*AF266*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C266=\"\",MOD(C266-1,12)=0,B266>PPT),0%,100%/12+CO265),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B266>PPT),0%,100%-CO266)","v":0},{"$f":"IF(B266>=Charges!$B$68,IF(MOD(C266,12)=0,(Loyalty_Bonus+Charges!$C$69*(B266-11))*AH266,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B267<>\"\", B267<=10),VLOOKUP(B267,Charges!$C$40:$F$50, 4, 0), IF(AND(B267<>\"\", B267 >10), 100%, 0))","v":0},0,"",{"$f":"D267*H267+F267*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B267=1,0,IF(B267<>\"\",(M267+N267)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G267), 0.5*Term*aprem)*(1+Indexation*(B267-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B267, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B267<>\"\",B267<=Term),IF(C267<61,Charges!$C$31,W266*(1+(B267<>B266)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,R267+CR266-BB266),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,IF(C267=Input!$O$18,Input!$O$19,R267+CR266-Z267-BE266)),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,CI267+CJ267,AB267*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK267+CL267,( 1-(1-CW267)^(1/12))*(AC267))","v":{"$error":"#VALUE!"}},{"$f":"AC267*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM267+CN267,MAX(AC267-AG267,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",((Flat_Extra/1000)/12)*AQ267*AO267+Input!$H$34*V267*AP267,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B267<>\"\",IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B267<>\"\",B267<=Term-3),MIN(AU267,Charges!$H$11),0)","v":0},{"$f":"IF(C267=1,MIN(AV267,AW267),IF(AV267=0,0,MIN(AW267-AY266,IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$I$100,5)/Mode,0))))*(B267<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",IF(BH267>0,IF(AH268<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,MIN(IF(MOD(C267,12)=0,VLOOKUP(B267,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM267,AH267),AH267-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C267<60,0,IF(MOD(C267,12)=0,(BC267<60)*SUM(INDIRECT($BF$7&(C267+11)&\":\"&$BF$7&C266))+(BC267>=60)*SUMPRODUCT($BD$12:BD267,$BE$12:$BE267),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,IF(MOD(C267,12)=0,VLOOKUP(B267,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B267<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B267<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B267<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B267<=Charges!$C$88),0)","v":0},{"$f":"IF(B267<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B267<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW267*BY267*Input!$H$35+BX267*BZ267*Input!$H$36","v":0},0,{"$f":"CB267*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F267*Charges!$F$51+CM266+IF(MOD(C267-1,12)=0,CN266,0)-BE266,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C267-1,12)=0,H267*D267,CN266),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG267-(B267>PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH267-(B267<=PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"CI267*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ267-CL267-(B267<=PPT)*AF267*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C267=\"\",MOD(C267-1,12)=0,B267>PPT),0%,100%/12+CO266),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B267>PPT),0%,100%-CO267)","v":0},{"$f":"IF(B267>=Charges!$B$68,IF(MOD(C267,12)=0,(Loyalty_Bonus+Charges!$C$69*(B267-11))*AH267,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C267<=Term*12,C267+1,\"\")","v":""},{"$f":"IFERROR(IF(C268<>\"\",IF(AND(MOD(C268-1,12/Mode)=0,B268<=Term),(Prem)/Mode,0),\"\")*A268, 0)","v":0},{"$f":"IFERROR(IF(B268<>\"\",(aprem),\"\")*A268, 0)","v":0},"","",{"$f":"IF(AND(B268<>\"\", B268<=10),VLOOKUP(B268,Charges!$C$40:$F$50, 4, 0), IF(AND(B268<>\"\", B268 >10), 100%, 0))","v":0},0,"",{"$f":"D268*H268+F268*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B268=1,0,IF(B268<>\"\",(M268+N268)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G268), 0.5*Term*aprem)*(1+Indexation*(B268-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B268, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E268/1000*(B268<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B268<>\"\",B268<=Term),IF(C268<61,Charges!$C$31,W267*(1+(B268<>B267)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,R268+CR267-BB267),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,IF(C268=Input!$O$18,Input!$O$19,R268+CR267-Z268-BE267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,CI268+CJ268,AB268*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK268+CL268,( 1-(1-CW268)^(1/12))*(AC268))","v":{"$error":"#VALUE!"}},{"$f":"AC268*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM268+CN268,MAX(AC268-AG268,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B268<>\"\",((Flat_Extra/1000)/12)*AQ268*AO268+Input!$H$34*V268*AP268,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B268<>\"\",B268<=Term-3),MIN(AU268,Charges!$H$11),0)","v":0},{"$f":"IF(C268=1,MIN(AV268,AW268),IF(AV268=0,0,MIN(AW268-AY267,IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$I$100,5)/Mode,0))))*(B268<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B268<>\"\",IF(BH268>0,IF(AH269<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,MIN(IF(MOD(C268,12)=0,VLOOKUP(B268,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM268,AH268),AH268-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C268<60,0,IF(MOD(C268,12)=0,(BC268<60)*SUM(INDIRECT($BF$7&(C268+11)&\":\"&$BF$7&C267))+(BC268>=60)*SUMPRODUCT($BD$12:BD268,$BE$12:$BE268),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,IF(MOD(C268,12)=0,VLOOKUP(B268,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B268<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B268<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B268<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B268<=Charges!$C$88),0)","v":0},{"$f":"IF(B268<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B268<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW268*BY268*Input!$H$35+BX268*BZ268*Input!$H$36","v":0},0,{"$f":"CB268*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F268*Charges!$F$51+CM267+IF(MOD(C268-1,12)=0,CN267,0)-BE267,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C268-1,12)=0,H268*D268,CN267),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG268-(B268>PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH268-(B268<=PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"CI268*Charges!$C$22/12","v":0},0,{"$f":"CI268-CK268+CQ267-(B268>PPT)*AF268","v":{"$error":"#VALUE!"}},{"$f":"CJ268-CL268-(B268<=PPT)*AF268*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C268=\"\",MOD(C268-1,12)=0,B268>PPT),0%,100%/12+CO267),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B268>PPT),0%,100%-CO268)","v":0},{"$f":"IF(B268>=Charges!$B$68,IF(MOD(C268,12)=0,(Loyalty_Bonus+Charges!$C$69*(B268-11))*AH268,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B268 >8, avg_fmc_dfa2, IF(Term-B268 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B268 >16, avg_fmc_dfa6, IF(Term-B268 > 11, avg_fmc_dfa7,IF(Term-B268 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU268, CV268)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
["","","",0,0,"","",{"$f":"IF(AND(B269<>\"\", B269<=10),VLOOKUP(B269,Charges!$C$40:$F$50, 4, 0), IF(AND(B269<>\"\", B269 >10), 100%, 0))","v":0},0,"",{"$f":"D269*H269+F269*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B269=1,0,IF(B269<>\"\",(M269+N269)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G269), 0.5*Term*aprem)*(1+Indexation*(B269-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B269, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B269<>\"\",B269<=Term),IF(C269<61,Charges!$C$31,W268*(1+(B269<>B268)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,R269+CR268-BB268),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,IF(C269=Input!$O$18,Input!$O$19,R269+CR268-Z269-BE268)),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,CI269+CJ269,AB269*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK269+CL269,( 1-(1-CW269)^(1/12))*(AC269))","v":{"$error":"#VALUE!"}},{"$f":"AC269*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM269+CN269,MAX(AC269-AG269,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",((Flat_Extra/1000)/12)*AQ269*AO269+Input!$H$34*V269*AP269,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B269<>\"\",IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B269<>\"\",B269<=Term-3),MIN(AU269,Charges!$H$11),0)","v":0},{"$f":"IF(C269=1,MIN(AV269,AW269),IF(AV269=0,0,MIN(AW269-AY268,IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$I$100,5)/Mode,0))))*(B269<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",IF(BH269>0,IF(AH270<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,MIN(IF(MOD(C269,12)=0,VLOOKUP(B269,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM269,AH269),AH269-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C269<60,0,IF(MOD(C269,12)=0,(BC269<60)*SUM(INDIRECT($BF$7&(C269+11)&\":\"&$BF$7&C268))+(BC269>=60)*SUMPRODUCT($BD$12:BD269,$BE$12:$BE269),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,IF(MOD(C269,12)=0,VLOOKUP(B269,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B269<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B269<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B269<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B269<=Charges!$C$88),0)","v":0},{"$f":"IF(B269<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B269<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW269*BY269*Input!$H$35+BX269*BZ269*Input!$H$36","v":0},0,{"$f":"CB269*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F269*Charges!$F$51+CM268+IF(MOD(C269-1,12)=0,CN268,0)-BE268,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C269-1,12)=0,H269*D269,CN268),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG269-(B269>PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH269-(B269<=PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"CI269*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ269-CL269-(B269<=PPT)*AF269*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C269=\"\",MOD(C269-1,12)=0,B269>PPT),0%,100%/12+CO268),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B269>PPT),0%,100%-CO269)","v":0},{"$f":"IF(B269>=Charges!$B$68,IF(MOD(C269,12)=0,(Loyalty_Bonus+Charges!$C$69*(B269-11))*AH269,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B270<>\"\", B270<=10),VLOOKUP(B270,Charges!$C$40:$F$50, 4, 0), IF(AND(B270<>\"\", B270 >10), 100%, 0))","v":0},0,"",{"$f":"D270*H270+F270*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B270=1,0,IF(B270<>\"\",(M270+N270)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G270), 0.5*Term*aprem)*(1+Indexation*(B270-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B270, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B270<>\"\",B270<=Term),IF(C270<61,Charges!$C$31,W269*(1+(B270<>B269)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,R270+CR269-BB269),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,IF(C270=Input!$O$18,Input!$O$19,R270+CR269-Z270-BE269)),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,CI270+CJ270,AB270*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK270+CL270,( 1-(1-CW270)^(1/12))*(AC270))","v":{"$error":"#VALUE!"}},{"$f":"AC270*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM270+CN270,MAX(AC270-AG270,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",((Flat_Extra/1000)/12)*AQ270*AO270+Input!$H$34*V270*AP270,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B270<>\"\",IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B270<>\"\",B270<=Term-3),MIN(AU270,Charges!$H$11),0)","v":0},{"$f":"IF(C270=1,MIN(AV270,AW270),IF(AV270=0,0,MIN(AW270-AY269,IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$I$100,5)/Mode,0))))*(B270<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",IF(BH270>0,IF(AH271<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,MIN(IF(MOD(C270,12)=0,VLOOKUP(B270,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM270,AH270),AH270-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C270<60,0,IF(MOD(C270,12)=0,(BC270<60)*SUM(INDIRECT($BF$7&(C270+11)&\":\"&$BF$7&C269))+(BC270>=60)*SUMPRODUCT($BD$12:BD270,$BE$12:$BE270),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,IF(MOD(C270,12)=0,VLOOKUP(B270,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B270<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B270<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B270<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B270<=Charges!$C$88),0)","v":0},{"$f":"IF(B270<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B270<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW270*BY270*Input!$H$35+BX270*BZ270*Input!$H$36","v":0},0,{"$f":"CB270*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F270*Charges!$F$51+CM269+IF(MOD(C270-1,12)=0,CN269,0)-BE269,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C270-1,12)=0,H270*D270,CN269),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG270-(B270>PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH270-(B270<=PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"CI270*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ270-CL270-(B270<=PPT)*AF270*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C270=\"\",MOD(C270-1,12)=0,B270>PPT),0%,100%/12+CO269),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B270>PPT),0%,100%-CO270)","v":0},{"$f":"IF(B270>=Charges!$B$68,IF(MOD(C270,12)=0,(Loyalty_Bonus+Charges!$C$69*(B270-11))*AH270,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B271<>\"\", B271<=10),VLOOKUP(B271,Charges!$C$40:$F$50, 4, 0), IF(AND(B271<>\"\", B271 >10), 100%, 0))","v":0},0,"",{"$f":"D271*H271+F271*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B271=1,0,IF(B271<>\"\",(M271+N271)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G271), 0.5*Term*aprem)*(1+Indexation*(B271-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B271, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B271<>\"\",B271<=Term),IF(C271<61,Charges!$C$31,W270*(1+(B271<>B270)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,R271+CR270-BB270),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,IF(C271=Input!$O$18,Input!$O$19,R271+CR270-Z271-BE270)),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,CI271+CJ271,AB271*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK271+CL271,( 1-(1-CW271)^(1/12))*(AC271))","v":{"$error":"#VALUE!"}},{"$f":"AC271*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM271+CN271,MAX(AC271-AG271,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",((Flat_Extra/1000)/12)*AQ271*AO271+Input!$H$34*V271*AP271,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B271<>\"\",IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B271<>\"\",B271<=Term-3),MIN(AU271,Charges!$H$11),0)","v":0},{"$f":"IF(C271=1,MIN(AV271,AW271),IF(AV271=0,0,MIN(AW271-AY270,IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$I$100,5)/Mode,0))))*(B271<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",IF(BH271>0,IF(AH272<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,MIN(IF(MOD(C271,12)=0,VLOOKUP(B271,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM271,AH271),AH271-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C271<60,0,IF(MOD(C271,12)=0,(BC271<60)*SUM(INDIRECT($BF$7&(C271+11)&\":\"&$BF$7&C270))+(BC271>=60)*SUMPRODUCT($BD$12:BD271,$BE$12:$BE271),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,IF(MOD(C271,12)=0,VLOOKUP(B271,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B271<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B271<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B271<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B271<=Charges!$C$88),0)","v":0},{"$f":"IF(B271<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B271<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW271*BY271*Input!$H$35+BX271*BZ271*Input!$H$36","v":0},0,{"$f":"CB271*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F271*Charges!$F$51+CM270+IF(MOD(C271-1,12)=0,CN270,0)-BE270,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C271-1,12)=0,H271*D271,CN270),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG271-(B271>PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH271-(B271<=PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"CI271*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ271-CL271-(B271<=PPT)*AF271*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C271=\"\",MOD(C271-1,12)=0,B271>PPT),0%,100%/12+CO270),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B271>PPT),0%,100%-CO271)","v":0},{"$f":"IF(B271>=Charges!$B$68,IF(MOD(C271,12)=0,(Loyalty_Bonus+Charges!$C$69*(B271-11))*AH271,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B272<>\"\", B272<=10),VLOOKUP(B272,Charges!$C$40:$F$50, 4, 0), IF(AND(B272<>\"\", B272 >10), 100%, 0))","v":0},0,"",{"$f":"D272*H272+F272*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B272=1,0,IF(B272<>\"\",(M272+N272)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G272), 0.5*Term*aprem)*(1+Indexation*(B272-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B272, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B272<>\"\",B272<=Term),IF(C272<61,Charges!$C$31,W271*(1+(B272<>B271)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,R272+CR271-BB271),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,IF(C272=Input!$O$18,Input!$O$19,R272+CR271-Z272-BE271)),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,CI272+CJ272,AB272*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK272+CL272,( 1-(1-CW272)^(1/12))*(AC272))","v":{"$error":"#VALUE!"}},{"$f":"AC272*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM272+CN272,MAX(AC272-AG272,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",((Flat_Extra/1000)/12)*AQ272*AO272+Input!$H$34*V272*AP272,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B272<>\"\",IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B272<>\"\",B272<=Term-3),MIN(AU272,Charges!$H$11),0)","v":0},{"$f":"IF(C272=1,MIN(AV272,AW272),IF(AV272=0,0,MIN(AW272-AY271,IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$I$100,5)/Mode,0))))*(B272<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",IF(BH272>0,IF(AH273<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,MIN(IF(MOD(C272,12)=0,VLOOKUP(B272,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM272,AH272),AH272-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C272<60,0,IF(MOD(C272,12)=0,(BC272<60)*SUM(INDIRECT($BF$7&(C272+11)&\":\"&$BF$7&C271))+(BC272>=60)*SUMPRODUCT($BD$12:BD272,$BE$12:$BE272),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,IF(MOD(C272,12)=0,VLOOKUP(B272,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B272<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B272<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B272<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B272<=Charges!$C$88),0)","v":0},{"$f":"IF(B272<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B272<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW272*BY272*Input!$H$35+BX272*BZ272*Input!$H$36","v":0},0,{"$f":"CB272*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F272*Charges!$F$51+CM271+IF(MOD(C272-1,12)=0,CN271,0)-BE271,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C272-1,12)=0,H272*D272,CN271),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG272-(B272>PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH272-(B272<=PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"CI272*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ272-CL272-(B272<=PPT)*AF272*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C272=\"\",MOD(C272-1,12)=0,B272>PPT),0%,100%/12+CO271),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B272>PPT),0%,100%-CO272)","v":0},{"$f":"IF(B272>=Charges!$B$68,IF(MOD(C272,12)=0,(Loyalty_Bonus+Charges!$C$69*(B272-11))*AH272,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B273<>\"\", B273<=10),VLOOKUP(B273,Charges!$C$40:$F$50, 4, 0), IF(AND(B273<>\"\", B273 >10), 100%, 0))","v":0},0,"",{"$f":"D273*H273+F273*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B273=1,0,IF(B273<>\"\",(M273+N273)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G273), 0.5*Term*aprem)*(1+Indexation*(B273-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B273, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B273<>\"\",B273<=Term),IF(C273<61,Charges!$C$31,W272*(1+(B273<>B272)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,R273+CR272-BB272),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,IF(C273=Input!$O$18,Input!$O$19,R273+CR272-Z273-BE272)),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,CI273+CJ273,AB273*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK273+CL273,( 1-(1-CW273)^(1/12))*(AC273))","v":{"$error":"#VALUE!"}},{"$f":"AC273*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM273+CN273,MAX(AC273-AG273,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",((Flat_Extra/1000)/12)*AQ273*AO273+Input!$H$34*V273*AP273,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B273<>\"\",IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B273<>\"\",B273<=Term-3),MIN(AU273,Charges!$H$11),0)","v":0},{"$f":"IF(C273=1,MIN(AV273,AW273),IF(AV273=0,0,MIN(AW273-AY272,IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$I$100,5)/Mode,0))))*(B273<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",IF(BH273>0,IF(AH274<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,MIN(IF(MOD(C273,12)=0,VLOOKUP(B273,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM273,AH273),AH273-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C273<60,0,IF(MOD(C273,12)=0,(BC273<60)*SUM(INDIRECT($BF$7&(C273+11)&\":\"&$BF$7&C272))+(BC273>=60)*SUMPRODUCT($BD$12:BD273,$BE$12:$BE273),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,IF(MOD(C273,12)=0,VLOOKUP(B273,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B273<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B273<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B273<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B273<=Charges!$C$88),0)","v":0},{"$f":"IF(B273<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B273<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW273*BY273*Input!$H$35+BX273*BZ273*Input!$H$36","v":0},0,{"$f":"CB273*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F273*Charges!$F$51+CM272+IF(MOD(C273-1,12)=0,CN272,0)-BE272,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C273-1,12)=0,H273*D273,CN272),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG273-(B273>PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH273-(B273<=PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"CI273*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ273-CL273-(B273<=PPT)*AF273*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C273=\"\",MOD(C273-1,12)=0,B273>PPT),0%,100%/12+CO272),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B273>PPT),0%,100%-CO273)","v":0},{"$f":"IF(B273>=Charges!$B$68,IF(MOD(C273,12)=0,(Loyalty_Bonus+Charges!$C$69*(B273-11))*AH273,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B274<>\"\", B274<=10),VLOOKUP(B274,Charges!$C$40:$F$50, 4, 0), IF(AND(B274<>\"\", B274 >10), 100%, 0))","v":0},0,"",{"$f":"D274*H274+F274*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B274=1,0,IF(B274<>\"\",(M274+N274)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G274), 0.5*Term*aprem)*(1+Indexation*(B274-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B274, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B274<>\"\",B274<=Term),IF(C274<61,Charges!$C$31,W273*(1+(B274<>B273)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,R274+CR273-BB273),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,IF(C274=Input!$O$18,Input!$O$19,R274+CR273-Z274-BE273)),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,CI274+CJ274,AB274*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK274+CL274,( 1-(1-CW274)^(1/12))*(AC274))","v":{"$error":"#VALUE!"}},{"$f":"AC274*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM274+CN274,MAX(AC274-AG274,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",((Flat_Extra/1000)/12)*AQ274*AO274+Input!$H$34*V274*AP274,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B274<>\"\",IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B274<>\"\",B274<=Term-3),MIN(AU274,Charges!$H$11),0)","v":0},{"$f":"IF(C274=1,MIN(AV274,AW274),IF(AV274=0,0,MIN(AW274-AY273,IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$I$100,5)/Mode,0))))*(B274<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",IF(BH274>0,IF(AH275<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,MIN(IF(MOD(C274,12)=0,VLOOKUP(B274,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM274,AH274),AH274-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C274<60,0,IF(MOD(C274,12)=0,(BC274<60)*SUM(INDIRECT($BF$7&(C274+11)&\":\"&$BF$7&C273))+(BC274>=60)*SUMPRODUCT($BD$12:BD274,$BE$12:$BE274),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,IF(MOD(C274,12)=0,VLOOKUP(B274,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B274<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B274<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B274<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B274<=Charges!$C$88),0)","v":0},{"$f":"IF(B274<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B274<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW274*BY274*Input!$H$35+BX274*BZ274*Input!$H$36","v":0},0,{"$f":"CB274*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F274*Charges!$F$51+CM273+IF(MOD(C274-1,12)=0,CN273,0)-BE273,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C274-1,12)=0,H274*D274,CN273),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG274-(B274>PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH274-(B274<=PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"CI274*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ274-CL274-(B274<=PPT)*AF274*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C274=\"\",MOD(C274-1,12)=0,B274>PPT),0%,100%/12+CO273),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B274>PPT),0%,100%-CO274)","v":0},{"$f":"IF(B274>=Charges!$B$68,IF(MOD(C274,12)=0,(Loyalty_Bonus+Charges!$C$69*(B274-11))*AH274,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B275<>\"\", B275<=10),VLOOKUP(B275,Charges!$C$40:$F$50, 4, 0), IF(AND(B275<>\"\", B275 >10), 100%, 0))","v":0},0,"",{"$f":"D275*H275+F275*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B275=1,0,IF(B275<>\"\",(M275+N275)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G275), 0.5*Term*aprem)*(1+Indexation*(B275-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B275, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B275<>\"\",B275<=Term),IF(C275<61,Charges!$C$31,W274*(1+(B275<>B274)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,R275+CR274-BB274),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,IF(C275=Input!$O$18,Input!$O$19,R275+CR274-Z275-BE274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,CI275+CJ275,AB275*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK275+CL275,( 1-(1-CW275)^(1/12))*(AC275))","v":{"$error":"#VALUE!"}},{"$f":"AC275*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM275+CN275,MAX(AC275-AG275,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",((Flat_Extra/1000)/12)*AQ275*AO275+Input!$H$34*V275*AP275,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B275<>\"\",B275<=Term-3),MIN(AU275,Charges!$H$11),0)","v":0},{"$f":"IF(C275=1,MIN(AV275,AW275),IF(AV275=0,0,MIN(AW275-AY274,IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$I$100,5)/Mode,0))))*(B275<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",IF(BH275>0,IF(AH276<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,MIN(IF(MOD(C275,12)=0,VLOOKUP(B275,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM275,AH275),AH275-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C275<60,0,IF(MOD(C275,12)=0,(BC275<60)*SUM(INDIRECT($BF$7&(C275+11)&\":\"&$BF$7&C274))+(BC275>=60)*SUMPRODUCT($BD$12:BD275,$BE$12:$BE275),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,IF(MOD(C275,12)=0,VLOOKUP(B275,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B275<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B275<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B275<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B275<=Charges!$C$88),0)","v":0},{"$f":"IF(B275<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B275<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW275*BY275*Input!$H$35+BX275*BZ275*Input!$H$36","v":0},0,{"$f":"CB275*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F275*Charges!$F$51+CM274+IF(MOD(C275-1,12)=0,CN274,0)-BE274,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C275-1,12)=0,H275*D275,CN274),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG275-(B275>PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH275-(B275<=PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"CI275*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ275-CL275-(B275<=PPT)*AF275*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C275=\"\",MOD(C275-1,12)=0,B275>PPT),0%,100%/12+CO274),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B275>PPT),0%,100%-CO275)","v":0},{"$f":"IF(B275>=Charges!$B$68,IF(MOD(C275,12)=0,(Loyalty_Bonus+Charges!$C$69*(B275-11))*AH275,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B276<>\"\", B276<=10),VLOOKUP(B276,Charges!$C$40:$F$50, 4, 0), IF(AND(B276<>\"\", B276 >10), 100%, 0))","v":0},0,"",{"$f":"D276*H276+F276*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B276=1,0,IF(B276<>\"\",(M276+N276)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G276), 0.5*Term*aprem)*(1+Indexation*(B276-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B276, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B276<>\"\",B276<=Term),IF(C276<61,Charges!$C$31,W275*(1+(B276<>B275)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,R276+CR275-BB275),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,IF(C276=Input!$O$18,Input!$O$19,R276+CR275-Z276-BE275)),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,CI276+CJ276,AB276*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK276+CL276,( 1-(1-CW276)^(1/12))*(AC276))","v":{"$error":"#VALUE!"}},{"$f":"AC276*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM276+CN276,MAX(AC276-AG276,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",((Flat_Extra/1000)/12)*AQ276*AO276+Input!$H$34*V276*AP276,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B276<>\"\",IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B276<>\"\",B276<=Term-3),MIN(AU276,Charges!$H$11),0)","v":0},{"$f":"IF(C276=1,MIN(AV276,AW276),IF(AV276=0,0,MIN(AW276-AY275,IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$I$100,5)/Mode,0))))*(B276<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",IF(BH276>0,IF(AH277<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,MIN(IF(MOD(C276,12)=0,VLOOKUP(B276,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM276,AH276),AH276-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C276<60,0,IF(MOD(C276,12)=0,(BC276<60)*SUM(INDIRECT($BF$7&(C276+11)&\":\"&$BF$7&C275))+(BC276>=60)*SUMPRODUCT($BD$12:BD276,$BE$12:$BE276),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,IF(MOD(C276,12)=0,VLOOKUP(B276,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B276<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B276<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B276<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B276<=Charges!$C$88),0)","v":0},{"$f":"IF(B276<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B276<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW276*BY276*Input!$H$35+BX276*BZ276*Input!$H$36","v":0},0,{"$f":"CB276*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F276*Charges!$F$51+CM275+IF(MOD(C276-1,12)=0,CN275,0)-BE275,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C276-1,12)=0,H276*D276,CN275),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG276-(B276>PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH276-(B276<=PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"CI276*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ276-CL276-(B276<=PPT)*AF276*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C276=\"\",MOD(C276-1,12)=0,B276>PPT),0%,100%/12+CO275),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B276>PPT),0%,100%-CO276)","v":0},{"$f":"IF(B276>=Charges!$B$68,IF(MOD(C276,12)=0,(Loyalty_Bonus+Charges!$C$69*(B276-11))*AH276,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B277<>\"\", B277<=10),VLOOKUP(B277,Charges!$C$40:$F$50, 4, 0), IF(AND(B277<>\"\", B277 >10), 100%, 0))","v":0},0,"",{"$f":"D277*H277+F277*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B277=1,0,IF(B277<>\"\",(M277+N277)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G277), 0.5*Term*aprem)*(1+Indexation*(B277-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B277, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B277<>\"\",B277<=Term),IF(C277<61,Charges!$C$31,W276*(1+(B277<>B276)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,R277+CR276-BB276),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,IF(C277=Input!$O$18,Input!$O$19,R277+CR276-Z277-BE276)),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,CI277+CJ277,AB277*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK277+CL277,( 1-(1-CW277)^(1/12))*(AC277))","v":{"$error":"#VALUE!"}},{"$f":"AC277*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM277+CN277,MAX(AC277-AG277,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",((Flat_Extra/1000)/12)*AQ277*AO277+Input!$H$34*V277*AP277,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B277<>\"\",IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B277<>\"\",B277<=Term-3),MIN(AU277,Charges!$H$11),0)","v":0},{"$f":"IF(C277=1,MIN(AV277,AW277),IF(AV277=0,0,MIN(AW277-AY276,IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$I$100,5)/Mode,0))))*(B277<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",IF(BH277>0,IF(AH278<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,MIN(IF(MOD(C277,12)=0,VLOOKUP(B277,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM277,AH277),AH277-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C277<60,0,IF(MOD(C277,12)=0,(BC277<60)*SUM(INDIRECT($BF$7&(C277+11)&\":\"&$BF$7&C276))+(BC277>=60)*SUMPRODUCT($BD$12:BD277,$BE$12:$BE277),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,IF(MOD(C277,12)=0,VLOOKUP(B277,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B277<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B277<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B277<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B277<=Charges!$C$88),0)","v":0},{"$f":"IF(B277<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B277<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW277*BY277*Input!$H$35+BX277*BZ277*Input!$H$36","v":0},0,{"$f":"CB277*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F277*Charges!$F$51+CM276+IF(MOD(C277-1,12)=0,CN276,0)-BE276,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C277-1,12)=0,H277*D277,CN276),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG277-(B277>PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH277-(B277<=PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"CI277*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ277-CL277-(B277<=PPT)*AF277*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C277=\"\",MOD(C277-1,12)=0,B277>PPT),0%,100%/12+CO276),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B277>PPT),0%,100%-CO277)","v":0},{"$f":"IF(B277>=Charges!$B$68,IF(MOD(C277,12)=0,(Loyalty_Bonus+Charges!$C$69*(B277-11))*AH277,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B278<>\"\", B278<=10),VLOOKUP(B278,Charges!$C$40:$F$50, 4, 0), IF(AND(B278<>\"\", B278 >10), 100%, 0))","v":0},0,"",{"$f":"D278*H278+F278*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B278=1,0,IF(B278<>\"\",(M278+N278)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G278), 0.5*Term*aprem)*(1+Indexation*(B278-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B278, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B278<>\"\",B278<=Term),IF(C278<61,Charges!$C$31,W277*(1+(B278<>B277)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,R278+CR277-BB277),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,IF(C278=Input!$O$18,Input!$O$19,R278+CR277-Z278-BE277)),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,CI278+CJ278,AB278*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK278+CL278,( 1-(1-CW278)^(1/12))*(AC278))","v":{"$error":"#VALUE!"}},{"$f":"AC278*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM278+CN278,MAX(AC278-AG278,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",((Flat_Extra/1000)/12)*AQ278*AO278+Input!$H$34*V278*AP278,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B278<>\"\",IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B278<>\"\",B278<=Term-3),MIN(AU278,Charges!$H$11),0)","v":0},{"$f":"IF(C278=1,MIN(AV278,AW278),IF(AV278=0,0,MIN(AW278-AY277,IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$I$100,5)/Mode,0))))*(B278<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",IF(BH278>0,IF(AH279<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,MIN(IF(MOD(C278,12)=0,VLOOKUP(B278,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM278,AH278),AH278-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C278<60,0,IF(MOD(C278,12)=0,(BC278<60)*SUM(INDIRECT($BF$7&(C278+11)&\":\"&$BF$7&C277))+(BC278>=60)*SUMPRODUCT($BD$12:BD278,$BE$12:$BE278),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,IF(MOD(C278,12)=0,VLOOKUP(B278,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B278<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B278<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B278<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B278<=Charges!$C$88),0)","v":0},{"$f":"IF(B278<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B278<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW278*BY278*Input!$H$35+BX278*BZ278*Input!$H$36","v":0},0,{"$f":"CB278*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F278*Charges!$F$51+CM277+IF(MOD(C278-1,12)=0,CN277,0)-BE277,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C278-1,12)=0,H278*D278,CN277),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG278-(B278>PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH278-(B278<=PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"CI278*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ278-CL278-(B278<=PPT)*AF278*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C278=\"\",MOD(C278-1,12)=0,B278>PPT),0%,100%/12+CO277),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B278>PPT),0%,100%-CO278)","v":0},{"$f":"IF(B278>=Charges!$B$68,IF(MOD(C278,12)=0,(Loyalty_Bonus+Charges!$C$69*(B278-11))*AH278,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B279<>\"\", B279<=10),VLOOKUP(B279,Charges!$C$40:$F$50, 4, 0), IF(AND(B279<>\"\", B279 >10), 100%, 0))","v":0},0,"",{"$f":"D279*H279+F279*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B279=1,0,IF(B279<>\"\",(M279+N279)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G279), 0.5*Term*aprem)*(1+Indexation*(B279-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B279, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B279<>\"\",B279<=Term),IF(C279<61,Charges!$C$31,W278*(1+(B279<>B278)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,R279+CR278-BB278),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,IF(C279=Input!$O$18,Input!$O$19,R279+CR278-Z279-BE278)),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,CI279+CJ279,AB279*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK279+CL279,( 1-(1-CW279)^(1/12))*(AC279))","v":{"$error":"#VALUE!"}},{"$f":"AC279*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM279+CN279,MAX(AC279-AG279,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",((Flat_Extra/1000)/12)*AQ279*AO279+Input!$H$34*V279*AP279,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B279<>\"\",IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B279<>\"\",B279<=Term-3),MIN(AU279,Charges!$H$11),0)","v":0},{"$f":"IF(C279=1,MIN(AV279,AW279),IF(AV279=0,0,MIN(AW279-AY278,IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$I$100,5)/Mode,0))))*(B279<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",IF(BH279>0,IF(AH280<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,MIN(IF(MOD(C279,12)=0,VLOOKUP(B279,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM279,AH279),AH279-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C279<60,0,IF(MOD(C279,12)=0,(BC279<60)*SUM(INDIRECT($BF$7&(C279+11)&\":\"&$BF$7&C278))+(BC279>=60)*SUMPRODUCT($BD$12:BD279,$BE$12:$BE279),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,IF(MOD(C279,12)=0,VLOOKUP(B279,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B279<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B279<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B279<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B279<=Charges!$C$88),0)","v":0},{"$f":"IF(B279<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B279<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW279*BY279*Input!$H$35+BX279*BZ279*Input!$H$36","v":0},0,{"$f":"CB279*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F279*Charges!$F$51+CM278+IF(MOD(C279-1,12)=0,CN278,0)-BE278,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C279-1,12)=0,H279*D279,CN278),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG279-(B279>PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH279-(B279<=PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"CI279*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ279-CL279-(B279<=PPT)*AF279*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C279=\"\",MOD(C279-1,12)=0,B279>PPT),0%,100%/12+CO278),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B279>PPT),0%,100%-CO279)","v":0},{"$f":"IF(B279>=Charges!$B$68,IF(MOD(C279,12)=0,(Loyalty_Bonus+Charges!$C$69*(B279-11))*AH279,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B280<>\"\", B280<=10),VLOOKUP(B280,Charges!$C$40:$F$50, 4, 0), IF(AND(B280<>\"\", B280 >10), 100%, 0))","v":0},0,"",{"$f":"D280*H280+F280*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B280=1,0,IF(B280<>\"\",(M280+N280)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G280), 0.5*Term*aprem)*(1+Indexation*(B280-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B280, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B280<>\"\",B280<=Term),IF(C280<61,Charges!$C$31,W279*(1+(B280<>B279)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,R280+CR279-BB279),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,IF(C280=Input!$O$18,Input!$O$19,R280+CR279-Z280-BE279)),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,CI280+CJ280,AB280*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK280+CL280,( 1-(1-CW280)^(1/12))*(AC280))","v":{"$error":"#VALUE!"}},{"$f":"AC280*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM280+CN280,MAX(AC280-AG280,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",((Flat_Extra/1000)/12)*AQ280*AO280+Input!$H$34*V280*AP280,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B280<>\"\",IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B280<>\"\",B280<=Term-3),MIN(AU280,Charges!$H$11),0)","v":0},{"$f":"IF(C280=1,MIN(AV280,AW280),IF(AV280=0,0,MIN(AW280-AY279,IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$I$100,5)/Mode,0))))*(B280<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",IF(BH280>0,IF(AH281<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,MIN(IF(MOD(C280,12)=0,VLOOKUP(B280,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM280,AH280),AH280-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C280<60,0,IF(MOD(C280,12)=0,(BC280<60)*SUM(INDIRECT($BF$7&(C280+11)&\":\"&$BF$7&C279))+(BC280>=60)*SUMPRODUCT($BD$12:BD280,$BE$12:$BE280),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,IF(MOD(C280,12)=0,VLOOKUP(B280,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B280<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B280<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B280<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B280<=Charges!$C$88),0)","v":0},{"$f":"IF(B280<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B280<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW280*BY280*Input!$H$35+BX280*BZ280*Input!$H$36","v":0},0,{"$f":"CB280*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F280*Charges!$F$51+CM279+IF(MOD(C280-1,12)=0,CN279,0)-BE279,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C280-1,12)=0,H280*D280,CN279),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG280-(B280>PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH280-(B280<=PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"CI280*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ280-CL280-(B280<=PPT)*AF280*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C280=\"\",MOD(C280-1,12)=0,B280>PPT),0%,100%/12+CO279),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B280>PPT),0%,100%-CO280)","v":0},{"$f":"IF(B280>=Charges!$B$68,IF(MOD(C280,12)=0,(Loyalty_Bonus+Charges!$C$69*(B280-11))*AH280,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B281<>\"\", B281<=10),VLOOKUP(B281,Charges!$C$40:$F$50, 4, 0), IF(AND(B281<>\"\", B281 >10), 100%, 0))","v":0},0,"",{"$f":"D281*H281+F281*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B281=1,0,IF(B281<>\"\",(M281+N281)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G281), 0.5*Term*aprem)*(1+Indexation*(B281-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B281, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B281<>\"\",B281<=Term),IF(C281<61,Charges!$C$31,W280*(1+(B281<>B280)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,R281+CR280-BB280),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,IF(C281=Input!$O$18,Input!$O$19,R281+CR280-Z281-BE280)),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,CI281+CJ281,AB281*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK281+CL281,( 1-(1-CW281)^(1/12))*(AC281))","v":{"$error":"#VALUE!"}},{"$f":"AC281*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM281+CN281,MAX(AC281-AG281,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",((Flat_Extra/1000)/12)*AQ281*AO281+Input!$H$34*V281*AP281,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B281<>\"\",IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B281<>\"\",B281<=Term-3),MIN(AU281,Charges!$H$11),0)","v":0},{"$f":"IF(C281=1,MIN(AV281,AW281),IF(AV281=0,0,MIN(AW281-AY280,IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$I$100,5)/Mode,0))))*(B281<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",IF(BH281>0,IF(AH282<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,MIN(IF(MOD(C281,12)=0,VLOOKUP(B281,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM281,AH281),AH281-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C281<60,0,IF(MOD(C281,12)=0,(BC281<60)*SUM(INDIRECT($BF$7&(C281+11)&\":\"&$BF$7&C280))+(BC281>=60)*SUMPRODUCT($BD$12:BD281,$BE$12:$BE281),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,IF(MOD(C281,12)=0,VLOOKUP(B281,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B281<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B281<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B281<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B281<=Charges!$C$88),0)","v":0},{"$f":"IF(B281<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B281<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW281*BY281*Input!$H$35+BX281*BZ281*Input!$H$36","v":0},0,{"$f":"CB281*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F281*Charges!$F$51+CM280+IF(MOD(C281-1,12)=0,CN280,0)-BE280,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C281-1,12)=0,H281*D281,CN280),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG281-(B281>PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH281-(B281<=PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"CI281*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ281-CL281-(B281<=PPT)*AF281*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C281=\"\",MOD(C281-1,12)=0,B281>PPT),0%,100%/12+CO280),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B281>PPT),0%,100%-CO281)","v":0},{"$f":"IF(B281>=Charges!$B$68,IF(MOD(C281,12)=0,(Loyalty_Bonus+Charges!$C$69*(B281-11))*AH281,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B282<>\"\", B282<=10),VLOOKUP(B282,Charges!$C$40:$F$50, 4, 0), IF(AND(B282<>\"\", B282 >10), 100%, 0))","v":0},0,"",{"$f":"D282*H282+F282*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B282=1,0,IF(B282<>\"\",(M282+N282)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G282), 0.5*Term*aprem)*(1+Indexation*(B282-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B282, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B282<>\"\",B282<=Term),IF(C282<61,Charges!$C$31,W281*(1+(B282<>B281)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,R282+CR281-BB281),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,IF(C282=Input!$O$18,Input!$O$19,R282+CR281-Z282-BE281)),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,CI282+CJ282,AB282*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK282+CL282,( 1-(1-CW282)^(1/12))*(AC282))","v":{"$error":"#VALUE!"}},{"$f":"AC282*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM282+CN282,MAX(AC282-AG282,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",((Flat_Extra/1000)/12)*AQ282*AO282+Input!$H$34*V282*AP282,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B282<>\"\",IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B282<>\"\",B282<=Term-3),MIN(AU282,Charges!$H$11),0)","v":0},{"$f":"IF(C282=1,MIN(AV282,AW282),IF(AV282=0,0,MIN(AW282-AY281,IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$I$100,5)/Mode,0))))*(B282<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",IF(BH282>0,IF(AH283<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,MIN(IF(MOD(C282,12)=0,VLOOKUP(B282,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM282,AH282),AH282-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C282<60,0,IF(MOD(C282,12)=0,(BC282<60)*SUM(INDIRECT($BF$7&(C282+11)&\":\"&$BF$7&C281))+(BC282>=60)*SUMPRODUCT($BD$12:BD282,$BE$12:$BE282),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,IF(MOD(C282,12)=0,VLOOKUP(B282,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B282<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B282<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B282<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B282<=Charges!$C$88),0)","v":0},{"$f":"IF(B282<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B282<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW282*BY282*Input!$H$35+BX282*BZ282*Input!$H$36","v":0},0,{"$f":"CB282*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F282*Charges!$F$51+CM281+IF(MOD(C282-1,12)=0,CN281,0)-BE281,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C282-1,12)=0,H282*D282,CN281),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG282-(B282>PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH282-(B282<=PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"CI282*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ282-CL282-(B282<=PPT)*AF282*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C282=\"\",MOD(C282-1,12)=0,B282>PPT),0%,100%/12+CO281),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B282>PPT),0%,100%-CO282)","v":0},{"$f":"IF(B282>=Charges!$B$68,IF(MOD(C282,12)=0,(Loyalty_Bonus+Charges!$C$69*(B282-11))*AH282,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B283<>\"\", B283<=10),VLOOKUP(B283,Charges!$C$40:$F$50, 4, 0), IF(AND(B283<>\"\", B283 >10), 100%, 0))","v":0},0,"",{"$f":"D283*H283+F283*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B283=1,0,IF(B283<>\"\",(M283+N283)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G283), 0.5*Term*aprem)*(1+Indexation*(B283-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B283, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B283<>\"\",B283<=Term),IF(C283<61,Charges!$C$31,W282*(1+(B283<>B282)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,R283+CR282-BB282),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,IF(C283=Input!$O$18,Input!$O$19,R283+CR282-Z283-BE282)),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,CI283+CJ283,AB283*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK283+CL283,( 1-(1-CW283)^(1/12))*(AC283))","v":{"$error":"#VALUE!"}},{"$f":"AC283*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM283+CN283,MAX(AC283-AG283,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",((Flat_Extra/1000)/12)*AQ283*AO283+Input!$H$34*V283*AP283,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B283<>\"\",IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B283<>\"\",B283<=Term-3),MIN(AU283,Charges!$H$11),0)","v":0},{"$f":"IF(C283=1,MIN(AV283,AW283),IF(AV283=0,0,MIN(AW283-AY282,IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$I$100,5)/Mode,0))))*(B283<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",IF(BH283>0,IF(AH284<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,MIN(IF(MOD(C283,12)=0,VLOOKUP(B283,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM283,AH283),AH283-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C283<60,0,IF(MOD(C283,12)=0,(BC283<60)*SUM(INDIRECT($BF$7&(C283+11)&\":\"&$BF$7&C282))+(BC283>=60)*SUMPRODUCT($BD$12:BD283,$BE$12:$BE283),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,IF(MOD(C283,12)=0,VLOOKUP(B283,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B283<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B283<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B283<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B283<=Charges!$C$88),0)","v":0},{"$f":"IF(B283<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B283<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW283*BY283*Input!$H$35+BX283*BZ283*Input!$H$36","v":0},0,{"$f":"CB283*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F283*Charges!$F$51+CM282+IF(MOD(C283-1,12)=0,CN282,0)-BE282,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C283-1,12)=0,H283*D283,CN282),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG283-(B283>PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH283-(B283<=PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"CI283*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ283-CL283-(B283<=PPT)*AF283*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C283=\"\",MOD(C283-1,12)=0,B283>PPT),0%,100%/12+CO282),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B283>PPT),0%,100%-CO283)","v":0},{"$f":"IF(B283>=Charges!$B$68,IF(MOD(C283,12)=0,(Loyalty_Bonus+Charges!$C$69*(B283-11))*AH283,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B284<>\"\", B284<=10),VLOOKUP(B284,Charges!$C$40:$F$50, 4, 0), IF(AND(B284<>\"\", B284 >10), 100%, 0))","v":0},0,"",{"$f":"D284*H284+F284*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B284=1,0,IF(B284<>\"\",(M284+N284)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G284), 0.5*Term*aprem)*(1+Indexation*(B284-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B284, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B284<>\"\",B284<=Term),IF(C284<61,Charges!$C$31,W283*(1+(B284<>B283)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,R284+CR283-BB283),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,IF(C284=Input!$O$18,Input!$O$19,R284+CR283-Z284-BE283)),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,CI284+CJ284,AB284*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK284+CL284,( 1-(1-CW284)^(1/12))*(AC284))","v":{"$error":"#VALUE!"}},{"$f":"AC284*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM284+CN284,MAX(AC284-AG284,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",((Flat_Extra/1000)/12)*AQ284*AO284+Input!$H$34*V284*AP284,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B284<>\"\",IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B284<>\"\",B284<=Term-3),MIN(AU284,Charges!$H$11),0)","v":0},{"$f":"IF(C284=1,MIN(AV284,AW284),IF(AV284=0,0,MIN(AW284-AY283,IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$I$100,5)/Mode,0))))*(B284<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",IF(BH284>0,IF(AH285<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,MIN(IF(MOD(C284,12)=0,VLOOKUP(B284,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM284,AH284),AH284-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C284<60,0,IF(MOD(C284,12)=0,(BC284<60)*SUM(INDIRECT($BF$7&(C284+11)&\":\"&$BF$7&C283))+(BC284>=60)*SUMPRODUCT($BD$12:BD284,$BE$12:$BE284),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,IF(MOD(C284,12)=0,VLOOKUP(B284,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B284<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B284<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B284<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B284<=Charges!$C$88),0)","v":0},{"$f":"IF(B284<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B284<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW284*BY284*Input!$H$35+BX284*BZ284*Input!$H$36","v":0},0,{"$f":"CB284*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F284*Charges!$F$51+CM283+IF(MOD(C284-1,12)=0,CN283,0)-BE283,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C284-1,12)=0,H284*D284,CN283),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG284-(B284>PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH284-(B284<=PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"CI284*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ284-CL284-(B284<=PPT)*AF284*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C284=\"\",MOD(C284-1,12)=0,B284>PPT),0%,100%/12+CO283),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B284>PPT),0%,100%-CO284)","v":0},{"$f":"IF(B284>=Charges!$B$68,IF(MOD(C284,12)=0,(Loyalty_Bonus+Charges!$C$69*(B284-11))*AH284,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B285<>\"\", B285<=10),VLOOKUP(B285,Charges!$C$40:$F$50, 4, 0), IF(AND(B285<>\"\", B285 >10), 100%, 0))","v":0},0,"",{"$f":"D285*H285+F285*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B285=1,0,IF(B285<>\"\",(M285+N285)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G285), 0.5*Term*aprem)*(1+Indexation*(B285-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B285, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B285<>\"\",B285<=Term),IF(C285<61,Charges!$C$31,W284*(1+(B285<>B284)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,R285+CR284-BB284),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,IF(C285=Input!$O$18,Input!$O$19,R285+CR284-Z285-BE284)),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,CI285+CJ285,AB285*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK285+CL285,( 1-(1-CW285)^(1/12))*(AC285))","v":{"$error":"#VALUE!"}},{"$f":"AC285*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM285+CN285,MAX(AC285-AG285,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",((Flat_Extra/1000)/12)*AQ285*AO285+Input!$H$34*V285*AP285,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B285<>\"\",IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B285<>\"\",B285<=Term-3),MIN(AU285,Charges!$H$11),0)","v":0},{"$f":"IF(C285=1,MIN(AV285,AW285),IF(AV285=0,0,MIN(AW285-AY284,IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$I$100,5)/Mode,0))))*(B285<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",IF(BH285>0,IF(AH286<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,MIN(IF(MOD(C285,12)=0,VLOOKUP(B285,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM285,AH285),AH285-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C285<60,0,IF(MOD(C285,12)=0,(BC285<60)*SUM(INDIRECT($BF$7&(C285+11)&\":\"&$BF$7&C284))+(BC285>=60)*SUMPRODUCT($BD$12:BD285,$BE$12:$BE285),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,IF(MOD(C285,12)=0,VLOOKUP(B285,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B285<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B285<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B285<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B285<=Charges!$C$88),0)","v":0},{"$f":"IF(B285<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B285<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW285*BY285*Input!$H$35+BX285*BZ285*Input!$H$36","v":0},0,{"$f":"CB285*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F285*Charges!$F$51+CM284+IF(MOD(C285-1,12)=0,CN284,0)-BE284,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C285-1,12)=0,H285*D285,CN284),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG285-(B285>PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH285-(B285<=PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"CI285*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ285-CL285-(B285<=PPT)*AF285*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C285=\"\",MOD(C285-1,12)=0,B285>PPT),0%,100%/12+CO284),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B285>PPT),0%,100%-CO285)","v":0},{"$f":"IF(B285>=Charges!$B$68,IF(MOD(C285,12)=0,(Loyalty_Bonus+Charges!$C$69*(B285-11))*AH285,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B286<>\"\", B286<=10),VLOOKUP(B286,Charges!$C$40:$F$50, 4, 0), IF(AND(B286<>\"\", B286 >10), 100%, 0))","v":0},0,"",{"$f":"D286*H286+F286*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B286=1,0,IF(B286<>\"\",(M286+N286)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G286), 0.5*Term*aprem)*(1+Indexation*(B286-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B286, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B286<>\"\",B286<=Term),IF(C286<61,Charges!$C$31,W285*(1+(B286<>B285)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,R286+CR285-BB285),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,IF(C286=Input!$O$18,Input!$O$19,R286+CR285-Z286-BE285)),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,CI286+CJ286,AB286*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK286+CL286,( 1-(1-CW286)^(1/12))*(AC286))","v":{"$error":"#VALUE!"}},{"$f":"AC286*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM286+CN286,MAX(AC286-AG286,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",((Flat_Extra/1000)/12)*AQ286*AO286+Input!$H$34*V286*AP286,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B286<>\"\",IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B286<>\"\",B286<=Term-3),MIN(AU286,Charges!$H$11),0)","v":0},{"$f":"IF(C286=1,MIN(AV286,AW286),IF(AV286=0,0,MIN(AW286-AY285,IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$I$100,5)/Mode,0))))*(B286<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",IF(BH286>0,IF(AH287<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,MIN(IF(MOD(C286,12)=0,VLOOKUP(B286,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM286,AH286),AH286-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C286<60,0,IF(MOD(C286,12)=0,(BC286<60)*SUM(INDIRECT($BF$7&(C286+11)&\":\"&$BF$7&C285))+(BC286>=60)*SUMPRODUCT($BD$12:BD286,$BE$12:$BE286),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,IF(MOD(C286,12)=0,VLOOKUP(B286,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B286<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B286<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B286<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B286<=Charges!$C$88),0)","v":0},{"$f":"IF(B286<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B286<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW286*BY286*Input!$H$35+BX286*BZ286*Input!$H$36","v":0},0,{"$f":"CB286*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F286*Charges!$F$51+CM285+IF(MOD(C286-1,12)=0,CN285,0)-BE285,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C286-1,12)=0,H286*D286,CN285),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG286-(B286>PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH286-(B286<=PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"CI286*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ286-CL286-(B286<=PPT)*AF286*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C286=\"\",MOD(C286-1,12)=0,B286>PPT),0%,100%/12+CO285),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B286>PPT),0%,100%-CO286)","v":0},{"$f":"IF(B286>=Charges!$B$68,IF(MOD(C286,12)=0,(Loyalty_Bonus+Charges!$C$69*(B286-11))*AH286,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B287<>\"\", B287<=10),VLOOKUP(B287,Charges!$C$40:$F$50, 4, 0), IF(AND(B287<>\"\", B287 >10), 100%, 0))","v":0},0,"",{"$f":"D287*H287+F287*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B287=1,0,IF(B287<>\"\",(M287+N287)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G287), 0.5*Term*aprem)*(1+Indexation*(B287-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B287, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B287<>\"\",B287<=Term),IF(C287<61,Charges!$C$31,W286*(1+(B287<>B286)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,R287+CR286-BB286),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,IF(C287=Input!$O$18,Input!$O$19,R287+CR286-Z287-BE286)),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,CI287+CJ287,AB287*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK287+CL287,( 1-(1-CW287)^(1/12))*(AC287))","v":{"$error":"#VALUE!"}},{"$f":"AC287*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM287+CN287,MAX(AC287-AG287,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",((Flat_Extra/1000)/12)*AQ287*AO287+Input!$H$34*V287*AP287,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B287<>\"\",IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B287<>\"\",B287<=Term-3),MIN(AU287,Charges!$H$11),0)","v":0},{"$f":"IF(C287=1,MIN(AV287,AW287),IF(AV287=0,0,MIN(AW287-AY286,IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$I$100,5)/Mode,0))))*(B287<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",IF(BH287>0,IF(AH288<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,MIN(IF(MOD(C287,12)=0,VLOOKUP(B287,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM287,AH287),AH287-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C287<60,0,IF(MOD(C287,12)=0,(BC287<60)*SUM(INDIRECT($BF$7&(C287+11)&\":\"&$BF$7&C286))+(BC287>=60)*SUMPRODUCT($BD$12:BD287,$BE$12:$BE287),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,IF(MOD(C287,12)=0,VLOOKUP(B287,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B287<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B287<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B287<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B287<=Charges!$C$88),0)","v":0},{"$f":"IF(B287<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B287<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW287*BY287*Input!$H$35+BX287*BZ287*Input!$H$36","v":0},0,{"$f":"CB287*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F287*Charges!$F$51+CM286+IF(MOD(C287-1,12)=0,CN286,0)-BE286,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C287-1,12)=0,H287*D287,CN286),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG287-(B287>PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH287-(B287<=PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"CI287*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ287-CL287-(B287<=PPT)*AF287*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C287=\"\",MOD(C287-1,12)=0,B287>PPT),0%,100%/12+CO286),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B287>PPT),0%,100%-CO287)","v":0},{"$f":"IF(B287>=Charges!$B$68,IF(MOD(C287,12)=0,(Loyalty_Bonus+Charges!$C$69*(B287-11))*AH287,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B288<>\"\", B288<=10),VLOOKUP(B288,Charges!$C$40:$F$50, 4, 0), IF(AND(B288<>\"\", B288 >10), 100%, 0))","v":0},0,"",{"$f":"D288*H288+F288*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B288=1,0,IF(B288<>\"\",(M288+N288)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G288), 0.5*Term*aprem)*(1+Indexation*(B288-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B288, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B288<>\"\",B288<=Term),IF(C288<61,Charges!$C$31,W287*(1+(B288<>B287)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,R288+CR287-BB287),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,IF(C288=Input!$O$18,Input!$O$19,R288+CR287-Z288-BE287)),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,CI288+CJ288,AB288*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK288+CL288,( 1-(1-CW288)^(1/12))*(AC288))","v":{"$error":"#VALUE!"}},{"$f":"AC288*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM288+CN288,MAX(AC288-AG288,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",((Flat_Extra/1000)/12)*AQ288*AO288+Input!$H$34*V288*AP288,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B288<>\"\",IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B288<>\"\",B288<=Term-3),MIN(AU288,Charges!$H$11),0)","v":0},{"$f":"IF(C288=1,MIN(AV288,AW288),IF(AV288=0,0,MIN(AW288-AY287,IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$I$100,5)/Mode,0))))*(B288<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",IF(BH288>0,IF(AH289<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,MIN(IF(MOD(C288,12)=0,VLOOKUP(B288,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM288,AH288),AH288-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C288<60,0,IF(MOD(C288,12)=0,(BC288<60)*SUM(INDIRECT($BF$7&(C288+11)&\":\"&$BF$7&C287))+(BC288>=60)*SUMPRODUCT($BD$12:BD288,$BE$12:$BE288),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,IF(MOD(C288,12)=0,VLOOKUP(B288,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B288<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B288<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B288<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B288<=Charges!$C$88),0)","v":0},{"$f":"IF(B288<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B288<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW288*BY288*Input!$H$35+BX288*BZ288*Input!$H$36","v":0},0,{"$f":"CB288*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F288*Charges!$F$51+CM287+IF(MOD(C288-1,12)=0,CN287,0)-BE287,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C288-1,12)=0,H288*D288,CN287),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG288-(B288>PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH288-(B288<=PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"CI288*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ288-CL288-(B288<=PPT)*AF288*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C288=\"\",MOD(C288-1,12)=0,B288>PPT),0%,100%/12+CO287),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B288>PPT),0%,100%-CO288)","v":0},{"$f":"IF(B288>=Charges!$B$68,IF(MOD(C288,12)=0,(Loyalty_Bonus+Charges!$C$69*(B288-11))*AH288,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B289<>\"\", B289<=10),VLOOKUP(B289,Charges!$C$40:$F$50, 4, 0), IF(AND(B289<>\"\", B289 >10), 100%, 0))","v":0},0,"",{"$f":"D289*H289+F289*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B289=1,0,IF(B289<>\"\",(M289+N289)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G289), 0.5*Term*aprem)*(1+Indexation*(B289-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B289, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B289<>\"\",B289<=Term),IF(C289<61,Charges!$C$31,W288*(1+(B289<>B288)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,R289+CR288-BB288),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,IF(C289=Input!$O$18,Input!$O$19,R289+CR288-Z289-BE288)),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,CI289+CJ289,AB289*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK289+CL289,( 1-(1-CW289)^(1/12))*(AC289))","v":{"$error":"#VALUE!"}},{"$f":"AC289*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM289+CN289,MAX(AC289-AG289,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",((Flat_Extra/1000)/12)*AQ289*AO289+Input!$H$34*V289*AP289,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B289<>\"\",IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B289<>\"\",B289<=Term-3),MIN(AU289,Charges!$H$11),0)","v":0},{"$f":"IF(C289=1,MIN(AV289,AW289),IF(AV289=0,0,MIN(AW289-AY288,IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$I$100,5)/Mode,0))))*(B289<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",IF(BH289>0,IF(AH290<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,MIN(IF(MOD(C289,12)=0,VLOOKUP(B289,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM289,AH289),AH289-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C289<60,0,IF(MOD(C289,12)=0,(BC289<60)*SUM(INDIRECT($BF$7&(C289+11)&\":\"&$BF$7&C288))+(BC289>=60)*SUMPRODUCT($BD$12:BD289,$BE$12:$BE289),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,IF(MOD(C289,12)=0,VLOOKUP(B289,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B289<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B289<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B289<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B289<=Charges!$C$88),0)","v":0},{"$f":"IF(B289<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B289<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW289*BY289*Input!$H$35+BX289*BZ289*Input!$H$36","v":0},0,{"$f":"CB289*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F289*Charges!$F$51+CM288+IF(MOD(C289-1,12)=0,CN288,0)-BE288,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C289-1,12)=0,H289*D289,CN288),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG289-(B289>PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH289-(B289<=PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"CI289*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ289-CL289-(B289<=PPT)*AF289*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C289=\"\",MOD(C289-1,12)=0,B289>PPT),0%,100%/12+CO288),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B289>PPT),0%,100%-CO289)","v":0},{"$f":"IF(B289>=Charges!$B$68,IF(MOD(C289,12)=0,(Loyalty_Bonus+Charges!$C$69*(B289-11))*AH289,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B290<>\"\", B290<=10),VLOOKUP(B290,Charges!$C$40:$F$50, 4, 0), IF(AND(B290<>\"\", B290 >10), 100%, 0))","v":0},0,"",{"$f":"D290*H290+F290*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B290=1,0,IF(B290<>\"\",(M290+N290)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G290), 0.5*Term*aprem)*(1+Indexation*(B290-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B290, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B290<>\"\",B290<=Term),IF(C290<61,Charges!$C$31,W289*(1+(B290<>B289)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,R290+CR289-BB289),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,IF(C290=Input!$O$18,Input!$O$19,R290+CR289-Z290-BE289)),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,CI290+CJ290,AB290*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK290+CL290,( 1-(1-CW290)^(1/12))*(AC290))","v":{"$error":"#VALUE!"}},{"$f":"AC290*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM290+CN290,MAX(AC290-AG290,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",((Flat_Extra/1000)/12)*AQ290*AO290+Input!$H$34*V290*AP290,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B290<>\"\",IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B290<>\"\",B290<=Term-3),MIN(AU290,Charges!$H$11),0)","v":0},{"$f":"IF(C290=1,MIN(AV290,AW290),IF(AV290=0,0,MIN(AW290-AY289,IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$I$100,5)/Mode,0))))*(B290<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",IF(BH290>0,IF(AH291<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,MIN(IF(MOD(C290,12)=0,VLOOKUP(B290,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM290,AH290),AH290-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C290<60,0,IF(MOD(C290,12)=0,(BC290<60)*SUM(INDIRECT($BF$7&(C290+11)&\":\"&$BF$7&C289))+(BC290>=60)*SUMPRODUCT($BD$12:BD290,$BE$12:$BE290),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,IF(MOD(C290,12)=0,VLOOKUP(B290,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B290<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B290<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B290<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B290<=Charges!$C$88),0)","v":0},{"$f":"IF(B290<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B290<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW290*BY290*Input!$H$35+BX290*BZ290*Input!$H$36","v":0},0,{"$f":"CB290*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F290*Charges!$F$51+CM289+IF(MOD(C290-1,12)=0,CN289,0)-BE289,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C290-1,12)=0,H290*D290,CN289),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG290-(B290>PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH290-(B290<=PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"CI290*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ290-CL290-(B290<=PPT)*AF290*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C290=\"\",MOD(C290-1,12)=0,B290>PPT),0%,100%/12+CO289),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B290>PPT),0%,100%-CO290)","v":0},{"$f":"IF(B290>=Charges!$B$68,IF(MOD(C290,12)=0,(Loyalty_Bonus+Charges!$C$69*(B290-11))*AH290,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B291<>\"\", B291<=10),VLOOKUP(B291,Charges!$C$40:$F$50, 4, 0), IF(AND(B291<>\"\", B291 >10), 100%, 0))","v":0},0,"",{"$f":"D291*H291+F291*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B291=1,0,IF(B291<>\"\",(M291+N291)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G291), 0.5*Term*aprem)*(1+Indexation*(B291-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B291, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B291<>\"\",B291<=Term),IF(C291<61,Charges!$C$31,W290*(1+(B291<>B290)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,R291+CR290-BB290),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,IF(C291=Input!$O$18,Input!$O$19,R291+CR290-Z291-BE290)),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,CI291+CJ291,AB291*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK291+CL291,( 1-(1-CW291)^(1/12))*(AC291))","v":{"$error":"#VALUE!"}},{"$f":"AC291*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM291+CN291,MAX(AC291-AG291,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",((Flat_Extra/1000)/12)*AQ291*AO291+Input!$H$34*V291*AP291,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B291<>\"\",IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B291<>\"\",B291<=Term-3),MIN(AU291,Charges!$H$11),0)","v":0},{"$f":"IF(C291=1,MIN(AV291,AW291),IF(AV291=0,0,MIN(AW291-AY290,IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$I$100,5)/Mode,0))))*(B291<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",IF(BH291>0,IF(AH292<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,MIN(IF(MOD(C291,12)=0,VLOOKUP(B291,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM291,AH291),AH291-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C291<60,0,IF(MOD(C291,12)=0,(BC291<60)*SUM(INDIRECT($BF$7&(C291+11)&\":\"&$BF$7&C290))+(BC291>=60)*SUMPRODUCT($BD$12:BD291,$BE$12:$BE291),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,IF(MOD(C291,12)=0,VLOOKUP(B291,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B291<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B291<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B291<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B291<=Charges!$C$88),0)","v":0},{"$f":"IF(B291<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B291<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW291*BY291*Input!$H$35+BX291*BZ291*Input!$H$36","v":0},0,{"$f":"CB291*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F291*Charges!$F$51+CM290+IF(MOD(C291-1,12)=0,CN290,0)-BE290,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C291-1,12)=0,H291*D291,CN290),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG291-(B291>PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH291-(B291<=PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"CI291*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ291-CL291-(B291<=PPT)*AF291*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C291=\"\",MOD(C291-1,12)=0,B291>PPT),0%,100%/12+CO290),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B291>PPT),0%,100%-CO291)","v":0},{"$f":"IF(B291>=Charges!$B$68,IF(MOD(C291,12)=0,(Loyalty_Bonus+Charges!$C$69*(B291-11))*AH291,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B292<>\"\", B292<=10),VLOOKUP(B292,Charges!$C$40:$F$50, 4, 0), IF(AND(B292<>\"\", B292 >10), 100%, 0))","v":0},0,"",{"$f":"D292*H292+F292*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B292=1,0,IF(B292<>\"\",(M292+N292)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G292), 0.5*Term*aprem)*(1+Indexation*(B292-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B292, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B292<>\"\",B292<=Term),IF(C292<61,Charges!$C$31,W291*(1+(B292<>B291)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,R292+CR291-BB291),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,IF(C292=Input!$O$18,Input!$O$19,R292+CR291-Z292-BE291)),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,CI292+CJ292,AB292*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK292+CL292,( 1-(1-CW292)^(1/12))*(AC292))","v":{"$error":"#VALUE!"}},{"$f":"AC292*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM292+CN292,MAX(AC292-AG292,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",((Flat_Extra/1000)/12)*AQ292*AO292+Input!$H$34*V292*AP292,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B292<>\"\",IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B292<>\"\",B292<=Term-3),MIN(AU292,Charges!$H$11),0)","v":0},{"$f":"IF(C292=1,MIN(AV292,AW292),IF(AV292=0,0,MIN(AW292-AY291,IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$I$100,5)/Mode,0))))*(B292<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",IF(BH292>0,IF(AH293<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,MIN(IF(MOD(C292,12)=0,VLOOKUP(B292,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM292,AH292),AH292-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C292<60,0,IF(MOD(C292,12)=0,(BC292<60)*SUM(INDIRECT($BF$7&(C292+11)&\":\"&$BF$7&C291))+(BC292>=60)*SUMPRODUCT($BD$12:BD292,$BE$12:$BE292),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,IF(MOD(C292,12)=0,VLOOKUP(B292,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B292<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B292<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B292<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B292<=Charges!$C$88),0)","v":0},{"$f":"IF(B292<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B292<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW292*BY292*Input!$H$35+BX292*BZ292*Input!$H$36","v":0},0,{"$f":"CB292*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F292*Charges!$F$51+CM291+IF(MOD(C292-1,12)=0,CN291,0)-BE291,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C292-1,12)=0,H292*D292,CN291),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG292-(B292>PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH292-(B292<=PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"CI292*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ292-CL292-(B292<=PPT)*AF292*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C292=\"\",MOD(C292-1,12)=0,B292>PPT),0%,100%/12+CO291),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B292>PPT),0%,100%-CO292)","v":0},{"$f":"IF(B292>=Charges!$B$68,IF(MOD(C292,12)=0,(Loyalty_Bonus+Charges!$C$69*(B292-11))*AH292,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B293<>\"\", B293<=10),VLOOKUP(B293,Charges!$C$40:$F$50, 4, 0), IF(AND(B293<>\"\", B293 >10), 100%, 0))","v":0},0,"",{"$f":"D293*H293+F293*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B293=1,0,IF(B293<>\"\",(M293+N293)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G293), 0.5*Term*aprem)*(1+Indexation*(B293-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B293, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B293<>\"\",B293<=Term),IF(C293<61,Charges!$C$31,W292*(1+(B293<>B292)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,R293+CR292-BB292),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,IF(C293=Input!$O$18,Input!$O$19,R293+CR292-Z293-BE292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,CI293+CJ293,AB293*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK293+CL293,( 1-(1-CW293)^(1/12))*(AC293))","v":{"$error":"#VALUE!"}},{"$f":"AC293*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM293+CN293,MAX(AC293-AG293,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",((Flat_Extra/1000)/12)*AQ293*AO293+Input!$H$34*V293*AP293,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B293<>\"\",B293<=Term-3),MIN(AU293,Charges!$H$11),0)","v":0},{"$f":"IF(C293=1,MIN(AV293,AW293),IF(AV293=0,0,MIN(AW293-AY292,IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$I$100,5)/Mode,0))))*(B293<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",IF(BH293>0,IF(AH294<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,MIN(IF(MOD(C293,12)=0,VLOOKUP(B293,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM293,AH293),AH293-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C293<60,0,IF(MOD(C293,12)=0,(BC293<60)*SUM(INDIRECT($BF$7&(C293+11)&\":\"&$BF$7&C292))+(BC293>=60)*SUMPRODUCT($BD$12:BD293,$BE$12:$BE293),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,IF(MOD(C293,12)=0,VLOOKUP(B293,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B293<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B293<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B293<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B293<=Charges!$C$88),0)","v":0},{"$f":"IF(B293<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B293<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW293*BY293*Input!$H$35+BX293*BZ293*Input!$H$36","v":0},0,{"$f":"CB293*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F293*Charges!$F$51+CM292+IF(MOD(C293-1,12)=0,CN292,0)-BE292,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C293-1,12)=0,H293*D293,CN292),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG293-(B293>PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH293-(B293<=PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"CI293*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ293-CL293-(B293<=PPT)*AF293*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C293=\"\",MOD(C293-1,12)=0,B293>PPT),0%,100%/12+CO292),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B293>PPT),0%,100%-CO293)","v":0},{"$f":"IF(B293>=Charges!$B$68,IF(MOD(C293,12)=0,(Loyalty_Bonus+Charges!$C$69*(B293-11))*AH293,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B294<>\"\", B294<=10),VLOOKUP(B294,Charges!$C$40:$F$50, 4, 0), IF(AND(B294<>\"\", B294 >10), 100%, 0))","v":0},0,"",{"$f":"D294*H294+F294*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B294=1,0,IF(B294<>\"\",(M294+N294)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G294), 0.5*Term*aprem)*(1+Indexation*(B294-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B294, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B294<>\"\",B294<=Term),IF(C294<61,Charges!$C$31,W293*(1+(B294<>B293)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,R294+CR293-BB293),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,IF(C294=Input!$O$18,Input!$O$19,R294+CR293-Z294-BE293)),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,CI294+CJ294,AB294*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK294+CL294,( 1-(1-CW294)^(1/12))*(AC294))","v":{"$error":"#VALUE!"}},{"$f":"AC294*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM294+CN294,MAX(AC294-AG294,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",((Flat_Extra/1000)/12)*AQ294*AO294+Input!$H$34*V294*AP294,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B294<>\"\",IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B294<>\"\",B294<=Term-3),MIN(AU294,Charges!$H$11),0)","v":0},{"$f":"IF(C294=1,MIN(AV294,AW294),IF(AV294=0,0,MIN(AW294-AY293,IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$I$100,5)/Mode,0))))*(B294<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",IF(BH294>0,IF(AH295<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,MIN(IF(MOD(C294,12)=0,VLOOKUP(B294,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM294,AH294),AH294-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C294<60,0,IF(MOD(C294,12)=0,(BC294<60)*SUM(INDIRECT($BF$7&(C294+11)&\":\"&$BF$7&C293))+(BC294>=60)*SUMPRODUCT($BD$12:BD294,$BE$12:$BE294),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,IF(MOD(C294,12)=0,VLOOKUP(B294,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B294<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B294<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B294<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B294<=Charges!$C$88),0)","v":0},{"$f":"IF(B294<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B294<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW294*BY294*Input!$H$35+BX294*BZ294*Input!$H$36","v":0},0,{"$f":"CB294*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F294*Charges!$F$51+CM293+IF(MOD(C294-1,12)=0,CN293,0)-BE293,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C294-1,12)=0,H294*D294,CN293),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG294-(B294>PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH294-(B294<=PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"CI294*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ294-CL294-(B294<=PPT)*AF294*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C294=\"\",MOD(C294-1,12)=0,B294>PPT),0%,100%/12+CO293),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B294>PPT),0%,100%-CO294)","v":0},{"$f":"IF(B294>=Charges!$B$68,IF(MOD(C294,12)=0,(Loyalty_Bonus+Charges!$C$69*(B294-11))*AH294,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B295<>\"\", B295<=10),VLOOKUP(B295,Charges!$C$40:$F$50, 4, 0), IF(AND(B295<>\"\", B295 >10), 100%, 0))","v":0},0,"",{"$f":"D295*H295+F295*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B295=1,0,IF(B295<>\"\",(M295+N295)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G295), 0.5*Term*aprem)*(1+Indexation*(B295-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B295, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B295<>\"\",B295<=Term),IF(C295<61,Charges!$C$31,W294*(1+(B295<>B294)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,R295+CR294-BB294),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,IF(C295=Input!$O$18,Input!$O$19,R295+CR294-Z295-BE294)),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,CI295+CJ295,AB295*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK295+CL295,( 1-(1-CW295)^(1/12))*(AC295))","v":{"$error":"#VALUE!"}},{"$f":"AC295*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM295+CN295,MAX(AC295-AG295,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",((Flat_Extra/1000)/12)*AQ295*AO295+Input!$H$34*V295*AP295,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B295<>\"\",IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B295<>\"\",B295<=Term-3),MIN(AU295,Charges!$H$11),0)","v":0},{"$f":"IF(C295=1,MIN(AV295,AW295),IF(AV295=0,0,MIN(AW295-AY294,IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$I$100,5)/Mode,0))))*(B295<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",IF(BH295>0,IF(AH296<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,MIN(IF(MOD(C295,12)=0,VLOOKUP(B295,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM295,AH295),AH295-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C295<60,0,IF(MOD(C295,12)=0,(BC295<60)*SUM(INDIRECT($BF$7&(C295+11)&\":\"&$BF$7&C294))+(BC295>=60)*SUMPRODUCT($BD$12:BD295,$BE$12:$BE295),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,IF(MOD(C295,12)=0,VLOOKUP(B295,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B295<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B295<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B295<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B295<=Charges!$C$88),0)","v":0},{"$f":"IF(B295<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B295<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW295*BY295*Input!$H$35+BX295*BZ295*Input!$H$36","v":0},0,{"$f":"CB295*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F295*Charges!$F$51+CM294+IF(MOD(C295-1,12)=0,CN294,0)-BE294,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C295-1,12)=0,H295*D295,CN294),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG295-(B295>PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH295-(B295<=PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"CI295*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ295-CL295-(B295<=PPT)*AF295*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C295=\"\",MOD(C295-1,12)=0,B295>PPT),0%,100%/12+CO294),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B295>PPT),0%,100%-CO295)","v":0},{"$f":"IF(B295>=Charges!$B$68,IF(MOD(C295,12)=0,(Loyalty_Bonus+Charges!$C$69*(B295-11))*AH295,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B296<>\"\", B296<=10),VLOOKUP(B296,Charges!$C$40:$F$50, 4, 0), IF(AND(B296<>\"\", B296 >10), 100%, 0))","v":0},0,"",{"$f":"D296*H296+F296*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B296=1,0,IF(B296<>\"\",(M296+N296)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G296), 0.5*Term*aprem)*(1+Indexation*(B296-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B296, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B296<>\"\",B296<=Term),IF(C296<61,Charges!$C$31,W295*(1+(B296<>B295)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,R296+CR295-BB295),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,IF(C296=Input!$O$18,Input!$O$19,R296+CR295-Z296-BE295)),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,CI296+CJ296,AB296*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK296+CL296,( 1-(1-CW296)^(1/12))*(AC296))","v":{"$error":"#VALUE!"}},{"$f":"AC296*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM296+CN296,MAX(AC296-AG296,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",((Flat_Extra/1000)/12)*AQ296*AO296+Input!$H$34*V296*AP296,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B296<>\"\",IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B296<>\"\",B296<=Term-3),MIN(AU296,Charges!$H$11),0)","v":0},{"$f":"IF(C296=1,MIN(AV296,AW296),IF(AV296=0,0,MIN(AW296-AY295,IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$I$100,5)/Mode,0))))*(B296<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",IF(BH296>0,IF(AH297<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,MIN(IF(MOD(C296,12)=0,VLOOKUP(B296,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM296,AH296),AH296-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C296<60,0,IF(MOD(C296,12)=0,(BC296<60)*SUM(INDIRECT($BF$7&(C296+11)&\":\"&$BF$7&C295))+(BC296>=60)*SUMPRODUCT($BD$12:BD296,$BE$12:$BE296),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,IF(MOD(C296,12)=0,VLOOKUP(B296,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B296<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B296<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B296<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B296<=Charges!$C$88),0)","v":0},{"$f":"IF(B296<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B296<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW296*BY296*Input!$H$35+BX296*BZ296*Input!$H$36","v":0},0,{"$f":"CB296*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F296*Charges!$F$51+CM295+IF(MOD(C296-1,12)=0,CN295,0)-BE295,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C296-1,12)=0,H296*D296,CN295),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG296-(B296>PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH296-(B296<=PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"CI296*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ296-CL296-(B296<=PPT)*AF296*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C296=\"\",MOD(C296-1,12)=0,B296>PPT),0%,100%/12+CO295),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B296>PPT),0%,100%-CO296)","v":0},{"$f":"IF(B296>=Charges!$B$68,IF(MOD(C296,12)=0,(Loyalty_Bonus+Charges!$C$69*(B296-11))*AH296,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B297<>\"\", B297<=10),VLOOKUP(B297,Charges!$C$40:$F$50, 4, 0), IF(AND(B297<>\"\", B297 >10), 100%, 0))","v":0},0,"",{"$f":"D297*H297+F297*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B297=1,0,IF(B297<>\"\",(M297+N297)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G297), 0.5*Term*aprem)*(1+Indexation*(B297-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B297, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B297<>\"\",B297<=Term),IF(C297<61,Charges!$C$31,W296*(1+(B297<>B296)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,R297+CR296-BB296),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,IF(C297=Input!$O$18,Input!$O$19,R297+CR296-Z297-BE296)),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,CI297+CJ297,AB297*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK297+CL297,( 1-(1-CW297)^(1/12))*(AC297))","v":{"$error":"#VALUE!"}},{"$f":"AC297*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM297+CN297,MAX(AC297-AG297,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",((Flat_Extra/1000)/12)*AQ297*AO297+Input!$H$34*V297*AP297,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B297<>\"\",IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B297<>\"\",B297<=Term-3),MIN(AU297,Charges!$H$11),0)","v":0},{"$f":"IF(C297=1,MIN(AV297,AW297),IF(AV297=0,0,MIN(AW297-AY296,IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$I$100,5)/Mode,0))))*(B297<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",IF(BH297>0,IF(AH298<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,MIN(IF(MOD(C297,12)=0,VLOOKUP(B297,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM297,AH297),AH297-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C297<60,0,IF(MOD(C297,12)=0,(BC297<60)*SUM(INDIRECT($BF$7&(C297+11)&\":\"&$BF$7&C296))+(BC297>=60)*SUMPRODUCT($BD$12:BD297,$BE$12:$BE297),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,IF(MOD(C297,12)=0,VLOOKUP(B297,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B297<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B297<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B297<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B297<=Charges!$C$88),0)","v":0},{"$f":"IF(B297<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B297<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW297*BY297*Input!$H$35+BX297*BZ297*Input!$H$36","v":0},0,{"$f":"CB297*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F297*Charges!$F$51+CM296+IF(MOD(C297-1,12)=0,CN296,0)-BE296,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C297-1,12)=0,H297*D297,CN296),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG297-(B297>PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH297-(B297<=PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"CI297*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ297-CL297-(B297<=PPT)*AF297*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C297=\"\",MOD(C297-1,12)=0,B297>PPT),0%,100%/12+CO296),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B297>PPT),0%,100%-CO297)","v":0},{"$f":"IF(B297>=Charges!$B$68,IF(MOD(C297,12)=0,(Loyalty_Bonus+Charges!$C$69*(B297-11))*AH297,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B298<>\"\", B298<=10),VLOOKUP(B298,Charges!$C$40:$F$50, 4, 0), IF(AND(B298<>\"\", B298 >10), 100%, 0))","v":0},0,"",{"$f":"D298*H298+F298*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B298=1,0,IF(B298<>\"\",(M298+N298)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G298), 0.5*Term*aprem)*(1+Indexation*(B298-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B298, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B298<>\"\",B298<=Term),IF(C298<61,Charges!$C$31,W297*(1+(B298<>B297)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,R298+CR297-BB297),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,IF(C298=Input!$O$18,Input!$O$19,R298+CR297-Z298-BE297)),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,CI298+CJ298,AB298*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK298+CL298,( 1-(1-CW298)^(1/12))*(AC298))","v":{"$error":"#VALUE!"}},{"$f":"AC298*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM298+CN298,MAX(AC298-AG298,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",((Flat_Extra/1000)/12)*AQ298*AO298+Input!$H$34*V298*AP298,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B298<>\"\",IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B298<>\"\",B298<=Term-3),MIN(AU298,Charges!$H$11),0)","v":0},{"$f":"IF(C298=1,MIN(AV298,AW298),IF(AV298=0,0,MIN(AW298-AY297,IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$I$100,5)/Mode,0))))*(B298<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",IF(BH298>0,IF(AH299<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,MIN(IF(MOD(C298,12)=0,VLOOKUP(B298,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM298,AH298),AH298-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C298<60,0,IF(MOD(C298,12)=0,(BC298<60)*SUM(INDIRECT($BF$7&(C298+11)&\":\"&$BF$7&C297))+(BC298>=60)*SUMPRODUCT($BD$12:BD298,$BE$12:$BE298),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,IF(MOD(C298,12)=0,VLOOKUP(B298,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B298<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B298<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B298<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B298<=Charges!$C$88),0)","v":0},{"$f":"IF(B298<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B298<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW298*BY298*Input!$H$35+BX298*BZ298*Input!$H$36","v":0},0,{"$f":"CB298*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F298*Charges!$F$51+CM297+IF(MOD(C298-1,12)=0,CN297,0)-BE297,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C298-1,12)=0,H298*D298,CN297),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG298-(B298>PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH298-(B298<=PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"CI298*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ298-CL298-(B298<=PPT)*AF298*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C298=\"\",MOD(C298-1,12)=0,B298>PPT),0%,100%/12+CO297),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B298>PPT),0%,100%-CO298)","v":0},{"$f":"IF(B298>=Charges!$B$68,IF(MOD(C298,12)=0,(Loyalty_Bonus+Charges!$C$69*(B298-11))*AH298,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B299<>\"\", B299<=10),VLOOKUP(B299,Charges!$C$40:$F$50, 4, 0), IF(AND(B299<>\"\", B299 >10), 100%, 0))","v":0},0,"",{"$f":"D299*H299+F299*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B299=1,0,IF(B299<>\"\",(M299+N299)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G299), 0.5*Term*aprem)*(1+Indexation*(B299-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B299, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B299<>\"\",B299<=Term),IF(C299<61,Charges!$C$31,W298*(1+(B299<>B298)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,R299+CR298-BB298),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,IF(C299=Input!$O$18,Input!$O$19,R299+CR298-Z299-BE298)),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,CI299+CJ299,AB299*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK299+CL299,( 1-(1-CW299)^(1/12))*(AC299))","v":{"$error":"#VALUE!"}},{"$f":"AC299*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM299+CN299,MAX(AC299-AG299,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",((Flat_Extra/1000)/12)*AQ299*AO299+Input!$H$34*V299*AP299,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B299<>\"\",IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B299<>\"\",B299<=Term-3),MIN(AU299,Charges!$H$11),0)","v":0},{"$f":"IF(C299=1,MIN(AV299,AW299),IF(AV299=0,0,MIN(AW299-AY298,IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$I$100,5)/Mode,0))))*(B299<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",IF(BH299>0,IF(AH300<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,MIN(IF(MOD(C299,12)=0,VLOOKUP(B299,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM299,AH299),AH299-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C299<60,0,IF(MOD(C299,12)=0,(BC299<60)*SUM(INDIRECT($BF$7&(C299+11)&\":\"&$BF$7&C298))+(BC299>=60)*SUMPRODUCT($BD$12:BD299,$BE$12:$BE299),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,IF(MOD(C299,12)=0,VLOOKUP(B299,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B299<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B299<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B299<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B299<=Charges!$C$88),0)","v":0},{"$f":"IF(B299<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B299<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW299*BY299*Input!$H$35+BX299*BZ299*Input!$H$36","v":0},0,{"$f":"CB299*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F299*Charges!$F$51+CM298+IF(MOD(C299-1,12)=0,CN298,0)-BE298,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C299-1,12)=0,H299*D299,CN298),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG299-(B299>PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH299-(B299<=PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"CI299*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ299-CL299-(B299<=PPT)*AF299*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C299=\"\",MOD(C299-1,12)=0,B299>PPT),0%,100%/12+CO298),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B299>PPT),0%,100%-CO299)","v":0},{"$f":"IF(B299>=Charges!$B$68,IF(MOD(C299,12)=0,(Loyalty_Bonus+Charges!$C$69*(B299-11))*AH299,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B300<>\"\", B300<=10),VLOOKUP(B300,Charges!$C$40:$F$50, 4, 0), IF(AND(B300<>\"\", B300 >10), 100%, 0))","v":0},0,"",{"$f":"D300*H300+F300*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B300=1,0,IF(B300<>\"\",(M300+N300)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G300), 0.5*Term*aprem)*(1+Indexation*(B300-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B300, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B300<>\"\",B300<=Term),IF(C300<61,Charges!$C$31,W299*(1+(B300<>B299)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,R300+CR299-BB299),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,IF(C300=Input!$O$18,Input!$O$19,R300+CR299-Z300-BE299)),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,CI300+CJ300,AB300*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK300+CL300,( 1-(1-CW300)^(1/12))*(AC300))","v":{"$error":"#VALUE!"}},{"$f":"AC300*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM300+CN300,MAX(AC300-AG300,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",((Flat_Extra/1000)/12)*AQ300*AO300+Input!$H$34*V300*AP300,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B300<>\"\",IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B300<>\"\",B300<=Term-3),MIN(AU300,Charges!$H$11),0)","v":0},{"$f":"IF(C300=1,MIN(AV300,AW300),IF(AV300=0,0,MIN(AW300-AY299,IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$I$100,5)/Mode,0))))*(B300<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",IF(BH300>0,IF(AH301<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,MIN(IF(MOD(C300,12)=0,VLOOKUP(B300,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM300,AH300),AH300-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C300<60,0,IF(MOD(C300,12)=0,(BC300<60)*SUM(INDIRECT($BF$7&(C300+11)&\":\"&$BF$7&C299))+(BC300>=60)*SUMPRODUCT($BD$12:BD300,$BE$12:$BE300),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,IF(MOD(C300,12)=0,VLOOKUP(B300,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B300<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B300<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B300<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B300<=Charges!$C$88),0)","v":0},{"$f":"IF(B300<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B300<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW300*BY300*Input!$H$35+BX300*BZ300*Input!$H$36","v":0},0,{"$f":"CB300*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F300*Charges!$F$51+CM299+IF(MOD(C300-1,12)=0,CN299,0)-BE299,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C300-1,12)=0,H300*D300,CN299),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG300-(B300>PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH300-(B300<=PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"CI300*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ300-CL300-(B300<=PPT)*AF300*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C300=\"\",MOD(C300-1,12)=0,B300>PPT),0%,100%/12+CO299),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B300>PPT),0%,100%-CO300)","v":0},{"$f":"IF(B300>=Charges!$B$68,IF(MOD(C300,12)=0,(Loyalty_Bonus+Charges!$C$69*(B300-11))*AH300,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B301<>\"\", B301<=10),VLOOKUP(B301,Charges!$C$40:$F$50, 4, 0), IF(AND(B301<>\"\", B301 >10), 100%, 0))","v":0},0,"",{"$f":"D301*H301+F301*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B301=1,0,IF(B301<>\"\",(M301+N301)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G301), 0.5*Term*aprem)*(1+Indexation*(B301-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B301, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B301<>\"\",B301<=Term),IF(C301<61,Charges!$C$31,W300*(1+(B301<>B300)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,R301+CR300-BB300),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,IF(C301=Input!$O$18,Input!$O$19,R301+CR300-Z301-BE300)),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,CI301+CJ301,AB301*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK301+CL301,( 1-(1-CW301)^(1/12))*(AC301))","v":{"$error":"#VALUE!"}},{"$f":"AC301*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM301+CN301,MAX(AC301-AG301,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",((Flat_Extra/1000)/12)*AQ301*AO301+Input!$H$34*V301*AP301,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B301<>\"\",IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B301<>\"\",B301<=Term-3),MIN(AU301,Charges!$H$11),0)","v":0},{"$f":"IF(C301=1,MIN(AV301,AW301),IF(AV301=0,0,MIN(AW301-AY300,IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$I$100,5)/Mode,0))))*(B301<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",IF(BH301>0,IF(AH302<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,MIN(IF(MOD(C301,12)=0,VLOOKUP(B301,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM301,AH301),AH301-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C301<60,0,IF(MOD(C301,12)=0,(BC301<60)*SUM(INDIRECT($BF$7&(C301+11)&\":\"&$BF$7&C300))+(BC301>=60)*SUMPRODUCT($BD$12:BD301,$BE$12:$BE301),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,IF(MOD(C301,12)=0,VLOOKUP(B301,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B301<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B301<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B301<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B301<=Charges!$C$88),0)","v":0},{"$f":"IF(B301<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B301<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW301*BY301*Input!$H$35+BX301*BZ301*Input!$H$36","v":0},0,{"$f":"CB301*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F301*Charges!$F$51+CM300+IF(MOD(C301-1,12)=0,CN300,0)-BE300,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C301-1,12)=0,H301*D301,CN300),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG301-(B301>PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH301-(B301<=PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"CI301*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ301-CL301-(B301<=PPT)*AF301*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C301=\"\",MOD(C301-1,12)=0,B301>PPT),0%,100%/12+CO300),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B301>PPT),0%,100%-CO301)","v":0},{"$f":"IF(B301>=Charges!$B$68,IF(MOD(C301,12)=0,(Loyalty_Bonus+Charges!$C$69*(B301-11))*AH301,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B302<>\"\", B302<=10),VLOOKUP(B302,Charges!$C$40:$F$50, 4, 0), IF(AND(B302<>\"\", B302 >10), 100%, 0))","v":0},0,"",{"$f":"D302*H302+F302*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B302=1,0,IF(B302<>\"\",(M302+N302)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G302), 0.5*Term*aprem)*(1+Indexation*(B302-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B302, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B302<>\"\",B302<=Term),IF(C302<61,Charges!$C$31,W301*(1+(B302<>B301)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,R302+CR301-BB301),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,IF(C302=Input!$O$18,Input!$O$19,R302+CR301-Z302-BE301)),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,CI302+CJ302,AB302*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK302+CL302,( 1-(1-CW302)^(1/12))*(AC302))","v":{"$error":"#VALUE!"}},{"$f":"AC302*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM302+CN302,MAX(AC302-AG302,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",((Flat_Extra/1000)/12)*AQ302*AO302+Input!$H$34*V302*AP302,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B302<>\"\",IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B302<>\"\",B302<=Term-3),MIN(AU302,Charges!$H$11),0)","v":0},{"$f":"IF(C302=1,MIN(AV302,AW302),IF(AV302=0,0,MIN(AW302-AY301,IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$I$100,5)/Mode,0))))*(B302<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",IF(BH302>0,IF(AH303<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,MIN(IF(MOD(C302,12)=0,VLOOKUP(B302,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM302,AH302),AH302-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C302<60,0,IF(MOD(C302,12)=0,(BC302<60)*SUM(INDIRECT($BF$7&(C302+11)&\":\"&$BF$7&C301))+(BC302>=60)*SUMPRODUCT($BD$12:BD302,$BE$12:$BE302),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,IF(MOD(C302,12)=0,VLOOKUP(B302,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B302<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B302<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B302<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B302<=Charges!$C$88),0)","v":0},{"$f":"IF(B302<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B302<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW302*BY302*Input!$H$35+BX302*BZ302*Input!$H$36","v":0},0,{"$f":"CB302*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F302*Charges!$F$51+CM301+IF(MOD(C302-1,12)=0,CN301,0)-BE301,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C302-1,12)=0,H302*D302,CN301),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG302-(B302>PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH302-(B302<=PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"CI302*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ302-CL302-(B302<=PPT)*AF302*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C302=\"\",MOD(C302-1,12)=0,B302>PPT),0%,100%/12+CO301),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B302>PPT),0%,100%-CO302)","v":0},{"$f":"IF(B302>=Charges!$B$68,IF(MOD(C302,12)=0,(Loyalty_Bonus+Charges!$C$69*(B302-11))*AH302,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B303<>\"\", B303<=10),VLOOKUP(B303,Charges!$C$40:$F$50, 4, 0), IF(AND(B303<>\"\", B303 >10), 100%, 0))","v":0},0,"",{"$f":"D303*H303+F303*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B303=1,0,IF(B303<>\"\",(M303+N303)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G303), 0.5*Term*aprem)*(1+Indexation*(B303-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B303, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B303<>\"\",B303<=Term),IF(C303<61,Charges!$C$31,W302*(1+(B303<>B302)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,R303+CR302-BB302),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,IF(C303=Input!$O$18,Input!$O$19,R303+CR302-Z303-BE302)),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,CI303+CJ303,AB303*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK303+CL303,( 1-(1-CW303)^(1/12))*(AC303))","v":{"$error":"#VALUE!"}},{"$f":"AC303*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM303+CN303,MAX(AC303-AG303,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",((Flat_Extra/1000)/12)*AQ303*AO303+Input!$H$34*V303*AP303,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B303<>\"\",IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B303<>\"\",B303<=Term-3),MIN(AU303,Charges!$H$11),0)","v":0},{"$f":"IF(C303=1,MIN(AV303,AW303),IF(AV303=0,0,MIN(AW303-AY302,IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$I$100,5)/Mode,0))))*(B303<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",IF(BH303>0,IF(AH304<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,MIN(IF(MOD(C303,12)=0,VLOOKUP(B303,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM303,AH303),AH303-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C303<60,0,IF(MOD(C303,12)=0,(BC303<60)*SUM(INDIRECT($BF$7&(C303+11)&\":\"&$BF$7&C302))+(BC303>=60)*SUMPRODUCT($BD$12:BD303,$BE$12:$BE303),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,IF(MOD(C303,12)=0,VLOOKUP(B303,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B303<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B303<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B303<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B303<=Charges!$C$88),0)","v":0},{"$f":"IF(B303<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B303<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW303*BY303*Input!$H$35+BX303*BZ303*Input!$H$36","v":0},0,{"$f":"CB303*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F303*Charges!$F$51+CM302+IF(MOD(C303-1,12)=0,CN302,0)-BE302,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C303-1,12)=0,H303*D303,CN302),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG303-(B303>PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH303-(B303<=PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"CI303*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ303-CL303-(B303<=PPT)*AF303*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C303=\"\",MOD(C303-1,12)=0,B303>PPT),0%,100%/12+CO302),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B303>PPT),0%,100%-CO303)","v":0},{"$f":"IF(B303>=Charges!$B$68,IF(MOD(C303,12)=0,(Loyalty_Bonus+Charges!$C$69*(B303-11))*AH303,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B304<>\"\", B304<=10),VLOOKUP(B304,Charges!$C$40:$F$50, 4, 0), IF(AND(B304<>\"\", B304 >10), 100%, 0))","v":0},0,"",{"$f":"D304*H304+F304*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B304=1,0,IF(B304<>\"\",(M304+N304)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G304), 0.5*Term*aprem)*(1+Indexation*(B304-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B304, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B304<>\"\",B304<=Term),IF(C304<61,Charges!$C$31,W303*(1+(B304<>B303)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,R304+CR303-BB303),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,IF(C304=Input!$O$18,Input!$O$19,R304+CR303-Z304-BE303)),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,CI304+CJ304,AB304*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK304+CL304,( 1-(1-CW304)^(1/12))*(AC304))","v":{"$error":"#VALUE!"}},{"$f":"AC304*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM304+CN304,MAX(AC304-AG304,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",((Flat_Extra/1000)/12)*AQ304*AO304+Input!$H$34*V304*AP304,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B304<>\"\",IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B304<>\"\",B304<=Term-3),MIN(AU304,Charges!$H$11),0)","v":0},{"$f":"IF(C304=1,MIN(AV304,AW304),IF(AV304=0,0,MIN(AW304-AY303,IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$I$100,5)/Mode,0))))*(B304<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",IF(BH304>0,IF(AH305<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,MIN(IF(MOD(C304,12)=0,VLOOKUP(B304,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM304,AH304),AH304-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C304<60,0,IF(MOD(C304,12)=0,(BC304<60)*SUM(INDIRECT($BF$7&(C304+11)&\":\"&$BF$7&C303))+(BC304>=60)*SUMPRODUCT($BD$12:BD304,$BE$12:$BE304),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,IF(MOD(C304,12)=0,VLOOKUP(B304,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B304<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B304<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B304<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B304<=Charges!$C$88),0)","v":0},{"$f":"IF(B304<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B304<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW304*BY304*Input!$H$35+BX304*BZ304*Input!$H$36","v":0},0,{"$f":"CB304*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F304*Charges!$F$51+CM303+IF(MOD(C304-1,12)=0,CN303,0)-BE303,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C304-1,12)=0,H304*D304,CN303),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG304-(B304>PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH304-(B304<=PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"CI304*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ304-CL304-(B304<=PPT)*AF304*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C304=\"\",MOD(C304-1,12)=0,B304>PPT),0%,100%/12+CO303),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B304>PPT),0%,100%-CO304)","v":0},{"$f":"IF(B304>=Charges!$B$68,IF(MOD(C304,12)=0,(Loyalty_Bonus+Charges!$C$69*(B304-11))*AH304,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B305<>\"\", B305<=10),VLOOKUP(B305,Charges!$C$40:$F$50, 4, 0), IF(AND(B305<>\"\", B305 >10), 100%, 0))","v":0},0,"",{"$f":"D305*H305+F305*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B305=1,0,IF(B305<>\"\",(M305+N305)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G305), 0.5*Term*aprem)*(1+Indexation*(B305-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B305, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B305<>\"\",B305<=Term),IF(C305<61,Charges!$C$31,W304*(1+(B305<>B304)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,R305+CR304-BB304),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,IF(C305=Input!$O$18,Input!$O$19,R305+CR304-Z305-BE304)),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,CI305+CJ305,AB305*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK305+CL305,( 1-(1-CW305)^(1/12))*(AC305))","v":{"$error":"#VALUE!"}},{"$f":"AC305*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM305+CN305,MAX(AC305-AG305,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",((Flat_Extra/1000)/12)*AQ305*AO305+Input!$H$34*V305*AP305,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B305<>\"\",IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B305<>\"\",B305<=Term-3),MIN(AU305,Charges!$H$11),0)","v":0},{"$f":"IF(C305=1,MIN(AV305,AW305),IF(AV305=0,0,MIN(AW305-AY304,IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$I$100,5)/Mode,0))))*(B305<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",IF(BH305>0,IF(AH306<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,MIN(IF(MOD(C305,12)=0,VLOOKUP(B305,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM305,AH305),AH305-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C305<60,0,IF(MOD(C305,12)=0,(BC305<60)*SUM(INDIRECT($BF$7&(C305+11)&\":\"&$BF$7&C304))+(BC305>=60)*SUMPRODUCT($BD$12:BD305,$BE$12:$BE305),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,IF(MOD(C305,12)=0,VLOOKUP(B305,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B305<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B305<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B305<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B305<=Charges!$C$88),0)","v":0},{"$f":"IF(B305<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B305<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW305*BY305*Input!$H$35+BX305*BZ305*Input!$H$36","v":0},0,{"$f":"CB305*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F305*Charges!$F$51+CM304+IF(MOD(C305-1,12)=0,CN304,0)-BE304,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C305-1,12)=0,H305*D305,CN304),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG305-(B305>PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH305-(B305<=PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"CI305*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ305-CL305-(B305<=PPT)*AF305*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C305=\"\",MOD(C305-1,12)=0,B305>PPT),0%,100%/12+CO304),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B305>PPT),0%,100%-CO305)","v":0},{"$f":"IF(B305>=Charges!$B$68,IF(MOD(C305,12)=0,(Loyalty_Bonus+Charges!$C$69*(B305-11))*AH305,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B306<>\"\", B306<=10),VLOOKUP(B306,Charges!$C$40:$F$50, 4, 0), IF(AND(B306<>\"\", B306 >10), 100%, 0))","v":0},0,"",{"$f":"D306*H306+F306*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B306=1,0,IF(B306<>\"\",(M306+N306)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G306), 0.5*Term*aprem)*(1+Indexation*(B306-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B306, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B306<>\"\",B306<=Term),IF(C306<61,Charges!$C$31,W305*(1+(B306<>B305)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,R306+CR305-BB305),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,IF(C306=Input!$O$18,Input!$O$19,R306+CR305-Z306-BE305)),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,CI306+CJ306,AB306*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK306+CL306,( 1-(1-CW306)^(1/12))*(AC306))","v":{"$error":"#VALUE!"}},{"$f":"AC306*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM306+CN306,MAX(AC306-AG306,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",((Flat_Extra/1000)/12)*AQ306*AO306+Input!$H$34*V306*AP306,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B306<>\"\",IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B306<>\"\",B306<=Term-3),MIN(AU306,Charges!$H$11),0)","v":0},{"$f":"IF(C306=1,MIN(AV306,AW306),IF(AV306=0,0,MIN(AW306-AY305,IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$I$100,5)/Mode,0))))*(B306<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",IF(BH306>0,IF(AH307<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,MIN(IF(MOD(C306,12)=0,VLOOKUP(B306,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM306,AH306),AH306-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C306<60,0,IF(MOD(C306,12)=0,(BC306<60)*SUM(INDIRECT($BF$7&(C306+11)&\":\"&$BF$7&C305))+(BC306>=60)*SUMPRODUCT($BD$12:BD306,$BE$12:$BE306),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,IF(MOD(C306,12)=0,VLOOKUP(B306,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B306<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B306<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B306<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B306<=Charges!$C$88),0)","v":0},{"$f":"IF(B306<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B306<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW306*BY306*Input!$H$35+BX306*BZ306*Input!$H$36","v":0},0,{"$f":"CB306*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F306*Charges!$F$51+CM305+IF(MOD(C306-1,12)=0,CN305,0)-BE305,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C306-1,12)=0,H306*D306,CN305),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG306-(B306>PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH306-(B306<=PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"CI306*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ306-CL306-(B306<=PPT)*AF306*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C306=\"\",MOD(C306-1,12)=0,B306>PPT),0%,100%/12+CO305),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B306>PPT),0%,100%-CO306)","v":0},{"$f":"IF(B306>=Charges!$B$68,IF(MOD(C306,12)=0,(Loyalty_Bonus+Charges!$C$69*(B306-11))*AH306,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B307<>\"\", B307<=10),VLOOKUP(B307,Charges!$C$40:$F$50, 4, 0), IF(AND(B307<>\"\", B307 >10), 100%, 0))","v":0},0,"",{"$f":"D307*H307+F307*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B307=1,0,IF(B307<>\"\",(M307+N307)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G307), 0.5*Term*aprem)*(1+Indexation*(B307-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B307, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B307<>\"\",B307<=Term),IF(C307<61,Charges!$C$31,W306*(1+(B307<>B306)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,R307+CR306-BB306),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,IF(C307=Input!$O$18,Input!$O$19,R307+CR306-Z307-BE306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,CI307+CJ307,AB307*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK307+CL307,( 1-(1-CW307)^(1/12))*(AC307))","v":{"$error":"#VALUE!"}},{"$f":"AC307*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM307+CN307,MAX(AC307-AG307,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",((Flat_Extra/1000)/12)*AQ307*AO307+Input!$H$34*V307*AP307,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B307<>\"\",B307<=Term-3),MIN(AU307,Charges!$H$11),0)","v":0},{"$f":"IF(C307=1,MIN(AV307,AW307),IF(AV307=0,0,MIN(AW307-AY306,IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$I$100,5)/Mode,0))))*(B307<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",IF(BH307>0,IF(AH308<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,MIN(IF(MOD(C307,12)=0,VLOOKUP(B307,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM307,AH307),AH307-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C307<60,0,IF(MOD(C307,12)=0,(BC307<60)*SUM(INDIRECT($BF$7&(C307+11)&\":\"&$BF$7&C306))+(BC307>=60)*SUMPRODUCT($BD$12:BD307,$BE$12:$BE307),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,IF(MOD(C307,12)=0,VLOOKUP(B307,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B307<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B307<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B307<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B307<=Charges!$C$88),0)","v":0},{"$f":"IF(B307<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B307<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW307*BY307*Input!$H$35+BX307*BZ307*Input!$H$36","v":0},0,{"$f":"CB307*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F307*Charges!$F$51+CM306+IF(MOD(C307-1,12)=0,CN306,0)-BE306,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C307-1,12)=0,H307*D307,CN306),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG307-(B307>PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH307-(B307<=PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"CI307*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ307-CL307-(B307<=PPT)*AF307*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C307=\"\",MOD(C307-1,12)=0,B307>PPT),0%,100%/12+CO306),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B307>PPT),0%,100%-CO307)","v":0},{"$f":"IF(B307>=Charges!$B$68,IF(MOD(C307,12)=0,(Loyalty_Bonus+Charges!$C$69*(B307-11))*AH307,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B308<>\"\", B308<=10),VLOOKUP(B308,Charges!$C$40:$F$50, 4, 0), IF(AND(B308<>\"\", B308 >10), 100%, 0))","v":0},0,"",{"$f":"D308*H308+F308*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B308=1,0,IF(B308<>\"\",(M308+N308)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G308), 0.5*Term*aprem)*(1+Indexation*(B308-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B308, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B308<>\"\",B308<=Term),IF(C308<61,Charges!$C$31,W307*(1+(B308<>B307)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,R308+CR307-BB307),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,IF(C308=Input!$O$18,Input!$O$19,R308+CR307-Z308-BE307)),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,CI308+CJ308,AB308*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK308+CL308,( 1-(1-CW308)^(1/12))*(AC308))","v":{"$error":"#VALUE!"}},{"$f":"AC308*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM308+CN308,MAX(AC308-AG308,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",((Flat_Extra/1000)/12)*AQ308*AO308+Input!$H$34*V308*AP308,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B308<>\"\",IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B308<>\"\",B308<=Term-3),MIN(AU308,Charges!$H$11),0)","v":0},{"$f":"IF(C308=1,MIN(AV308,AW308),IF(AV308=0,0,MIN(AW308-AY307,IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$I$100,5)/Mode,0))))*(B308<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",IF(BH308>0,IF(AH309<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,MIN(IF(MOD(C308,12)=0,VLOOKUP(B308,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM308,AH308),AH308-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C308<60,0,IF(MOD(C308,12)=0,(BC308<60)*SUM(INDIRECT($BF$7&(C308+11)&\":\"&$BF$7&C307))+(BC308>=60)*SUMPRODUCT($BD$12:BD308,$BE$12:$BE308),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,IF(MOD(C308,12)=0,VLOOKUP(B308,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B308<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B308<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B308<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B308<=Charges!$C$88),0)","v":0},{"$f":"IF(B308<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B308<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW308*BY308*Input!$H$35+BX308*BZ308*Input!$H$36","v":0},0,{"$f":"CB308*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F308*Charges!$F$51+CM307+IF(MOD(C308-1,12)=0,CN307,0)-BE307,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C308-1,12)=0,H308*D308,CN307),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG308-(B308>PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH308-(B308<=PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"CI308*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ308-CL308-(B308<=PPT)*AF308*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C308=\"\",MOD(C308-1,12)=0,B308>PPT),0%,100%/12+CO307),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B308>PPT),0%,100%-CO308)","v":0},{"$f":"IF(B308>=Charges!$B$68,IF(MOD(C308,12)=0,(Loyalty_Bonus+Charges!$C$69*(B308-11))*AH308,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B309<>\"\", B309<=10),VLOOKUP(B309,Charges!$C$40:$F$50, 4, 0), IF(AND(B309<>\"\", B309 >10), 100%, 0))","v":0},0,"",{"$f":"D309*H309+F309*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B309=1,0,IF(B309<>\"\",(M309+N309)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G309), 0.5*Term*aprem)*(1+Indexation*(B309-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B309, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B309<>\"\",B309<=Term),IF(C309<61,Charges!$C$31,W308*(1+(B309<>B308)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,R309+CR308-BB308),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,IF(C309=Input!$O$18,Input!$O$19,R309+CR308-Z309-BE308)),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,CI309+CJ309,AB309*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK309+CL309,( 1-(1-CW309)^(1/12))*(AC309))","v":{"$error":"#VALUE!"}},{"$f":"AC309*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM309+CN309,MAX(AC309-AG309,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",((Flat_Extra/1000)/12)*AQ309*AO309+Input!$H$34*V309*AP309,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B309<>\"\",IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B309<>\"\",B309<=Term-3),MIN(AU309,Charges!$H$11),0)","v":0},{"$f":"IF(C309=1,MIN(AV309,AW309),IF(AV309=0,0,MIN(AW309-AY308,IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$I$100,5)/Mode,0))))*(B309<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",IF(BH309>0,IF(AH310<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,MIN(IF(MOD(C309,12)=0,VLOOKUP(B309,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM309,AH309),AH309-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C309<60,0,IF(MOD(C309,12)=0,(BC309<60)*SUM(INDIRECT($BF$7&(C309+11)&\":\"&$BF$7&C308))+(BC309>=60)*SUMPRODUCT($BD$12:BD309,$BE$12:$BE309),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,IF(MOD(C309,12)=0,VLOOKUP(B309,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B309<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B309<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B309<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B309<=Charges!$C$88),0)","v":0},{"$f":"IF(B309<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B309<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW309*BY309*Input!$H$35+BX309*BZ309*Input!$H$36","v":0},0,{"$f":"CB309*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F309*Charges!$F$51+CM308+IF(MOD(C309-1,12)=0,CN308,0)-BE308,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C309-1,12)=0,H309*D309,CN308),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG309-(B309>PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH309-(B309<=PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"CI309*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ309-CL309-(B309<=PPT)*AF309*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C309=\"\",MOD(C309-1,12)=0,B309>PPT),0%,100%/12+CO308),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B309>PPT),0%,100%-CO309)","v":0},{"$f":"IF(B309>=Charges!$B$68,IF(MOD(C309,12)=0,(Loyalty_Bonus+Charges!$C$69*(B309-11))*AH309,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B310<>\"\", B310<=10),VLOOKUP(B310,Charges!$C$40:$F$50, 4, 0), IF(AND(B310<>\"\", B310 >10), 100%, 0))","v":0},0,"",{"$f":"D310*H310+F310*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B310=1,0,IF(B310<>\"\",(M310+N310)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G310), 0.5*Term*aprem)*(1+Indexation*(B310-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B310, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B310<>\"\",B310<=Term),IF(C310<61,Charges!$C$31,W309*(1+(B310<>B309)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,R310+CR309-BB309),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,IF(C310=Input!$O$18,Input!$O$19,R310+CR309-Z310-BE309)),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,CI310+CJ310,AB310*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK310+CL310,( 1-(1-CW310)^(1/12))*(AC310))","v":{"$error":"#VALUE!"}},{"$f":"AC310*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM310+CN310,MAX(AC310-AG310,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",((Flat_Extra/1000)/12)*AQ310*AO310+Input!$H$34*V310*AP310,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B310<>\"\",IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B310<>\"\",B310<=Term-3),MIN(AU310,Charges!$H$11),0)","v":0},{"$f":"IF(C310=1,MIN(AV310,AW310),IF(AV310=0,0,MIN(AW310-AY309,IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$I$100,5)/Mode,0))))*(B310<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",IF(BH310>0,IF(AH311<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,MIN(IF(MOD(C310,12)=0,VLOOKUP(B310,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM310,AH310),AH310-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C310<60,0,IF(MOD(C310,12)=0,(BC310<60)*SUM(INDIRECT($BF$7&(C310+11)&\":\"&$BF$7&C309))+(BC310>=60)*SUMPRODUCT($BD$12:BD310,$BE$12:$BE310),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,IF(MOD(C310,12)=0,VLOOKUP(B310,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B310<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B310<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B310<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B310<=Charges!$C$88),0)","v":0},{"$f":"IF(B310<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B310<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW310*BY310*Input!$H$35+BX310*BZ310*Input!$H$36","v":0},0,{"$f":"CB310*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F310*Charges!$F$51+CM309+IF(MOD(C310-1,12)=0,CN309,0)-BE309,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C310-1,12)=0,H310*D310,CN309),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG310-(B310>PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH310-(B310<=PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"CI310*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ310-CL310-(B310<=PPT)*AF310*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C310=\"\",MOD(C310-1,12)=0,B310>PPT),0%,100%/12+CO309),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B310>PPT),0%,100%-CO310)","v":0},{"$f":"IF(B310>=Charges!$B$68,IF(MOD(C310,12)=0,(Loyalty_Bonus+Charges!$C$69*(B310-11))*AH310,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B311<>\"\", B311<=10),VLOOKUP(B311,Charges!$C$40:$F$50, 4, 0), IF(AND(B311<>\"\", B311 >10), 100%, 0))","v":0},0,"",{"$f":"D311*H311+F311*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B311=1,0,IF(B311<>\"\",(M311+N311)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G311), 0.5*Term*aprem)*(1+Indexation*(B311-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B311, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B311<>\"\",B311<=Term),IF(C311<61,Charges!$C$31,W310*(1+(B311<>B310)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,R311+CR310-BB310),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,IF(C311=Input!$O$18,Input!$O$19,R311+CR310-Z311-BE310)),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,CI311+CJ311,AB311*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK311+CL311,( 1-(1-CW311)^(1/12))*(AC311))","v":{"$error":"#VALUE!"}},{"$f":"AC311*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM311+CN311,MAX(AC311-AG311,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",((Flat_Extra/1000)/12)*AQ311*AO311+Input!$H$34*V311*AP311,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B311<>\"\",IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B311<>\"\",B311<=Term-3),MIN(AU311,Charges!$H$11),0)","v":0},{"$f":"IF(C311=1,MIN(AV311,AW311),IF(AV311=0,0,MIN(AW311-AY310,IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$I$100,5)/Mode,0))))*(B311<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",IF(BH311>0,IF(AH312<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,MIN(IF(MOD(C311,12)=0,VLOOKUP(B311,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM311,AH311),AH311-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C311<60,0,IF(MOD(C311,12)=0,(BC311<60)*SUM(INDIRECT($BF$7&(C311+11)&\":\"&$BF$7&C310))+(BC311>=60)*SUMPRODUCT($BD$12:BD311,$BE$12:$BE311),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,IF(MOD(C311,12)=0,VLOOKUP(B311,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B311<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B311<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B311<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B311<=Charges!$C$88),0)","v":0},{"$f":"IF(B311<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B311<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW311*BY311*Input!$H$35+BX311*BZ311*Input!$H$36","v":0},0,{"$f":"CB311*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F311*Charges!$F$51+CM310+IF(MOD(C311-1,12)=0,CN310,0)-BE310,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C311-1,12)=0,H311*D311,CN310),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG311-(B311>PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH311-(B311<=PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"CI311*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ311-CL311-(B311<=PPT)*AF311*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C311=\"\",MOD(C311-1,12)=0,B311>PPT),0%,100%/12+CO310),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B311>PPT),0%,100%-CO311)","v":0},{"$f":"IF(B311>=Charges!$B$68,IF(MOD(C311,12)=0,(Loyalty_Bonus+Charges!$C$69*(B311-11))*AH311,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B312<>\"\", B312<=10),VLOOKUP(B312,Charges!$C$40:$F$50, 4, 0), IF(AND(B312<>\"\", B312 >10), 100%, 0))","v":0},0,"",{"$f":"D312*H312+F312*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B312=1,0,IF(B312<>\"\",(M312+N312)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G312), 0.5*Term*aprem)*(1+Indexation*(B312-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B312, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B312<>\"\",B312<=Term),IF(C312<61,Charges!$C$31,W311*(1+(B312<>B311)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,R312+CR311-BB311),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,IF(C312=Input!$O$18,Input!$O$19,R312+CR311-Z312-BE311)),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,CI312+CJ312,AB312*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK312+CL312,( 1-(1-CW312)^(1/12))*(AC312))","v":{"$error":"#VALUE!"}},{"$f":"AC312*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM312+CN312,MAX(AC312-AG312,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",((Flat_Extra/1000)/12)*AQ312*AO312+Input!$H$34*V312*AP312,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B312<>\"\",IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B312<>\"\",B312<=Term-3),MIN(AU312,Charges!$H$11),0)","v":0},{"$f":"IF(C312=1,MIN(AV312,AW312),IF(AV312=0,0,MIN(AW312-AY311,IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$I$100,5)/Mode,0))))*(B312<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",IF(BH312>0,IF(AH313<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,MIN(IF(MOD(C312,12)=0,VLOOKUP(B312,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM312,AH312),AH312-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C312<60,0,IF(MOD(C312,12)=0,(BC312<60)*SUM(INDIRECT($BF$7&(C312+11)&\":\"&$BF$7&C311))+(BC312>=60)*SUMPRODUCT($BD$12:BD312,$BE$12:$BE312),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,IF(MOD(C312,12)=0,VLOOKUP(B312,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B312<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B312<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B312<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B312<=Charges!$C$88),0)","v":0},{"$f":"IF(B312<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B312<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW312*BY312*Input!$H$35+BX312*BZ312*Input!$H$36","v":0},0,{"$f":"CB312*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F312*Charges!$F$51+CM311+IF(MOD(C312-1,12)=0,CN311,0)-BE311,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C312-1,12)=0,H312*D312,CN311),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG312-(B312>PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH312-(B312<=PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"CI312*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ312-CL312-(B312<=PPT)*AF312*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C312=\"\",MOD(C312-1,12)=0,B312>PPT),0%,100%/12+CO311),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B312>PPT),0%,100%-CO312)","v":0},{"$f":"IF(B312>=Charges!$B$68,IF(MOD(C312,12)=0,(Loyalty_Bonus+Charges!$C$69*(B312-11))*AH312,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B772>PPT, 0,PPT-B772)","v":5},{"$f":"IF(B772>=Term, 1,MIN(Term-B772+1,10))","v":10},{"$f":"10%*SA*(B772<=Term)","v":100000},{"$f":"E772","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B900>PPT, 0,PPT-B900)","v":5},{"$f":"IF(B900>=Term, 1,MIN(Term-B900+1,10))","v":10},{"$f":"10%*SA*(B900<=Term)","v":100000},{"$f":"E900","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1028>PPT, 0,PPT-B1028)","v":5},{"$f":"IF(B1028>=Term, 1,MIN(Term-B1028+1,10))","v":10},{"$f":"10%*SA*(B1028<=Term)","v":100000},{"$f":"E1028","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1156>PPT, 0,PPT-B1156)","v":5},{"$f":"IF(B1156>=Term, 1,MIN(Term-B1156+1,10))","v":10},{"$f":"10%*SA*(B1156<=Term)","v":100000},{"$f":"E1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1860>PPT, 0,PPT-B1860)","v":5},{"$f":"IF(B1860>=Term, 1,MIN(Term-B1860+1,10))","v":10},{"$f":"10%*SA*(B1860<=Term)","v":100000},{"$f":"E1860","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1988>PPT, 0,PPT-B1988)","v":5},{"$f":"IF(B1988>=Term, 1,MIN(Term-B1988+1,10))","v":10},{"$f":"10%*SA*(B1988<=Term)","v":100000},{"$f":"E1988","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2116>PPT, 0,PPT-B2116)","v":5},{"$f":"IF(B2116>=Term, 1,MIN(Term-B2116+1,10))","v":10},{"$f":"10%*SA*(B2116<=Term)","v":100000},{"$f":"E2116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2180>PPT, 0,PPT-B2180)","v":5},{"$f":"IF(B2180>=Term, 1,MIN(Term-B2180+1,10))","v":10},{"$f":"10%*SA*(B2180<=Term)","v":100000},{"$f":"E2180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2756<=Term)","v":100000},{"$f":"E2756","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]

{"sheet":"4%-Annual","index":9,"n_rows":32,"n_cols":30,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA8:AA165)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
["Policy Year","Premium","Topups","Allocated premium","Unallocated premium","Bid/ofer Spread","Set up Charge","Fixed Deductions","Risk Charges (includes Mortality charges and Rider Charges)","Other Charges","Fund Value before FMC","Fund management charge","Service Tax on FMC","Service tax","Total deductions","Fund at the end year after charge(Without Loyalty Units)","Surrender benefit","Fund Value plus Loyalty Additions",null,null,"Policy Term Flag","Maturity Value","Age","Partial Surrender","SA","Cummulative Partial Surrenders","For Partial Surrender lower limit of 10,000","Loyalty Additions to Fund","Death Benefit","Guarantee Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(S8:S28,0.001)","v":-1.7007517035945274E-2}]
[1,{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!D$12:D$707)*U8","v":100000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$M$12:$M$707))*U8","v":94100},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$O$12:$O$707))*U8","v":5000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A8<=Term,SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A8,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A8,'4%'!CB$12:CB$707)","v":6013.8496599999999},{"$f":"0","v":0},{"$f":"VLOOKUP(A8*12, '4%'!$C$12:$AC$312, 27, 0)","v":84843.669442378858},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$AD$12:$AD$707)*U8","v":1030.7272676162086},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$AF$12:$AF$707)*U8","v":185.53090817091751},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!$AT$12:$AT$707)*U8","v":2859.2238469709173},{"$f":"(E8+G8+H8+I8+L8+J8)*U8","v":15884.576927616208},{"$f":"VLOOKUP(A8*12, '4%'!$C$12:$AH$312, 32, 0)","v":84747.215940789421},{"$f":"U8*VLOOKUP(A8*12,'4%'!C12:AN707,38,0)-X8","v":79662.382984342054},{"$f":"P8+AB8","v":84747.215940789421},{"$f":"-B8-C8+IF(A8=Term+1,INDEX($R$8:$R$28,Term))","v":-100000},null,{"$f":"IF(A8<=Term,1,0)","v":1},{"$f":"IF(A8=Term,R8-X8,0)","v":0},{"$f":"Age","v":45},{"$f":"SUMIF('4%'!$B$12:$B$707,$A8,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A8,'4%'!$B$12:$BG$707,58)*U8","v":1000000},{"$f":"X8","v":0},{"$f":"IF(AND(X8<10000,X8>0),1,0)","v":0},{"$f":"IF(A8<=Term,VLOOKUP(12*A8,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U8*VLOOKUP(A8*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A8, '4%'!$CS$12:$CS$251)","v":0}]
[{"$f":"A8+1","v":2},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!D$12:D$707)*U9","v":100000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$M$12:$M$707))*U9","v":95280},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$O$12:$O$707))*U9","v":4000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A9<=Term,SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A9,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A9,'4%'!CB$12:CB$707)","v":6272.7040000000015},{"$f":"0","v":0},{"$f":"VLOOKUP(A9*12, '4%'!$C$12:$AC$312, 27, 0)","v":172786.71539298602},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$AD$12:$AD$707)*U9","v":2037.2321846922912},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$AF$12:$AF$707)*U9","v":366.70179324461236},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!$AT$12:$AT$707)*U9","v":2906.9885132446129},{"$f":"(E9+G9+H9+I9+L9+J9)*U9","v":16149.936184692293},{"$f":"VLOOKUP(A9*12, '4%'!$C$12:$AH$312, 32, 0)","v":172590.28490103153},{"$f":"U9*VLOOKUP(A9*12,'4%'!C13:AN707,38,0)-X9","v":168590.28490103153},{"$f":"P9+AB9","v":172590.28490103153},-100000,null,1,0,{"$f":"IF(U9=0,0,W8+1)","v":46},{"$f":"SUMIF('4%'!$B$12:$B$707,$A9,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A9,'4%'!$B$12:$BG$707,58)*U9","v":1000000},{"$f":"IF(A9>Term,0,Z8+X9)","v":0},0,{"$f":"IF(A9<=Term,VLOOKUP(12*A9,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U9*VLOOKUP(A9*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A9, '4%'!$CS$12:$CS$251)","v":0}]
[3,{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!D$12:D$707)*U10","v":100000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$M$12:$M$707))*U10","v":96460},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$O$12:$O$707))*U10","v":3000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A10<=Term,SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A10,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A10,'4%'!CB$12:CB$707)","v":6483.966089999999},{"$f":"0","v":0},{"$f":"VLOOKUP(A10*12, '4%'!$C$12:$AC$312, 27, 0)","v":263966.42214759323},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$AD$12:$AD$707)*U10","v":3080.425540057242},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$AF$12:$AF$707)*U10","v":554.47659721030357},{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!$AT$12:$AT$707)*U10","v":2952.7904934103026},16404.391630057238,{"$f":"VLOOKUP(A10*12, '4%'!$C$12:$AH$312, 32, 0)","v":263666.33510650333},{"$f":"U10*VLOOKUP(A10*12,'4%'!C14:AN707,38,0)-X10","v":260666.33510650333},263666.33510650333,-100000,null,1,0,47,{"$f":"SUMIF('4%'!$B$12:$B$707,$A10,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A10,'4%'!$B$12:$BG$707,58)*U10","v":1000000},0,0,{"$f":"IF(A10<=Term,VLOOKUP(12*A10,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U10*VLOOKUP(A10*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A10, '4%'!$CS$12:$CS$251)","v":0}]
[4,{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!D$12:D$707)*U11","v":100000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$M$12:$M$707))*U11","v":96460},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$O$12:$O$707))*U11","v":3000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A11<=Term,SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A11,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A11,'4%'!CB$12:CB$707)","v":6618.3420000000015},{"$f":"0","v":0},{"$f":"VLOOKUP(A11*12, '4%'!$C$12:$AC$312, 27, 0)","v":357346.77901046479},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$AD$12:$AD$707)*U11","v":4148.2871062435097},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$AF$12:$AF$707)*U11","v":746.6916791238317},{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!$AT$12:$AT$707)*U11","v":3169.193239123832},17606.629106243512,{"$f":"VLOOKUP(A11*12, '4%'!$C$12:$AH$312, 32, 0)","v":356940.53363772458},{"$f":"U11*VLOOKUP(A11*12,'4%'!C15:AN707,38,0)-X11","v":354940.53363772458},356940.53363772458,-100000,null,1,0,48,{"$f":"SUMIF('4%'!$B$12:$B$707,$A11,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A11,'4%'!$B$12:$BG$707,58)*U11","v":1000000},0,0,{"$f":"IF(A11<=Term,VLOOKUP(12*A11,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U11*VLOOKUP(A11*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A11, '4%'!$CS$12:$CS$251)","v":0}]
[5,{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!D$12:D$707)*U12","v":100000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$M$12:$M$707))*U12","v":96460},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$O$12:$O$707))*U12","v":3000},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A12<=Term,SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A12,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A12,'4%'!CB$12:CB$707)","v":6658.1795999999986},{"$f":"0","v":0},{"$f":"VLOOKUP(A12*12, '4%'!$C$12:$AC$312, 27, 0)","v":453098.02711834572},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$AD$12:$AD$707)*U12","v":5242.652455037367},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$AF$12:$AF$707)*U12","v":943.6774419067259},{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!$AT$12:$AT$707)*U12","v":3373.3497699067266},18740.832055037368,{"$f":"VLOOKUP(A12*12, '4%'!$C$12:$AH$312, 32, 0)","v":452582.92809485865},{"$f":"U12*VLOOKUP(A12*12,'4%'!C16:AN707,38,0)-X12","v":452582.92809485865},452582.92809485865,-100000,null,1,0,49,{"$f":"SUMIF('4%'!$B$12:$B$707,$A12,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A12,'4%'!$B$12:$BG$707,58)*U12","v":1000000},0,0,{"$f":"IF(A12<=Term,VLOOKUP(12*A12,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U12*VLOOKUP(A12*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A12, '4%'!$CS$12:$CS$251)","v":0}]
[6,{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!D$12:D$707)*U13","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$M$12:$M$707))*U13","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$O$12:$O$707))*U13","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A13<=Term,SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$W$12:$W$707),0)","v":4032},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A13,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A13,'4%'!CB$12:CB$707)","v":7072.8569999999991},{"$f":"0","v":0},{"$f":"VLOOKUP(A13*12, '4%'!$C$12:$AC$312, 27, 0)","v":451531.58074106107},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$AD$12:$AD$707)*U13","v":5228.5240083813378},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$AF$12:$AF$707)*U13","v":941.13432150864094},{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!$AT$12:$AT$707)*U13","v":2940.0085815086404},16333.381008381337,{"$f":"VLOOKUP(A13*12, '4%'!$C$12:$AH$312, 32, 0)","v":451018.26251323189},{"$f":"U13*VLOOKUP(A13*12,'4%'!C17:AN707,38,0)-X13","v":451018.26251323189},451018.26251323189,0,null,1,0,50,{"$f":"SUMIF('4%'!$B$12:$B$707,$A13,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A13,'4%'!$B$12:$BG$707,58)*U13","v":1000000},0,0,{"$f":"IF(A13<=Term,VLOOKUP(12*A13,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U13*VLOOKUP(A13*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A13, '4%'!$CS$12:$CS$251)","v":0}]
[7,{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!D$12:D$707)*U14","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$M$12:$M$707))*U14","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$O$12:$O$707))*U14","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A14<=Term,SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$W$12:$W$707),0)","v":4233.6000000000013},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A14,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A14,'4%'!CB$12:CB$707)","v":7417.3992000000026},{"$f":"0","v":0},{"$f":"VLOOKUP(A14*12, '4%'!$C$12:$AC$312, 27, 0)","v":449270.3649239451},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$AD$12:$AD$707)*U14","v":5206.0804040712101},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$AF$12:$AF$707)*U14","v":937.09447273281774},{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!$AT$12:$AT$707)*U14","v":3034.2743287328176},16857.079604071216,{"$f":"VLOOKUP(A14*12, '4%'!$C$12:$AH$312, 32, 0)","v":448759.61733202595},{"$f":"U14*VLOOKUP(A14*12,'4%'!C18:AN708,38,0)-X14","v":448759.61733202595},448759.61733202595,0,null,1,0,51,{"$f":"SUMIF('4%'!$B$12:$B$707,$A14,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A14,'4%'!$B$12:$BG$707,58)*U14","v":1000000},0,0,{"$f":"IF(A14<=Term,VLOOKUP(12*A14,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U14*VLOOKUP(A14*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A14, '4%'!$CS$12:$CS$251)","v":0}]
[8,{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!D$12:D$707)*U15","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$M$12:$M$707))*U15","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$O$12:$O$707))*U15","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A15<=Term,SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$W$12:$W$707),0)","v":4445.2800000000007},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A15,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A15,'4%'!CB$12:CB$707)","v":7703.5860000000021},{"$f":"0","v":0},{"$f":"VLOOKUP(A15*12, '4%'!$C$12:$AC$312, 27, 0)","v":446354.21147576231},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$AD$12:$AD$707)*U15","v":5175.8529880151773},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$AF$12:$AF$707)*U15","v":931.65353784273179},{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!$AT$12:$AT$707)*U15","v":3118.4494178427321},17324.718988015178,{"$f":"VLOOKUP(A15*12, '4%'!$C$12:$AH$312, 32, 0)","v":445846.7790776944},{"$f":"U15*VLOOKUP(A15*12,'4%'!C19:AN709,38,0)-X15","v":445846.7790776944},445846.7790776944,0,null,1,0,52,{"$f":"SUMIF('4%'!$B$12:$B$707,$A15,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A15,'4%'!$B$12:$BG$707,58)*U15","v":1000000},0,0,{"$f":"IF(A15<=Term,VLOOKUP(12*A15,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U15*VLOOKUP(A15*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A15, '4%'!$CS$12:$CS$251)","v":0}]
[9,{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!D$12:D$707)*U16","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$M$12:$M$707))*U16","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$O$12:$O$707))*U16","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A16<=Term,SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$W$12:$W$707),0)","v":4667.5440000000008},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A16,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A16,'4%'!CB$12:CB$707)","v":8491.7631999999994},{"$f":"0","v":0},{"$f":"VLOOKUP(A16*12, '4%'!$C$12:$AC$312, 27, 0)","v":442152.16886795696},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$AD$12:$AD$707)*U16","v":5134.1180603302837},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$AF$12:$AF$707)*U16","v":924.14125085945113},{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!$AT$12:$AT$707)*U16","v":3292.8165468594511},18293.425260330281,{"$f":"VLOOKUP(A16*12, '4%'!$C$12:$AH$312, 32, 0)","v":441649.51351131138},{"$f":"U16*VLOOKUP(A16*12,'4%'!C20:AN710,38,0)-X16","v":441649.51351131138},441649.51351131138,0,null,1,0,53,{"$f":"SUMIF('4%'!$B$12:$B$707,$A16,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A16,'4%'!$B$12:$BG$707,58)*U16","v":1000000},0,0,{"$f":"IF(A16<=Term,VLOOKUP(12*A16,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U16*VLOOKUP(A16*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A16, '4%'!$CS$12:$CS$251)","v":0}]
[10,{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!D$12:D$707)*U17","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$M$12:$M$707))*U17","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$O$12:$O$707))*U17","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A17<=Term,SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$W$12:$W$707),0)","v":4900.9212000000007},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A17,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A17,'4%'!CB$12:CB$707)","v":9370.4819999999982},{"$f":"0","v":0},{"$f":"VLOOKUP(A17*12, '4%'!$C$12:$AC$312, 27, 0)","v":436509.16435451806},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$AD$12:$AD$707)*U17","v":5076.5495766992672},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$AF$12:$AF$707)*U17","v":913.77892380586798},{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!$AT$12:$AT$707)*U17","v":3482.6314998058679},19347.952776699265,{"$f":"VLOOKUP(A17*12, '4%'!$C$12:$AH$312, 32, 0)","v":436012.92417944566},{"$f":"U17*VLOOKUP(A17*12,'4%'!C21:AN711,38,0)-X17","v":436012.92417944566},436012.92417944566,0,null,1,436012.92417944566,54,{"$f":"SUMIF('4%'!$B$12:$B$707,$A17,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A17,'4%'!$B$12:$BG$707,58)*U17","v":1000000},0,0,{"$f":"IF(A17<=Term,VLOOKUP(12*A17,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U17*VLOOKUP(A17*12,'4%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A17, '4%'!$CS$12:$CS$251)","v":0}]
[11,{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!D$12:D$707)*U18","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$M$12:$M$707))*U18","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$O$12:$O$707))*U18","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A18<=Term,SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A18,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A18,'4%'!CB$12:CB$707)","v":657.5},{"$f":"0","v":0},{"$f":"VLOOKUP(A18*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$AD$12:$AD$707)*U18","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$AF$12:$AF$707)*U18","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!$AT$12:$AT$707)*U18","v":0},0,{"$f":"VLOOKUP(A18*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U18*VLOOKUP(A18*12,'4%'!C22:AN712,38,0)-X18","v":{"$error":"#N/A"}},{"$error":"#N/A"},436012.92417944566,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A18,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A18,'4%'!$B$12:$BG$707,58)*U18","v":0},0,0,{"$f":"IF(A18<=Term,VLOOKUP(12*A18,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U18*VLOOKUP(A18*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A18, '4%'!$CS$12:$CS$251)","v":0}]
[12,{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!D$12:D$707)*U19","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$M$12:$M$707))*U19","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$O$12:$O$707))*U19","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A19<=Term,SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A19,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A19,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A19*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$AD$12:$AD$707)*U19","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$AF$12:$AF$707)*U19","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!$AT$12:$AT$707)*U19","v":0},0,{"$f":"VLOOKUP(A19*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U19*VLOOKUP(A19*12,'4%'!C23:AN713,38,0)-X19","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A19,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A19,'4%'!$B$12:$BG$707,58)*U19","v":0},0,0,{"$f":"IF(A19<=Term,VLOOKUP(12*A19,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U19*VLOOKUP(A19*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A19, '4%'!$CS$12:$CS$251)","v":0}]
[13,{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!D$12:D$707)*U20","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$M$12:$M$707))*U20","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$O$12:$O$707))*U20","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A20<=Term,SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A20,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A20,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A20*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$AD$12:$AD$707)*U20","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$AF$12:$AF$707)*U20","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!$AT$12:$AT$707)*U20","v":0},0,{"$f":"VLOOKUP(A20*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U20*VLOOKUP(A20*12,'4%'!C24:AN714,38,0)-X20","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A20,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A20,'4%'!$B$12:$BG$707,58)*U20","v":0},0,0,{"$f":"IF(A20<=Term,VLOOKUP(12*A20,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U20*VLOOKUP(A20*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A20, '4%'!$CS$12:$CS$251)","v":0}]
[14,{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!D$12:D$707)*U21","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$M$12:$M$707))*U21","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$O$12:$O$707))*U21","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A21<=Term,SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A21,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A21,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A21*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$AD$12:$AD$707)*U21","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$AF$12:$AF$707)*U21","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!$AT$12:$AT$707)*U21","v":0},0,{"$f":"VLOOKUP(A21*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U21*VLOOKUP(A21*12,'4%'!C25:AN715,38,0)-X21","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A21,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A21,'4%'!$B$12:$BG$707,58)*U21","v":0},0,0,{"$f":"IF(A21<=Term,VLOOKUP(12*A21,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U21*VLOOKUP(A21*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A21, '4%'!$CS$12:$CS$251)","v":0}]
[15,{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!D$12:D$707)*U22","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$M$12:$M$707))*U22","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$O$12:$O$707))*U22","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A22<=Term,SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A22,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A22,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A22*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$AD$12:$AD$707)*U22","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$AF$12:$AF$707)*U22","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!$AT$12:$AT$707)*U22","v":0},0,{"$f":"VLOOKUP(A22*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U22*VLOOKUP(A22*12,'4%'!C26:AN716,38,0)-X22","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A22,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A22,'4%'!$B$12:$BG$707,58)*U22","v":0},0,0,{"$f":"IF(A22<=Term,VLOOKUP(12*A22,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U22*VLOOKUP(A22*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A22, '4%'!$CS$12:$CS$251)","v":0}]
[16,{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!D$12:D$707)*U23","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$M$12:$M$707))*U23","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$O$12:$O$707))*U23","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A23<=Term,SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A23,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A23,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A23*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$AD$12:$AD$707)*U23","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$AF$12:$AF$707)*U23","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!$AT$12:$AT$707)*U23","v":0},0,{"$f":"VLOOKUP(A23*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U23*VLOOKUP(A23*12,'4%'!C27:AN717,38,0)-X23","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A23,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A23,'4%'!$B$12:$BG$707,58)*U23","v":0},0,0,{"$f":"IF(A23<=Term,VLOOKUP(12*A23,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U23*VLOOKUP(A23*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A23, '4%'!$CS$12:$CS$251)","v":0}]
[17,{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!D$12:D$707)*U24","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$M$12:$M$707))*U24","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$O$12:$O$707))*U24","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A24<=Term,SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A24,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A24,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A24*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$AD$12:$AD$707)*U24","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$AF$12:$AF$707)*U24","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!$AT$12:$AT$707)*U24","v":0},0,{"$f":"VLOOKUP(A24*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U24*VLOOKUP(A24*12,'4%'!C28:AN718,38,0)-X24","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A24,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A24,'4%'!$B$12:$BG$707,58)*U24","v":0},0,0,{"$f":"IF(A24<=Term,VLOOKUP(12*A24,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U24*VLOOKUP(A24*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A24, '4%'!$CS$12:$CS$251)","v":0}]
[18,{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!D$12:D$707)*U25","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$M$12:$M$707))*U25","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$O$12:$O$707))*U25","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A25<=Term,SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A25,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A25,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A25*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$AD$12:$AD$707)*U25","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$AF$12:$AF$707)*U25","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!$AT$12:$AT$707)*U25","v":0},0,{"$f":"VLOOKUP(A25*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U25*VLOOKUP(A25*12,'4%'!C29:AN719,38,0)-X25","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A25,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A25,'4%'!$B$12:$BG$707,58)*U25","v":0},0,0,{"$f":"IF(A25<=Term,VLOOKUP(12*A25,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U25*VLOOKUP(A25*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A25, '4%'!$CS$12:$CS$251)","v":0}]
[19,{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!D$12:D$707)*U26","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$M$12:$M$707))*U26","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$O$12:$O$707))*U26","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A26<=Term,SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A26,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A26,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A26*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$AD$12:$AD$707)*U26","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$AF$12:$AF$707)*U26","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!$AT$12:$AT$707)*U26","v":0},0,{"$f":"VLOOKUP(A26*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U26*VLOOKUP(A26*12,'4%'!C30:AN720,38,0)-X26","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A26,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A26,'4%'!$B$12:$BG$707,58)*U26","v":0},0,0,{"$f":"IF(A26<=Term,VLOOKUP(12*A26,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U26*VLOOKUP(A26*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A26, '4%'!$CS$12:$CS$251)","v":0}]
[20,{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!D$12:D$707)*U27","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$M$12:$M$707))*U27","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$O$12:$O$707))*U27","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A27<=Term,SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A27,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A27,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A27*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$AD$12:$AD$707)*U27","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$AF$12:$AF$707)*U27","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!$AT$12:$AT$707)*U27","v":0},0,{"$f":"VLOOKUP(A27*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U27*VLOOKUP(A27*12,'4%'!C31:AN721,38,0)-X27","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('4%'!$B$12:$B$707,$A27,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A27,'4%'!$B$12:$BG$707,58)*U27","v":0},0,0,{"$f":"IF(A27<=Term,VLOOKUP(12*A27,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U27*VLOOKUP(A27*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A27, '4%'!$CS$12:$CS$251)","v":0}]
[21,{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!D$12:D$707)*U28","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$M$12:$M$707))*U28","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$O$12:$O$707))*U28","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A28<=Term,SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A28,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A28,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A28*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$AD$12:$AD$707)*U28","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$AF$12:$AF$707)*U28","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!$AT$12:$AT$707)*U28","v":0},{"$f":"(E28+G28+H28+I28+L28+J28)*U28","v":0},{"$f":"VLOOKUP(A28*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U28*VLOOKUP(A28*12,'4%'!C32:AN722,38,0)-X28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-B28-C28+IF(A28=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A28<=Term,1,0)","v":0},{"$f":"IF(A28=Term,R28-X28,0)","v":0},{"$f":"IF(U28=0,0,W27+1)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A28,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A28,'4%'!$B$12:$BG$707,58)*U28","v":0},{"$f":"IF(A28>Term,0,Z27+X28)","v":0},{"$f":"IF(AND(X28<10000,X28>0),1,0)","v":0},{"$f":"IF(A28<=Term,VLOOKUP(12*A28,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U28*VLOOKUP(A28*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A28, '4%'!$CS$12:$CS$251)","v":0}]
[22,{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!D$12:D$707)*U29","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$M$12:$M$707))*U29","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$O$12:$O$707))*U29","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A29<=Term,SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A29,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A29,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A29*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$AD$12:$AD$707)*U29","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$AF$12:$AF$707)*U29","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!$AT$12:$AT$707)*U29","v":0},{"$f":"(E29+G29+H29+I29+L29+J29)*U29","v":0},{"$f":"VLOOKUP(A29*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U29*VLOOKUP(A29*12,'4%'!C33:AN723,38,0)-X29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-B29-C29+IF(A29=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A29<=Term,1,0)","v":0},{"$f":"IF(A29=Term,R29-X29,0)","v":0},{"$f":"IF(U29=0,0,W28+1)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A29,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A29,'4%'!$B$12:$BG$707,58)*U29","v":0},{"$f":"IF(A29>Term,0,Z28+X29)","v":0},{"$f":"IF(AND(X29<10000,X29>0),1,0)","v":0},{"$f":"IF(A29<=Term,VLOOKUP(12*A29,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U29*VLOOKUP(A29*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A29, '4%'!$CS$12:$CS$251)","v":0}]
[23,{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!D$12:D$707)*U30","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$M$12:$M$707))*U30","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$O$12:$O$707))*U30","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A30<=Term,SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A30,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A30,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A30*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$AD$12:$AD$707)*U30","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$AF$12:$AF$707)*U30","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!$AT$12:$AT$707)*U30","v":0},{"$f":"(E30+G30+H30+I30+L30+J30)*U30","v":0},{"$f":"VLOOKUP(A30*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U30*VLOOKUP(A30*12,'4%'!C34:AN724,38,0)-X30","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-B30-C30+IF(A30=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A30<=Term,1,0)","v":0},{"$f":"IF(A30=Term,R30-X30,0)","v":0},{"$f":"IF(U30=0,0,W29+1)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A30,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A30,'4%'!$B$12:$BG$707,58)*U30","v":0},{"$f":"IF(A30>Term,0,Z29+X30)","v":0},{"$f":"IF(AND(X30<10000,X30>0),1,0)","v":0},{"$f":"IF(A30<=Term,VLOOKUP(12*A30,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U30*VLOOKUP(A30*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A30, '4%'!$CS$12:$CS$251)","v":0}]
[24,{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!D$12:D$707)*U31","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$M$12:$M$707))*U31","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$O$12:$O$707))*U31","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A31<=Term,SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A31,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A31,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A31*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$AD$12:$AD$707)*U31","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$AF$12:$AF$707)*U31","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!$AT$12:$AT$707)*U31","v":0},{"$f":"(E31+G31+H31+I31+L31+J31)*U31","v":0},{"$f":"VLOOKUP(A31*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U31*VLOOKUP(A31*12,'4%'!C35:AN725,38,0)-X31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-B31-C31+IF(A31=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A31<=Term,1,0)","v":0},{"$f":"IF(A31=Term,R31-X31,0)","v":0},{"$f":"IF(U31=0,0,W30+1)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A31,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A31,'4%'!$B$12:$BG$707,58)*U31","v":0},{"$f":"IF(A31>Term,0,Z30+X31)","v":0},{"$f":"IF(AND(X31<10000,X31>0),1,0)","v":0},{"$f":"IF(A31<=Term,VLOOKUP(12*A31,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U31*VLOOKUP(A31*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A31, '4%'!$CS$12:$CS$251)","v":0}]
[25,{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!D$12:D$707)*U32","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!F$12:F$707)","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$M$12:$M$707))*U32","v":0},{"$f":"(SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$O$12:$O$707))*U32","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A32<=Term,SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$V$12:$V$707)+SUMIF('4%'!$B$12:$B$707,$A32,'4%'!AR$12:AR$707)+SUMIF('4%'!$B$12:$B$707,$A32,'4%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A32*12, '4%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$AD$12:$AD$707)*U32","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$AF$12:$AF$707)*U32","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!$AT$12:$AT$707)*U32","v":0},{"$f":"(E32+G32+H32+I32+L32+J32)*U32","v":0},{"$f":"VLOOKUP(A32*12, '4%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U32*VLOOKUP(A32*12,'4%'!C36:AN726,38,0)-X32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"-B32-C32+IF(A32=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A32<=Term,1,0)","v":0},{"$f":"IF(A32=Term,R32-X32,0)","v":0},{"$f":"IF(U32=0,0,W31+1)","v":0},{"$f":"SUMIF('4%'!$B$12:$B$707,$A32,'4%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A32,'4%'!$B$12:$BG$707,58)*U32","v":0},{"$f":"IF(A32>Term,0,Z31+X32)","v":0},{"$f":"IF(AND(X32<10000,X32>0),1,0)","v":0},{"$f":"IF(A32<=Term,VLOOKUP(12*A32,'4%'!$C$12:$CQ$312, 93,0),0)","v":0},{"$f":"U32*VLOOKUP(A32*12,'4%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('4%'!$B$12:$B$252, '4%-Annual'!A32, '4%'!$CS$12:$CS$251)","v":0}]

{"sheet":"8%-Annual","index":10,"n_rows":32,"n_cols":30,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA8:AA165)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
["Policy Year","Premium","Topups","Allocated premium","Unallocated premium","Bid/ofer Spread","Set up Charge","Fixed Deductions","Risk Charges (includes Mortality charges and Rider Charges)","Other Charges","Fund Value before FMC","Fund management charge","Service Tax on FMC","Service tax","Total deductions","Fund at the end year after charge(Without Loyalty Units)","Surrender benefit","Fund Value plus Loyalty Additions",null,null,"Policy Term Flag","Maturity Value","Age","Partial Surrender","SA","Cummulative Partial Surrenders","For Partial Surrender lower limit of 10,000","Loyalty Additions to Fund","Death Benefit","Guarantee Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(S8:S28,0.001)","v":2.5771186883171815E-2}]
[1,{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!D$12:D$707)*U8","v":100000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$M$12:$M$707))*U8","v":94100},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$O$12:$O$707))*U8","v":5000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A8<=Term,SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A8,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A8,'8%'!CB$12:CB$707)","v":6013.8496599999999},{"$f":"0","v":0},{"$f":"VLOOKUP(A8*12, '8%'!$C$12:$AC$312, 27, 0)","v":88315.416847675806},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$AD$12:$AD$707)*U8","v":1052.5959700120311},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$AF$12:$AF$707)*U8","v":189.46727460216556},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!$AT$12:$AT$707)*U8","v":2863.1602134021655},{"$f":"(E8+G8+H8+I8+L8+J8)*U8","v":15906.445630012031},{"$f":"VLOOKUP(A8*12, '8%'!$C$12:$AH$312, 32, 0)","v":88215.016531950736},{"$f":"U8*VLOOKUP(A8*12,'8%'!C12:AN707,38,0)-X8","v":82922.115540033687},{"$f":"P8+AB8","v":88215.016531950736},{"$f":"-B8-C8+IF(A8=Term+1,INDEX($R$8:$R$28,Term))","v":-100000},null,{"$f":"IF(A8<=Term,1,0)","v":1},{"$f":"IF(A8=Term,R8-X8,0)","v":0},{"$f":"Age","v":45},{"$f":"SUMIF('8%'!$B$12:$B$707,$A8,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A8,'8%'!$B$12:$BG$707,58)*U8","v":1000000},{"$f":"X8","v":0},{"$f":"IF(AND(X8<10000,X8>0),1,0)","v":0},{"$f":"IF(A8<=Term,VLOOKUP(12*A8,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U8*VLOOKUP(A8*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A8, '8%'!$CS$12:$CS$251)","v":0}]
[{"$f":"A8+1","v":2},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!D$12:D$707)*U9","v":100000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$M$12:$M$707))*U9","v":95280},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$O$12:$O$707))*U9","v":4000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A9<=Term,SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A9,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A9,'8%'!CB$12:CB$707)","v":6272.7040000000015},{"$f":"0","v":0},{"$f":"VLOOKUP(A9*12, '8%'!$C$12:$AC$312, 27, 0)","v":183345.02067846392},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$AD$12:$AD$707)*U9","v":2121.5866121494041},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$AF$12:$AF$707)*U9","v":381.88559018689273},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!$AT$12:$AT$707)*U9","v":2922.1723101868929},16234.290612149405,{"$f":"VLOOKUP(A9*12, '8%'!$C$12:$AH$312, 32, 0)","v":183136.58710457853},{"$f":"U9*VLOOKUP(A9*12,'8%'!C13:AN707,38,0)-X9","v":179136.58710457853},183136.58710457853,-100000,null,1,0,{"$f":"IF(U9=0,0,W8+1)","v":46},{"$f":"SUMIF('8%'!$B$12:$B$707,$A9,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A9,'8%'!$B$12:$BG$707,58)*U9","v":1000000},{"$f":"IF(A9>Term,0,Z8+X9)","v":0},0,{"$f":"IF(A9<=Term,VLOOKUP(12*A9,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U9*VLOOKUP(A9*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A9, '8%'!$CS$12:$CS$251)","v":0}]
[3,{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!D$12:D$707)*U10","v":100000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$M$12:$M$707))*U10","v":96460},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$O$12:$O$707))*U10","v":3000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A10<=Term,SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A10,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A10,'8%'!CB$12:CB$707)","v":6483.966089999999},{"$f":"0","v":0},{"$f":"VLOOKUP(A10*12, '8%'!$C$12:$AC$312, 27, 0)","v":285585.83364895039},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$AD$12:$AD$707)*U10","v":3271.2827676112875},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$AF$12:$AF$707)*U10","v":588.83089817003179},{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!$AT$12:$AT$707)*U10","v":2987.1447943700318},16595.248857611285,{"$f":"VLOOKUP(A10*12, '8%'!$C$12:$AH$312, 32, 0)","v":285261.16884082952},{"$f":"U10*VLOOKUP(A10*12,'8%'!C14:AN707,38,0)-X10","v":282261.16884082952},285261.16884082952,-100000,null,1,0,47,{"$f":"SUMIF('8%'!$B$12:$B$707,$A10,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A10,'8%'!$B$12:$BG$707,58)*U10","v":1000000},0,0,{"$f":"IF(A10<=Term,VLOOKUP(12*A10,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U10*VLOOKUP(A10*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A10, '8%'!$CS$12:$CS$251)","v":0}]
[4,{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!D$12:D$707)*U11","v":100000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$M$12:$M$707))*U11","v":96460},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$O$12:$O$707))*U11","v":3000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A11<=Term,SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A11,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A11,'8%'!CB$12:CB$707)","v":6618.3420000000015},{"$f":"0","v":0},{"$f":"VLOOKUP(A11*12, '8%'!$C$12:$AC$312, 27, 0)","v":394344.62830899865},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$AD$12:$AD$707)*U11","v":4493.7177236785119},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$AF$12:$AF$707)*U11","v":808.86919026213207},{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!$AT$12:$AT$707)*U11","v":3231.3707502621323},17952.059723678511,{"$f":"VLOOKUP(A11*12, '8%'!$C$12:$AH$312, 32, 0)","v":393896.32237782696},{"$f":"U11*VLOOKUP(A11*12,'8%'!C15:AN707,38,0)-X11","v":391896.32237782696},393896.32237782696,-100000,null,1,0,48,{"$f":"SUMIF('8%'!$B$12:$B$707,$A11,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A11,'8%'!$B$12:$BG$707,58)*U11","v":1000000},0,0,{"$f":"IF(A11<=Term,VLOOKUP(12*A11,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U11*VLOOKUP(A11*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A11, '8%'!$CS$12:$CS$251)","v":0}]
[5,{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!D$12:D$707)*U12","v":100000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$M$12:$M$707))*U12","v":96460},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$O$12:$O$707))*U12","v":3000},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A12<=Term,SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$W$12:$W$707),0)","v":3840},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A12,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A12,'8%'!CB$12:CB$707)","v":6658.1795999999986},{"$f":"0","v":0},{"$f":"VLOOKUP(A12*12, '8%'!$C$12:$AC$312, 27, 0)","v":510163.00696758617},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$AD$12:$AD$707)*U12","v":5794.8663227926172},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$AF$12:$AF$707)*U12","v":1043.0759381026712},{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!$AT$12:$AT$707)*U12","v":3472.7482661026716},19293.045922792619,{"$f":"VLOOKUP(A12*12, '8%'!$C$12:$AH$312, 32, 0)","v":509583.0343105002},{"$f":"U12*VLOOKUP(A12*12,'8%'!C16:AN707,38,0)-X12","v":509583.0343105002},509583.0343105002,-100000,null,1,0,49,{"$f":"SUMIF('8%'!$B$12:$B$707,$A12,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A12,'8%'!$B$12:$BG$707,58)*U12","v":1000000},0,0,{"$f":"IF(A12<=Term,VLOOKUP(12*A12,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U12*VLOOKUP(A12*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A12, '8%'!$CS$12:$CS$251)","v":0}]
[6,{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!D$12:D$707)*U13","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$M$12:$M$707))*U13","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$O$12:$O$707))*U13","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A13<=Term,SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$W$12:$W$707),0)","v":4032},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A13,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A13,'8%'!CB$12:CB$707)","v":7072.8569999999991},{"$f":"0","v":0},{"$f":"VLOOKUP(A13*12, '8%'!$C$12:$AC$312, 27, 0)","v":529927.83647778886},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$AD$12:$AD$707)*U13","v":6020.6020715559098},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$AF$12:$AF$707)*U13","v":1083.7083728800635},{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!$AT$12:$AT$707)*U13","v":3082.582632880064},17125.45907155591,{"$f":"VLOOKUP(A13*12, '8%'!$C$12:$AH$312, 32, 0)","v":529325.39441282477},{"$f":"U13*VLOOKUP(A13*12,'8%'!C17:AN707,38,0)-X13","v":529325.39441282477},529325.39441282477,0,null,1,0,50,{"$f":"SUMIF('8%'!$B$12:$B$707,$A13,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A13,'8%'!$B$12:$BG$707,58)*U13","v":1000000},0,0,{"$f":"IF(A13<=Term,VLOOKUP(12*A13,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U13*VLOOKUP(A13*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A13, '8%'!$CS$12:$CS$251)","v":0}]
[7,{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!D$12:D$707)*U14","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$M$12:$M$707))*U14","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$O$12:$O$707))*U14","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A14<=Term,SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$W$12:$W$707),0)","v":4233.6000000000013},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A14,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A14,'8%'!CB$12:CB$707)","v":7417.3992000000026},{"$f":"0","v":0},{"$f":"VLOOKUP(A14*12, '8%'!$C$12:$AC$312, 27, 0)","v":550316.66138318426},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$AD$12:$AD$707)*U14","v":6252.9743412369589},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$AF$12:$AF$707)*U14","v":1125.5353814226523},{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!$AT$12:$AT$707)*U14","v":3222.7152374226525},17903.973541236963,{"$f":"VLOOKUP(A14*12, '8%'!$C$12:$AH$312, 32, 0)","v":549691.04052870837},{"$f":"U14*VLOOKUP(A14*12,'8%'!C18:AN708,38,0)-X14","v":549691.04052870837},549691.04052870837,0,null,1,0,51,{"$f":"SUMIF('8%'!$B$12:$B$707,$A14,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A14,'8%'!$B$12:$BG$707,58)*U14","v":1000000},0,0,{"$f":"IF(A14<=Term,VLOOKUP(12*A14,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U14*VLOOKUP(A14*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A14, '8%'!$CS$12:$CS$251)","v":0}]
[8,{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!D$12:D$707)*U15","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$M$12:$M$707))*U15","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$O$12:$O$707))*U15","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A15<=Term,SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$W$12:$W$707),0)","v":4445.2800000000007},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A15,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A15,'8%'!CB$12:CB$707)","v":7703.5860000000021},{"$f":"0","v":0},{"$f":"VLOOKUP(A15*12, '8%'!$C$12:$AC$312, 27, 0)","v":571429.29426856083},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$AD$12:$AD$707)*U15","v":6493.1796666489581},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$AF$12:$AF$707)*U15","v":1168.7723399968127},{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!$AT$12:$AT$707)*U15","v":3355.5682199968128},18642.045666648959,{"$f":"VLOOKUP(A15*12, '8%'!$C$12:$AH$312, 32, 0)","v":570779.6717722069},{"$f":"U15*VLOOKUP(A15*12,'8%'!C19:AN709,38,0)-X15","v":570779.6717722069},570779.6717722069,0,null,1,0,52,{"$f":"SUMIF('8%'!$B$12:$B$707,$A15,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A15,'8%'!$B$12:$BG$707,58)*U15","v":1000000},0,0,{"$f":"IF(A15<=Term,VLOOKUP(12*A15,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U15*VLOOKUP(A15*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A15, '8%'!$CS$12:$CS$251)","v":0}]
[9,{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!D$12:D$707)*U16","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$M$12:$M$707))*U16","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$O$12:$O$707))*U16","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A16<=Term,SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$W$12:$W$707),0)","v":4667.5440000000008},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A16,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A16,'8%'!CB$12:CB$707)","v":8491.7631999999994},{"$f":"0","v":0},{"$f":"VLOOKUP(A16*12, '8%'!$C$12:$AC$312, 27, 0)","v":592686.28608746082},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$AD$12:$AD$707)*U16","v":6738.1594275214657},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$AF$12:$AF$707)*U16","v":1212.8686969538639},{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!$AT$12:$AT$707)*U16","v":3581.5439929538638},19897.466627521466,{"$f":"VLOOKUP(A16*12, '8%'!$C$12:$AH$312, 32, 0)","v":592012.49783651775},{"$f":"U16*VLOOKUP(A16*12,'8%'!C20:AN710,38,0)-X16","v":592012.49783651775},592012.49783651775,0,null,1,0,53,{"$f":"SUMIF('8%'!$B$12:$B$707,$A16,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A16,'8%'!$B$12:$BG$707,58)*U16","v":1000000},0,0,{"$f":"IF(A16<=Term,VLOOKUP(12*A16,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U16*VLOOKUP(A16*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A16, '8%'!$CS$12:$CS$251)","v":0}]
[10,{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!D$12:D$707)*U17","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$M$12:$M$707))*U17","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$O$12:$O$707))*U17","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A17<=Term,SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$W$12:$W$707),0)","v":4900.9212000000007},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A17,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A17,'8%'!CB$12:CB$707)","v":9370.4819999999982},{"$f":"0","v":0},{"$f":"VLOOKUP(A17*12, '8%'!$C$12:$AC$312, 27, 0)","v":613972.7723854495},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$AD$12:$AD$707)*U17","v":6984.0957791972269},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$AF$12:$AF$707)*U17","v":1257.1372402555007},{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!$AT$12:$AT$707)*U17","v":3825.989816255501},21255.498979197226,{"$f":"VLOOKUP(A17*12, '8%'!$C$12:$AH$312, 32, 0)","v":613274.78484947467},{"$f":"U17*VLOOKUP(A17*12,'8%'!C21:AN711,38,0)-X17","v":613274.78484947467},613274.78484947467,0,null,1,613274.78484947467,54,{"$f":"SUMIF('8%'!$B$12:$B$707,$A17,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A17,'8%'!$B$12:$BG$707,58)*U17","v":1000000},0,0,{"$f":"IF(A17<=Term,VLOOKUP(12*A17,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U17*VLOOKUP(A17*12,'8%'!$C$12:$BG$707,57,0)","v":1000000},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A17, '8%'!$CS$12:$CS$251)","v":0}]
[11,{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!D$12:D$707)*U18","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$M$12:$M$707))*U18","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$O$12:$O$707))*U18","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A18<=Term,SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A18,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A18,'8%'!CB$12:CB$707)","v":657.5},{"$f":"0","v":0},{"$f":"VLOOKUP(A18*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$AD$12:$AD$707)*U18","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$AF$12:$AF$707)*U18","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!$AT$12:$AT$707)*U18","v":0},0,{"$f":"VLOOKUP(A18*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U18*VLOOKUP(A18*12,'8%'!C22:AN712,38,0)-X18","v":{"$error":"#N/A"}},{"$error":"#N/A"},613274.78484947467,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A18,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A18,'8%'!$B$12:$BG$707,58)*U18","v":0},0,0,{"$f":"IF(A18<=Term,VLOOKUP(12*A18,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U18*VLOOKUP(A18*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A18, '8%'!$CS$12:$CS$251)","v":0}]
[12,{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!D$12:D$707)*U19","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$M$12:$M$707))*U19","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$O$12:$O$707))*U19","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A19<=Term,SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A19,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A19,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A19*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$AD$12:$AD$707)*U19","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$AF$12:$AF$707)*U19","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!$AT$12:$AT$707)*U19","v":0},0,{"$f":"VLOOKUP(A19*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U19*VLOOKUP(A19*12,'8%'!C23:AN713,38,0)-X19","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A19,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A19,'8%'!$B$12:$BG$707,58)*U19","v":0},0,0,{"$f":"IF(A19<=Term,VLOOKUP(12*A19,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U19*VLOOKUP(A19*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A19, '8%'!$CS$12:$CS$251)","v":0}]
[13,{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!D$12:D$707)*U20","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$M$12:$M$707))*U20","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$O$12:$O$707))*U20","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A20<=Term,SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A20,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A20,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A20*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$AD$12:$AD$707)*U20","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$AF$12:$AF$707)*U20","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!$AT$12:$AT$707)*U20","v":0},0,{"$f":"VLOOKUP(A20*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U20*VLOOKUP(A20*12,'8%'!C24:AN714,38,0)-X20","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A20,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A20,'8%'!$B$12:$BG$707,58)*U20","v":0},0,0,{"$f":"IF(A20<=Term,VLOOKUP(12*A20,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U20*VLOOKUP(A20*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A20, '8%'!$CS$12:$CS$251)","v":0}]
[14,{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!D$12:D$707)*U21","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$M$12:$M$707))*U21","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$O$12:$O$707))*U21","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A21<=Term,SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A21,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A21,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A21*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$AD$12:$AD$707)*U21","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$AF$12:$AF$707)*U21","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!$AT$12:$AT$707)*U21","v":0},0,{"$f":"VLOOKUP(A21*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U21*VLOOKUP(A21*12,'8%'!C25:AN715,38,0)-X21","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A21,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A21,'8%'!$B$12:$BG$707,58)*U21","v":0},0,0,{"$f":"IF(A21<=Term,VLOOKUP(12*A21,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U21*VLOOKUP(A21*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A21, '8%'!$CS$12:$CS$251)","v":0}]
[15,{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!D$12:D$707)*U22","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$M$12:$M$707))*U22","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$O$12:$O$707))*U22","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A22<=Term,SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A22,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A22,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A22*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$AD$12:$AD$707)*U22","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$AF$12:$AF$707)*U22","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!$AT$12:$AT$707)*U22","v":0},0,{"$f":"VLOOKUP(A22*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U22*VLOOKUP(A22*12,'8%'!C26:AN716,38,0)-X22","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A22,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A22,'8%'!$B$12:$BG$707,58)*U22","v":0},0,0,{"$f":"IF(A22<=Term,VLOOKUP(12*A22,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U22*VLOOKUP(A22*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A22, '8%'!$CS$12:$CS$251)","v":0}]
[16,{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!D$12:D$707)*U23","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$M$12:$M$707))*U23","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$O$12:$O$707))*U23","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A23<=Term,SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A23,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A23,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A23*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$AD$12:$AD$707)*U23","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$AF$12:$AF$707)*U23","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!$AT$12:$AT$707)*U23","v":0},0,{"$f":"VLOOKUP(A23*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U23*VLOOKUP(A23*12,'8%'!C27:AN717,38,0)-X23","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A23,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A23,'8%'!$B$12:$BG$707,58)*U23","v":0},0,0,{"$f":"IF(A23<=Term,VLOOKUP(12*A23,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U23*VLOOKUP(A23*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A23, '8%'!$CS$12:$CS$251)","v":0}]
[17,{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!D$12:D$707)*U24","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$M$12:$M$707))*U24","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$O$12:$O$707))*U24","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A24<=Term,SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A24,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A24,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A24*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$AD$12:$AD$707)*U24","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$AF$12:$AF$707)*U24","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!$AT$12:$AT$707)*U24","v":0},0,{"$f":"VLOOKUP(A24*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U24*VLOOKUP(A24*12,'8%'!C28:AN718,38,0)-X24","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A24,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A24,'8%'!$B$12:$BG$707,58)*U24","v":0},0,0,{"$f":"IF(A24<=Term,VLOOKUP(12*A24,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U24*VLOOKUP(A24*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A24, '8%'!$CS$12:$CS$251)","v":0}]
[18,{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!D$12:D$707)*U25","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$M$12:$M$707))*U25","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$O$12:$O$707))*U25","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A25<=Term,SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A25,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A25,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A25*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$AD$12:$AD$707)*U25","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$AF$12:$AF$707)*U25","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!$AT$12:$AT$707)*U25","v":0},0,{"$f":"VLOOKUP(A25*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U25*VLOOKUP(A25*12,'8%'!C29:AN719,38,0)-X25","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A25,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A25,'8%'!$B$12:$BG$707,58)*U25","v":0},0,0,{"$f":"IF(A25<=Term,VLOOKUP(12*A25,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U25*VLOOKUP(A25*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A25, '8%'!$CS$12:$CS$251)","v":0}]
[19,{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!D$12:D$707)*U26","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$M$12:$M$707))*U26","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$O$12:$O$707))*U26","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A26<=Term,SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A26,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A26,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A26*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$AD$12:$AD$707)*U26","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$AF$12:$AF$707)*U26","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!$AT$12:$AT$707)*U26","v":0},0,{"$f":"VLOOKUP(A26*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U26*VLOOKUP(A26*12,'8%'!C30:AN720,38,0)-X26","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A26,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A26,'8%'!$B$12:$BG$707,58)*U26","v":0},0,0,{"$f":"IF(A26<=Term,VLOOKUP(12*A26,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U26*VLOOKUP(A26*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A26, '8%'!$CS$12:$CS$251)","v":0}]
[20,{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!D$12:D$707)*U27","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$M$12:$M$707))*U27","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$O$12:$O$707))*U27","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A27<=Term,SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A27,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A27,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A27*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$AD$12:$AD$707)*U27","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$AF$12:$AF$707)*U27","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!$AT$12:$AT$707)*U27","v":0},0,{"$f":"VLOOKUP(A27*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U27*VLOOKUP(A27*12,'8%'!C31:AN721,38,0)-X27","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A27,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A27,'8%'!$B$12:$BG$707,58)*U27","v":0},0,0,{"$f":"IF(A27<=Term,VLOOKUP(12*A27,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U27*VLOOKUP(A27*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$252, '8%-Annual'!A27, '8%'!$CS$12:$CS$251)","v":0}]
[21,{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!D$12:D$707)*U28","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$M$12:$M$707))*U28","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$O$12:$O$707))*U28","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A28<=Term,SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A28,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A28,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A28*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$AD$12:$AD$707)*U28","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$AF$12:$AF$707)*U28","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!$AT$12:$AT$707)*U28","v":0},0,{"$f":"VLOOKUP(A28*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U28*VLOOKUP(A28*12,'8%'!C32:AN722,38,0)-X28","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,null,0,0,0,{"$f":"SUMIF('8%'!$B$12:$B$707,$A28,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A28,'8%'!$B$12:$BG$707,58)*U28","v":0},0,0,{"$f":"IF(A28<=Term,VLOOKUP(12*A28,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U28*VLOOKUP(A28*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}}]
[22,{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!D$12:D$707)*U29","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$M$12:$M$707))*U29","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$O$12:$O$707))*U29","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A29<=Term,SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A29,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A29,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A29*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$AD$12:$AD$707)*U29","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$AF$12:$AF$707)*U29","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!$AT$12:$AT$707)*U29","v":0},{"$f":"(E29+G29+H29+I29+L29+J29)*U29","v":0},{"$f":"VLOOKUP(A29*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U29*VLOOKUP(A29*12,'8%'!C33:AN723,38,0)-X29","v":{"$error":"#N/A"}},{"$f":"P29+AB29","v":{"$error":"#N/A"}},{"$f":"-B29-C29+IF(A29=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A29<=Term,1,0)","v":0},{"$f":"IF(A29=Term,R29-X29,0)","v":0},{"$f":"IF(U29=0,0,W28+1)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A29,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A29,'8%'!$B$12:$BG$707,58)*U29","v":0},{"$f":"IF(A29>Term,0,Z28+X29)","v":0},{"$f":"IF(AND(X29<10000,X29>0),1,0)","v":0},{"$f":"IF(A29<=Term,VLOOKUP(12*A29,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U29*VLOOKUP(A29*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}}]
[23,{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!D$12:D$707)*U30","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$M$12:$M$707))*U30","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$O$12:$O$707))*U30","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A30<=Term,SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A30,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A30,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A30*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$AD$12:$AD$707)*U30","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$AF$12:$AF$707)*U30","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!$AT$12:$AT$707)*U30","v":0},{"$f":"(E30+G30+H30+I30+L30+J30)*U30","v":0},{"$f":"VLOOKUP(A30*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U30*VLOOKUP(A30*12,'8%'!C34:AN724,38,0)-X30","v":{"$error":"#N/A"}},{"$f":"P30+AB30","v":{"$error":"#N/A"}},{"$f":"-B30-C30+IF(A30=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A30<=Term,1,0)","v":0},{"$f":"IF(A30=Term,R30-X30,0)","v":0},{"$f":"IF(U30=0,0,W29+1)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A30,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A30,'8%'!$B$12:$BG$707,58)*U30","v":0},{"$f":"IF(A30>Term,0,Z29+X30)","v":0},{"$f":"IF(AND(X30<10000,X30>0),1,0)","v":0},{"$f":"IF(A30<=Term,VLOOKUP(12*A30,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U30*VLOOKUP(A30*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}}]
[24,{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!D$12:D$707)*U31","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$M$12:$M$707))*U31","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$O$12:$O$707))*U31","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A31<=Term,SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A31,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A31,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A31*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$AD$12:$AD$707)*U31","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$AF$12:$AF$707)*U31","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!$AT$12:$AT$707)*U31","v":0},{"$f":"(E31+G31+H31+I31+L31+J31)*U31","v":0},{"$f":"VLOOKUP(A31*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U31*VLOOKUP(A31*12,'8%'!C35:AN725,38,0)-X31","v":{"$error":"#N/A"}},{"$f":"P31+AB31","v":{"$error":"#N/A"}},{"$f":"-B31-C31+IF(A31=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A31<=Term,1,0)","v":0},{"$f":"IF(A31=Term,R31-X31,0)","v":0},{"$f":"IF(U31=0,0,W30+1)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A31,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A31,'8%'!$B$12:$BG$707,58)*U31","v":0},{"$f":"IF(A31>Term,0,Z30+X31)","v":0},{"$f":"IF(AND(X31<10000,X31>0),1,0)","v":0},{"$f":"IF(A31<=Term,VLOOKUP(12*A31,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U31*VLOOKUP(A31*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}}]
[25,{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!D$12:D$707)*U32","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!F$12:F$707)","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$M$12:$M$707))*U32","v":0},{"$f":"(SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$O$12:$O$707))*U32","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!Q$12:Q$707)","v":0},0,{"$f":"IF(A32<=Term,SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$W$12:$W$707),0)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$V$12:$V$707)+SUMIF('8%'!$B$12:$B$707,$A32,'8%'!AR$12:AR$707)+SUMIF('8%'!$B$12:$B$707,$A32,'8%'!CB$12:CB$707)","v":0},{"$f":"0","v":0},{"$f":"VLOOKUP(A32*12, '8%'!$C$12:$AC$312, 27, 0)","v":{"$error":"#N/A"}},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$AD$12:$AD$707)*U32","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$AF$12:$AF$707)*U32","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!$AT$12:$AT$707)*U32","v":0},{"$f":"(E32+G32+H32+I32+L32+J32)*U32","v":0},{"$f":"VLOOKUP(A32*12, '8%'!$C$12:$AH$312, 32, 0)","v":{"$error":"#N/A"}},{"$f":"U32*VLOOKUP(A32*12,'8%'!C36:AN726,38,0)-X32","v":{"$error":"#N/A"}},{"$f":"P32+AB32","v":{"$error":"#N/A"}},{"$f":"-B32-C32+IF(A32=Term+1,INDEX($R$8:$R$28,Term))","v":0},null,{"$f":"IF(A32<=Term,1,0)","v":0},{"$f":"IF(A32=Term,R32-X32,0)","v":0},{"$f":"IF(U32=0,0,W31+1)","v":0},{"$f":"SUMIF('8%'!$B$12:$B$707,$A32,'8%'!BB$12:BB$707)","v":0},{"$f":"VLOOKUP(A32,'8%'!$B$12:$BG$707,58)*U32","v":0},{"$f":"IF(A32>Term,0,Z31+X32)","v":0},{"$f":"IF(AND(X32<10000,X32>0),1,0)","v":0},{"$f":"IF(A32<=Term,VLOOKUP(12*A32,'8%'!$C$12:$CQ$311,93,0),0)","v":0},{"$f":"U32*VLOOKUP(A32*12,'8%'!$C$12:$BG$707,57,0)","v":{"$error":"#N/A"}}]

{"sheet":"4%_Excl_ST","index":11,"n_rows":2819,"n_cols":141,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[8,46,8,50],[8,51,8,59],[8,84,8,93],[9,72,9,81],[8,3,8,6],[8,7,8,13],[8,21,8,25],[8,26,8,33],[8,35,8,39],[8,40,8,43]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141]
[null,null,null,null,"Premium","PPT","Total Premiums Paid","MV at 4%","MV at 4% excl ST","Percentage ROP","Desired ROP","Criteria Met",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":61}]
[null,null,null,null,{"$f":"aprem","v":100000},{"$f":"PPT","v":5},{"$f":"E3*F3","v":500000},{"$f":"VLOOKUP(Term, Output!$B$83:$U$107, 20, 0)","v":436012.92417944566},{"$f":"VLOOKUP(Term*12+1, $C$12:$BJ$313, 60, 0)","v":471814.46051117306},{"$f":"H3/G3","v":0.8720258483588913},0.75,{"$f":"IF(J3<K3, \"No\", \"Yes\")","v":"Yes"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"address\",BE5),2,2)","v":"BE"}]
[null,null,{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Input!K15, \"FOP\")","v":"AnnualFOP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":40}]
[null,null,null,"Premiums",null,null,null,"Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges",null,null,null,null,"Fund",null,null,null,null,null,null,null,null,"Surrenders",null,null,null,null,"Extra Rating",null,null,null,null,null,"Top Up Premium",null,null,null,null,"Partial Withdrawal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan"]
["Premium paying term Flag","Policy Year",null,"Premium- Base","Annualised ATP","Top Ups","Total Premium +Top Ups","Allocation Rate for Base Policy (Excl of Service Tax)","Weighted Allocation Rate","Cummulative Deposits for the Year","Allocated premium (excl of service tax)","Service Tax on Allocation Charge","Total Allocated Premium (Incl of Service tax charge)","Amount allocated to Persistency Units ","Premium Load (excl service tax)","Premium Load (incl service tax)","Bid/Offer Spread","Total Money Available for Allocation","Death Sum Assured","WOP","FIB","Mortality Charge","SA Related Charges or Fixed Admin Charges (Excl of Service Tax)","Service Tax on  Admin Charges","Total Fixed Adin charge (incl of Service Tax)","Total Charges (inclusive  of Service Tax)","Total Fund at Start of month Before deductions","Fund at the Start of the Month","Fund at the end of month before FMC","FMC  (excl of service tax)","FMC @ Upper Limit","Service Tax on FMC","Total FMC (incl of service tax)","Total Value of Funds At the end of month","Sum assured","Surrender Penalty on Annual Premium","Surrender Penalty on Fund","Maximum Cap on Surrender Charge","Total Surrender Charge","Surrender Value","Flat Extra ATP Flag- Base","Mult Extra ATP Flag- Base","Sum At Risk","Extra Mortality Charge","Service tax on mortality Charge( inclusive of Rider charges)","Total service tax on Charges","Cummulative  ATP","Top Up amount Requested","Cumulative Top up amount allowed ","Balance top-up limit out of total allowed","Cummulative Top Up deposited","Indication for Partial withdrawal reduction","Indication for Partial withdrawal reduction (Cumulative)","Partial Withdrawal amount allowed","Current Age","Age greater than 60 factor","Parital withdrawal","Reduction in sum assured","Current Sum Assured (EOY)","Partial Withdrawal Amount Entered","FV at the end of month ","Monthly IRR","Annualized IRR","Policy Year","FV at the end of year (Incl LA)",null,"WOP Payments","FIB Payments","FIB Indicator","WOP Indicator",null,null,"Riders",null,null,null,null,null,null,null,null,null,null,null,"Growth Super at Start of the month","STP fund at Start of the month","Growth Super at the end of month before FMC","STP fund at the end of month before FMC","FMC on Growth Super Fund","FMC on STP Fund","Growth Super at the end of month after FMC","STP fund at the end of month after FMC","Percent Share of Growth Super Fund in STP Fund","Percent Share of Secure Plus Fund in STP Fund","Persistency Units","FV after Persistency Units","Guarantee Charge",null,"Limited Pay FMC","Regular Pay FMC","Average FMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR($BJ$12:$BJ$707,0.001)","v":-6.0476476584525596E-4},{"$f":"(1+BJ11)^12-1","v":-7.2330869172627654E-3},null,null,null,null,null,null,null,null,null,"DD Rider Charge","PAB Rider Charge","Premium DD Rider","Premium PAB Rider","Mult Extra ATP Flag- Term Rider","Mult Extra ATP Flag- PAB Rider","Extra Rider Charge","Total  Morbidity Charges (Exclusive of Service tax)","Service Tax on Riders","Total  Morbidity Charges (Inclusive of Service tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$22","v":1.2500000000000001E-2},{"$f":"Charges!$C$18","v":8.9999999999999993E-3}]
[1,{"$f":"INT(C12/12)+1","v":1},{"$f":"IF(C11<=Term*12,C11+1,\"\")","v":1},{"$f":"IFERROR(IF(C12<>\"\",IF(AND(MOD(C12-1,12/Mode)=0,B12<=Term),Prem/Mode,0),\"\")*A12, 0)","v":100000},{"$f":"IFERROR(IF(B12<>\"\",(aprem),\"\")*A12, 0)","v":100000},{"$f":"IF(B12<>\"\",AX12,\"\")","v":0},{"$f":"IF(B12<>\"\",D12+F12,\"\")","v":100000},{"$f":"IF(AND(B12<>\"\", B12<=10),VLOOKUP(B12,Charges!$C$40:$F$50, 4, 0), IF(AND(B12<>\"\", B12 >10), 100%, 0))","v":0.95},{"$f":"IF(D12<>0,(D12*H12)/(D12),0)","v":0.95},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12)=0,G12,G12+J11),\"\")","v":100000},{"$f":"IFERROR(D12*H12, 0)","v":95000},{"$f":"IF(B12<>\"\",(G12-K12)*Service_tax,0)*0","v":0},{"$f":"K12-L12","v":95000},{"$f":"IF(OR(B12=Charges!$B$68,B12=Charges!$B$69,B12=Charges!$B$70),IF(MOD(C12,12)=0,VLOOKUP(B12,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B12<>\"\",G12-K12,\"\")","v":5000},{"$f":"IF(B12<>\"\",G12-M12,\"\")","v":5000},{"$f":"IF(B12=1,0,IF(B12<>\"\",(M12+N12)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B12<>\"\",M12-Q12,\"\")","v":95000},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G12), 0.5*Term*aprem)*(1+Indexation*(B12-1)), 0)","v":1000000},{"$f":"IFERROR(VLOOKUP(B12, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E12/1000*(B12<=Term), 0)","v":353538},{"$f":"IFERROR(VLOOKUP(B12, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B12<>\"\",AQ12*VLOOKUP(Age+B12-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B12<>\"\",B12<=Term),IF(C12<61,Charges!$C$31,W11*(1+(B12<>B11)*Charges!$C$32))),500)","v":320},{"$f":"IF(B12<>\"\",W12*Service_tax,0)*0","v":0},{"$f":"W12+X12","v":320},{"$f":"IF(B12<>\"\",V12+Y12+AS12+AR12+CB12,\"\")","v":821.15413833333332},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-BB11),\"\")","v":95000},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","v":94178.845861666661},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,CI12+CJ12,AB12*(1+Charges!$D$10)),0)","v":94487.162896005582},{"$f":"IF(Input!$W$55=1,CK12+CL12,( 1-(1-CW12)^(1/12))*(AC12))","v":91.031009093695417},{"$f":"AC12*Charges!$D$28/12","v":106.29805825800628},{"$f":"AD12*Service_tax*0","v":0},{"$f":"AD12+AF12","v":91.031009093695417},{"$f":"IF(Input!$W$55=1,CM12+CN12,MAX(AC12-AG12,0))","v":94396.131886911884},{"$f":"IF(B12<>\"\",S12,\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B12<>\"\",MIN(E12*AJ12,CR12*AK12,AL12),\"\")","v":5663.7679132147132},{"$f":"IF(AND(B12<>\"\",B12<=Term),CR12-AM12,0)","v":88732.363973697167},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S12+T12+U12","v":2095418},{"$f":"IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")","v":0},{"$f":"IF(B12<>\"\",Service_tax*(V12+AR12+CB12),\"\")*0","v":0},{"$f":"IFERROR(L12+X12+AF12+AS12, 0)","v":0},{"$f":"IF(B12<>\"\",D12+AU11,\"\")","v":100000},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B12<>\"\",B12<=Term-3),MIN(AU12,Charges!$H$11),0)","v":100000},{"$f":"IF(C12=1,MIN(AV12,AW12),IF(AV12=0,0,MIN(AW12-AY11,IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$I$100,5)/Mode,0))))*(B12<=Term-3)","v":0},{"$f":"IF(C12=1,AX12,AX12+AY11)*(B12<=Term)","v":0},{"$f":"IF(B12<>\"\",IF(BH12>0,IF(AH13<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B12<>\"\",AZ12,0)","v":0},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,MIN(IF(MOD(C12,12)=0,VLOOKUP(B12,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM12,AH12),AH12-Charges!$D$73*aprem)))),0),0)*0","v":0},{"$f":"IF(B12<>\"\",Age+B12-1,\"\")","v":45},{"$f":"IF(B12<>\"\",IF(BC12+2>60,1,0),\"\")","v":0},{"$f":"IF(B12<>\"\",BB12,0)","v":0},{"$f":"IF(C12<60,0,IF(MOD(C12,12)=0,(BC12<60)*SUM(INDIRECT($BF$7&(C12+11)&\":\"&$BF$7&C11))+(BC12>=60)*SUMPRODUCT($BD$12:BD12,$BE$12:$BE12),0))","v":0},{"$f":"IF(B12<>\"\",IF(C12<=60,AI12,IF(MOD(C12,12)=0,AI12-BF12*0,BG11)),\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,IF(MOD(C12,12)=0,VLOOKUP(B12,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH12","v":94396.131886911884},{"$f":"IF(A12=1,-G12,0)+IF(C12=Term*12+1,BI11)+BB12","v":-100000},null,null,null,null,{"$f":"IF(B12>PPT, 0,PPT-B12)","v":4},{"$f":"IF(B12>=Term, 1,MIN(Term-B12+1,10))","v":10},{"$f":"10%*SA*(B12<=Term)","v":100000},{"$f":"E12","v":100000},null,null,{"$f":"Charges!$C$82/12*(B12<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B12<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B12<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B12<=Charges!$C$88),0)","v":0},{"$f":"IF(B12<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B12<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW12*BY12*Input!$H$35+BX12*BZ12*Input!$H$36","v":0},{"$f":"BW12+CA12+BX12","v":0},{"$f":"CB12*Charges!$C$6","v":0},{"$f":"CB12+CC12","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C12-1,12)=0,H12*D12,CN11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG12-(B12>PPT)*Z12)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH12-(B12<=PPT)*Z12)*(1+Charges!$D$10),0)","v":0},{"$f":"CI12*Charges!$C$22/12","v":0},{"$f":"CJ12*SUMPRODUCT($CO$11:$CP$11,CO12:CP12)/12","v":0},{"$f":"CI12-CK12+CQ11-(B12>PPT)*AF12","v":0},{"$f":"CJ12-CL12-(B12<=PPT)*AF12*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C12=\"\",MOD(C12-1,12)=0,B12>PPT),0%,100%/12+CO11),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B12>PPT),0%,100%-CO12)","v":0},{"$f":"IF(B12>=Charges!$B$68,IF(MOD(C12,12)=0,(Loyalty_Bonus+Charges!$C$69*(B12-11))*AH12,0),0)","v":0},{"$f":"AH12 +CQ12","v":94396.131886911884},0,null,{"$f":"IF(Term-B12 >8, avg_fmc_dfa2, IF(Term-B12 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.1449999999999998E-2},{"$f":"IF(Term-B12 >16, avg_fmc_dfa6, IF(Term-B12 > 11, avg_fmc_dfa7,IF(Term-B12 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":1.04E-2},{"$f":"IF(Term = 10, CU12, CV12)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B13<>\"\",IF(C13<=PPT*12,1,0),\"\")","v":1},{"$f":"IF(B12<=Term,INT((C13-1)/12+1),\"\")","v":1},2,0,100000,0,0,{"$f":"IF(AND(B13<>\"\", B13<=10),VLOOKUP(B13,Charges!$C$40:$F$50, 4, 0), IF(AND(B13<>\"\", B13 >10), 100%, 0))","v":0.95},{"$f":"IF(D13<>0,(D13*H13)/(D13),0)","v":0},100000,0,0,{"$f":"K13-L13","v":0},{"$f":"IF(OR(B13=Charges!$B$68,B13=Charges!$B$69,B13=Charges!$B$70),IF(MOD(C13,12)=0,VLOOKUP(B13,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B13=1,0,IF(B13<>\"\",(M13+N13)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G13), 0.5*Term*aprem)*(1+Indexation*(B13-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B13, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B13<>\"\",AQ13*VLOOKUP(Age+'4%_Excl_ST'!B13-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B13<>\"\",B13<=Term),IF(C13<61,Charges!$C$31,W12*(1+(B13<>B12)*Charges!$C$32))),500)","v":320},0,320,{"$f":"IF(B13<>\"\",V13+Y13+AS13+AR13+CB13,\"\")","v":821.15413833333332},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,R13+CR12-BB12),\"\")","v":94396.131886911884},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,IF(C13=Input!$O$18,Input!$O$19,R13+CR12-Z13-BE12)),\"\")","v":93574.977748578545},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,CI13+CJ13,AB13*(1+Charges!$D$10)),0)","v":93881.317875852445},{"$f":"IF(Input!$W$55=1,CK13+CL13,( 1-(1-CW13)^(1/12))*(AC13))","v":90.447324687808134},{"$f":"AC13*Charges!$D$28/12","v":105.616482610334},0,90.447324687808134,{"$f":"IF(Input!$W$55=1,CM13+CN13,MAX(AC13-AG13,0))","v":93790.87055116464},1000000,{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B13<>\"\",MIN(E13*AJ13,CR13*AK13,AL13),\"\")","v":5627.4522330698783},88163.418318094758,{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S13+T13+U13","v":2095418},{"$f":"IF(B13<>\"\",((Flat_Extra/1000)/12)*AQ13*AO13+Input!$H$34*V13*AP13,\"\")","v":0},0,0,100000,{"$f":"IF(B13<>\"\",IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B13<>\"\",B13<=Term-3),MIN(AU13,Charges!$H$11),0)","v":100000},{"$f":"IF(C13=1,MIN(AV13,AW13),IF(AV13=0,0,MIN(AW13-AY12,IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$I$100,5)/Mode,0))))*(B13<=Term-3)","v":0},0,{"$f":"IF(B13<>\"\",IF(BH13>0,IF(AH14<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,MIN(IF(MOD(C13,12)=0,VLOOKUP(B13,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM13,AH13),AH13-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C13<60,0,IF(MOD(C13,12)=0,(BC13<60)*SUM(INDIRECT($BF$7&(C13+11)&\":\"&$BF$7&C12))+(BC13>=60)*SUMPRODUCT($BD$12:BD13,$BE$12:$BE13),0))","v":0},1000000,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,IF(MOD(C13,12)=0,VLOOKUP(B13,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},93790.87055116464,0,null,1,{"$f":"IF(ISNA(VLOOKUP(BL13*12,$C$12:$BI$252,59,0)),0,VLOOKUP(BL13*12,$C$12:$BI$252,59,0))","v":87660.919096428333},null,4,10,100000,{"$f":"E13","v":100000},null,null,{"$f":"Charges!$C$82/12*(B13<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B13<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B13<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B13<=Charges!$C$88),0)","v":0},{"$f":"IF(B13<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B13<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW13*BY13*Input!$H$35+BX13*BZ13*Input!$H$36","v":0},{"$f":"BW13+CA13+BX13","v":0},{"$f":"CB13*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM12+IF(MOD(C13-1,12)=0,CN12,0)-BE12,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C13-1,12)=0,H13*D13,CN12),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG13-(B13>PPT)*Z13)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH13-(B13<=PPT)*Z13)*(1+Charges!$D$10),0)","v":0},{"$f":"CI13*Charges!$C$22/12","v":0},{"$f":"CJ13*SUMPRODUCT($CO$11:$CP$11,CO13:CP13)/12","v":0},0,{"$f":"CJ13-CL13-(B13<=PPT)*AF13*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C13=\"\",MOD(C13-1,12)=0,B13>PPT),0%,100%/12+CO12),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B13>PPT),0%,100%-CO13)","v":0},{"$f":"IF(B13>=Charges!$B$68,IF(MOD(C13,12)=0,(Loyalty_Bonus+Charges!$C$69*(B13-11))*AH13,0),0)","v":0},{"$f":"AH13 +CQ13","v":93790.87055116464},0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,3,0,100000,0,0,{"$f":"IF(AND(B14<>\"\", B14<=10),VLOOKUP(B14,Charges!$C$40:$F$50, 4, 0), IF(AND(B14<>\"\", B14 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B14=Charges!$B$68,B14=Charges!$B$69,B14=Charges!$B$70),IF(MOD(C14,12)=0,VLOOKUP(B14,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B14=1,0,IF(B14<>\"\",(M14+N14)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G14), 0.5*Term*aprem)*(1+Indexation*(B14-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B14, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B14<>\"\",AQ14*VLOOKUP(Age+'4%_Excl_ST'!B14-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B14<>\"\",B14<=Term),IF(C14<61,Charges!$C$31,W13*(1+(B14<>B13)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,R14+CR13-BB13),\"\")","v":93790.87055116464},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,IF(C14=Input!$O$18,Input!$O$19,R14+CR13-Z14-BE13)),\"\")","v":92969.716412831302},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,CI14+CJ14,AB14*(1+Charges!$D$10)),0)","v":93274.075071991741},{"$f":"IF(Input!$W$55=1,CK14+CL14,( 1-(1-CW14)^(1/12))*(AC14))","v":89.86229362638062},{"$f":"AC14*Charges!$D$28/12","v":104.9333344559907},0,89.86229362638062,{"$f":"IF(Input!$W$55=1,CM14+CN14,MAX(AC14-AG14,0))","v":93184.212778365356},1000000,{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5591.0527667019214,87593.160011663436,{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B14<>\"\",((Flat_Extra/1000)/12)*AQ14*AO14+Input!$H$34*V14*AP14,\"\")","v":0},0,0,100000,{"$f":"IF(B14<>\"\",IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B14<>\"\",B14<=Term-3),MIN(AU14,Charges!$H$11),0)","v":100000},{"$f":"IF(C14=1,MIN(AV14,AW14),IF(AV14=0,0,MIN(AW14-AY13,IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$I$100,5)/Mode,0))))*(B14<=Term-3)","v":0},0,{"$f":"IF(B14<>\"\",IF(BH14>0,IF(AH15<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,MIN(IF(MOD(C14,12)=0,VLOOKUP(B14,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM14,AH14),AH14-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C14<60,0,IF(MOD(C14,12)=0,(BC14<60)*SUM(INDIRECT($BF$7&(C14+11)&\":\"&$BF$7&C13))+(BC14>=60)*SUMPRODUCT($BD$12:BD14,$BE$12:$BE14),0))","v":0},1000000,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,IF(MOD(C14,12)=0,VLOOKUP(B14,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},93184.212778365356,0,null,2,178545.12106869154,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B14<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B14<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B14<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B14<=Charges!$C$88),0)","v":0},{"$f":"IF(B14<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B14<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW14*BY14*Input!$H$35+BX14*BZ14*Input!$H$36","v":0},0,{"$f":"CB14*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM13+IF(MOD(C14-1,12)=0,CN13,0)-BE13,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C14-1,12)=0,H14*D14,CN13),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG14-(B14>PPT)*Z14)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH14-(B14<=PPT)*Z14)*(1+Charges!$D$10),0)","v":0},{"$f":"CI14*Charges!$C$22/12","v":0},0,0,{"$f":"CJ14-CL14-(B14<=PPT)*AF14*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C14=\"\",MOD(C14-1,12)=0,B14>PPT),0%,100%/12+CO13),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B14>PPT),0%,100%-CO14)","v":0},{"$f":"IF(B14>=Charges!$B$68,IF(MOD(C14,12)=0,(Loyalty_Bonus+Charges!$C$69*(B14-11))*AH14,0),0)","v":0},93184.212778365356,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,4,0,100000,0,0,{"$f":"IF(AND(B15<>\"\", B15<=10),VLOOKUP(B15,Charges!$C$40:$F$50, 4, 0), IF(AND(B15<>\"\", B15 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B15=Charges!$B$68,B15=Charges!$B$69,B15=Charges!$B$70),IF(MOD(C15,12)=0,VLOOKUP(B15,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B15=1,0,IF(B15<>\"\",(M15+N15)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G15), 0.5*Term*aprem)*(1+Indexation*(B15-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B15, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B15<>\"\",AQ15*VLOOKUP(Age+'4%_Excl_ST'!B15-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B15<>\"\",B15<=Term),IF(C15<61,Charges!$C$31,W14*(1+(B15<>B14)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,R15+CR14-BB14),\"\")","v":93184.212778365356},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,IF(C15=Input!$O$18,Input!$O$19,R15+CR14-Z15-BE14)),\"\")","v":92363.058640032017},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,CI15+CJ15,AB15*(1+Charges!$D$10)),0)","v":92665.431259507459},{"$f":"IF(Input!$W$55=1,CK15+CL15,( 1-(1-CW15)^(1/12))*(AC15))","v":89.27591280245791},{"$f":"AC15*Charges!$D$28/12","v":104.24861016694588},0,89.27591280245791,{"$f":"IF(Input!$W$55=1,CM15+CN15,MAX(AC15-AG15,0))","v":92576.155346704996},1000000,{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5554.5693208022994,87021.586025902696,{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B15<>\"\",((Flat_Extra/1000)/12)*AQ15*AO15+Input!$H$34*V15*AP15,\"\")","v":0},0,0,100000,{"$f":"IF(B15<>\"\",IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B15<>\"\",B15<=Term-3),MIN(AU15,Charges!$H$11),0)","v":100000},{"$f":"IF(C15=1,MIN(AV15,AW15),IF(AV15=0,0,MIN(AW15-AY14,IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$I$100,5)/Mode,0))))*(B15<=Term-3)","v":0},0,{"$f":"IF(B15<>\"\",IF(BH15>0,IF(AH16<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,MIN(IF(MOD(C15,12)=0,VLOOKUP(B15,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM15,AH15),AH15-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C15<60,0,IF(MOD(C15,12)=0,(BC15<60)*SUM(INDIRECT($BF$7&(C15+11)&\":\"&$BF$7&C14))+(BC15>=60)*SUMPRODUCT($BD$12:BD15,$BE$12:$BE15),0))","v":0},1000000,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,IF(MOD(C15,12)=0,VLOOKUP(B15,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92576.155346704996,0,null,3,272791.29881164798,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B15<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B15<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B15<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B15<=Charges!$C$88),0)","v":0},{"$f":"IF(B15<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B15<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW15*BY15*Input!$H$35+BX15*BZ15*Input!$H$36","v":0},0,{"$f":"CB15*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM14+IF(MOD(C15-1,12)=0,CN14,0)-BE14,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C15-1,12)=0,H15*D15,CN14),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG15-(B15>PPT)*Z15)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH15-(B15<=PPT)*Z15)*(1+Charges!$D$10),0)","v":0},{"$f":"CI15*Charges!$C$22/12","v":0},0,0,{"$f":"CJ15-CL15-(B15<=PPT)*AF15*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C15=\"\",MOD(C15-1,12)=0,B15>PPT),0%,100%/12+CO14),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B15>PPT),0%,100%-CO15)","v":0},{"$f":"IF(B15>=Charges!$B$68,IF(MOD(C15,12)=0,(Loyalty_Bonus+Charges!$C$69*(B15-11))*AH15,0),0)","v":0},92576.155346704996,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,5,0,100000,0,0,{"$f":"IF(AND(B16<>\"\", B16<=10),VLOOKUP(B16,Charges!$C$40:$F$50, 4, 0), IF(AND(B16<>\"\", B16 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B16=Charges!$B$68,B16=Charges!$B$69,B16=Charges!$B$70),IF(MOD(C16,12)=0,VLOOKUP(B16,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B16=1,0,IF(B16<>\"\",(M16+N16)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G16), 0.5*Term*aprem)*(1+Indexation*(B16-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B16, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B16<>\"\",AQ16*VLOOKUP(Age+'4%_Excl_ST'!B16-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B16<>\"\",B16<=Term),IF(C16<61,Charges!$C$31,W15*(1+(B16<>B15)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,R16+CR15-BB15),\"\")","v":92576.155346704996},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,IF(C16=Input!$O$18,Input!$O$19,R16+CR15-Z16-BE15)),\"\")","v":91755.001208371657},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,CI16+CJ16,AB16*(1+Charges!$D$10)),0)","v":92055.383206043218},{"$f":"IF(Input!$W$55=1,CK16+CL16,( 1-(1-CW16)^(1/12))*(AC16))","v":88.688179101916859},{"$f":"AC16*Charges!$D$28/12","v":103.56230610679863},0,88.688179101916859,{"$f":"IF(Input!$W$55=1,CM16+CN16,MAX(AC16-AG16,0))","v":91966.695026941306},1000000,{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5518.0017016164784,86448.693325324828,{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B16<>\"\",((Flat_Extra/1000)/12)*AQ16*AO16+Input!$H$34*V16*AP16,\"\")","v":0},0,0,100000,{"$f":"IF(B16<>\"\",IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B16<>\"\",B16<=Term-3),MIN(AU16,Charges!$H$11),0)","v":100000},{"$f":"IF(C16=1,MIN(AV16,AW16),IF(AV16=0,0,MIN(AW16-AY15,IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$I$100,5)/Mode,0))))*(B16<=Term-3)","v":0},0,{"$f":"IF(B16<>\"\",IF(BH16>0,IF(AH17<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,MIN(IF(MOD(C16,12)=0,VLOOKUP(B16,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM16,AH16),AH16-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C16<60,0,IF(MOD(C16,12)=0,(BC16<60)*SUM(INDIRECT($BF$7&(C16+11)&\":\"&$BF$7&C15))+(BC16>=60)*SUMPRODUCT($BD$12:BD16,$BE$12:$BE16),0))","v":0},1000000,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,IF(MOD(C16,12)=0,VLOOKUP(B16,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91966.695026941306,0,null,4,369543.73114514392,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B16<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B16<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B16<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B16<=Charges!$C$88),0)","v":0},{"$f":"IF(B16<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B16<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW16*BY16*Input!$H$35+BX16*BZ16*Input!$H$36","v":0},0,{"$f":"CB16*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM15+IF(MOD(C16-1,12)=0,CN15,0)-BE15,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C16-1,12)=0,H16*D16,CN15),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG16-(B16>PPT)*Z16)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH16-(B16<=PPT)*Z16)*(1+Charges!$D$10),0)","v":0},{"$f":"CI16*Charges!$C$22/12","v":0},0,0,{"$f":"CJ16-CL16-(B16<=PPT)*AF16*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C16=\"\",MOD(C16-1,12)=0,B16>PPT),0%,100%/12+CO15),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B16>PPT),0%,100%-CO16)","v":0},{"$f":"IF(B16>=Charges!$B$68,IF(MOD(C16,12)=0,(Loyalty_Bonus+Charges!$C$69*(B16-11))*AH16,0),0)","v":0},91966.695026941306,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,6,0,100000,0,0,{"$f":"IF(AND(B17<>\"\", B17<=10),VLOOKUP(B17,Charges!$C$40:$F$50, 4, 0), IF(AND(B17<>\"\", B17 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B17=Charges!$B$68,B17=Charges!$B$69,B17=Charges!$B$70),IF(MOD(C17,12)=0,VLOOKUP(B17,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B17=1,0,IF(B17<>\"\",(M17+N17)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G17), 0.5*Term*aprem)*(1+Indexation*(B17-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B17, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B17<>\"\",AQ17*VLOOKUP(Age+'4%_Excl_ST'!B17-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B17<>\"\",B17<=Term),IF(C17<61,Charges!$C$31,W16*(1+(B17<>B16)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,R17+CR16-BB16),\"\")","v":91966.695026941306},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,IF(C17=Input!$O$18,Input!$O$19,R17+CR16-Z17-BE16)),\"\")","v":91145.540888607968},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,CI17+CJ17,AB17*(1+Charges!$D$10)),0)","v":91443.927671785044},{"$f":"IF(Input!$W$55=1,CK17+CL17,( 1-(1-CW17)^(1/12))*(AC17))","v":88.099089403449483},{"$f":"AC17*Charges!$D$28/12","v":102.87441863075817},0,88.099089403449483,{"$f":"IF(Input!$W$55=1,CM17+CN17,MAX(AC17-AG17,0))","v":91355.828582381597},1000000,{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5481.3497149428958,85874.478867438695,{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B17<>\"\",((Flat_Extra/1000)/12)*AQ17*AO17+Input!$H$34*V17*AP17,\"\")","v":0},0,0,100000,{"$f":"IF(B17<>\"\",IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B17<>\"\",B17<=Term-3),MIN(AU17,Charges!$H$11),0)","v":100000},{"$f":"IF(C17=1,MIN(AV17,AW17),IF(AV17=0,0,MIN(AW17-AY16,IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$I$100,5)/Mode,0))))*(B17<=Term-3)","v":0},0,{"$f":"IF(B17<>\"\",IF(BH17>0,IF(AH18<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,MIN(IF(MOD(C17,12)=0,VLOOKUP(B17,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM17,AH17),AH17-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C17<60,0,IF(MOD(C17,12)=0,(BC17<60)*SUM(INDIRECT($BF$7&(C17+11)&\":\"&$BF$7&C16))+(BC17>=60)*SUMPRODUCT($BD$12:BD17,$BE$12:$BE17),0))","v":0},1000000,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,IF(MOD(C17,12)=0,VLOOKUP(B17,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91355.828582381597,0,null,5,468968.66157085414,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B17<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B17<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B17<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B17<=Charges!$C$88),0)","v":0},{"$f":"IF(B17<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B17<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW17*BY17*Input!$H$35+BX17*BZ17*Input!$H$36","v":0},0,{"$f":"CB17*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM16+IF(MOD(C17-1,12)=0,CN16,0)-BE16,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C17-1,12)=0,H17*D17,CN16),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG17-(B17>PPT)*Z17)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH17-(B17<=PPT)*Z17)*(1+Charges!$D$10),0)","v":0},{"$f":"CI17*Charges!$C$22/12","v":0},0,0,{"$f":"CJ17-CL17-(B17<=PPT)*AF17*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C17=\"\",MOD(C17-1,12)=0,B17>PPT),0%,100%/12+CO16),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B17>PPT),0%,100%-CO17)","v":0},{"$f":"IF(B17>=Charges!$B$68,IF(MOD(C17,12)=0,(Loyalty_Bonus+Charges!$C$69*(B17-11))*AH17,0),0)","v":0},91355.828582381597,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,7,0,100000,0,0,{"$f":"IF(AND(B18<>\"\", B18<=10),VLOOKUP(B18,Charges!$C$40:$F$50, 4, 0), IF(AND(B18<>\"\", B18 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B18=Charges!$B$68,B18=Charges!$B$69,B18=Charges!$B$70),IF(MOD(C18,12)=0,VLOOKUP(B18,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B18=1,0,IF(B18<>\"\",(M18+N18)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G18), 0.5*Term*aprem)*(1+Indexation*(B18-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B18, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B18<>\"\",AQ18*VLOOKUP(Age+'4%_Excl_ST'!B18-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B18<>\"\",B18<=Term),IF(C18<61,Charges!$C$31,W17*(1+(B18<>B17)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,R18+CR17-BB17),\"\")","v":91355.828582381597},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,IF(C18=Input!$O$18,Input!$O$19,R18+CR17-Z18-BE17)),\"\")","v":90534.674444048258},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,CI18+CJ18,AB18*(1+Charges!$D$10)),0)","v":90831.06140944417},{"$f":"IF(Input!$W$55=1,CK18+CL18,( 1-(1-CW18)^(1/12))*(AC18))","v":87.508640578546419},{"$f":"AC18*Charges!$D$28/12","v":102.18494408562469},0,87.508640578546419,{"$f":"IF(Input!$W$55=1,CM18+CN18,MAX(AC18-AG18,0))","v":90743.552768865629},1000000,{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5444.6131661319378,85298.939602733692,{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B18<>\"\",((Flat_Extra/1000)/12)*AQ18*AO18+Input!$H$34*V18*AP18,\"\")","v":0},0,0,100000,{"$f":"IF(B18<>\"\",IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B18<>\"\",B18<=Term-3),MIN(AU18,Charges!$H$11),0)","v":100000},{"$f":"IF(C18=1,MIN(AV18,AW18),IF(AV18=0,0,MIN(AW18-AY17,IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$I$100,5)/Mode,0))))*(B18<=Term-3)","v":0},0,{"$f":"IF(B18<>\"\",IF(BH18>0,IF(AH19<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,MIN(IF(MOD(C18,12)=0,VLOOKUP(B18,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM18,AH18),AH18-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C18<60,0,IF(MOD(C18,12)=0,(BC18<60)*SUM(INDIRECT($BF$7&(C18+11)&\":\"&$BF$7&C17))+(BC18>=60)*SUMPRODUCT($BD$12:BD18,$BE$12:$BE18),0))","v":0},1000000,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,IF(MOD(C18,12)=0,VLOOKUP(B18,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90743.552768865629,0,null,6,470845.73415688367,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B18<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B18<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B18<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B18<=Charges!$C$88),0)","v":0},{"$f":"IF(B18<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B18<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW18*BY18*Input!$H$35+BX18*BZ18*Input!$H$36","v":0},0,{"$f":"CB18*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM17+IF(MOD(C18-1,12)=0,CN17,0)-BE17,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C18-1,12)=0,H18*D18,CN17),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG18-(B18>PPT)*Z18)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH18-(B18<=PPT)*Z18)*(1+Charges!$D$10),0)","v":0},{"$f":"CI18*Charges!$C$22/12","v":0},0,0,{"$f":"CJ18-CL18-(B18<=PPT)*AF18*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C18=\"\",MOD(C18-1,12)=0,B18>PPT),0%,100%/12+CO17),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B18>PPT),0%,100%-CO18)","v":0},{"$f":"IF(B18>=Charges!$B$68,IF(MOD(C18,12)=0,(Loyalty_Bonus+Charges!$C$69*(B18-11))*AH18,0),0)","v":0},90743.552768865629,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,8,0,100000,0,0,{"$f":"IF(AND(B19<>\"\", B19<=10),VLOOKUP(B19,Charges!$C$40:$F$50, 4, 0), IF(AND(B19<>\"\", B19 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B19=Charges!$B$68,B19=Charges!$B$69,B19=Charges!$B$70),IF(MOD(C19,12)=0,VLOOKUP(B19,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B19=1,0,IF(B19<>\"\",(M19+N19)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G19), 0.5*Term*aprem)*(1+Indexation*(B19-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B19, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B19<>\"\",AQ19*VLOOKUP(Age+'4%_Excl_ST'!B19-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B19<>\"\",B19<=Term),IF(C19<61,Charges!$C$31,W18*(1+(B19<>B18)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,R19+CR18-BB18),\"\")","v":90743.552768865629},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,IF(C19=Input!$O$18,Input!$O$19,R19+CR18-Z19-BE18)),\"\")","v":89922.398630532291},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,CI19+CJ19,AB19*(1+Charges!$D$10)),0)","v":90216.781164239816},{"$f":"IF(Input!$W$55=1,CK19+CL19,( 1-(1-CW19)^(1/12))*(AC19))","v":86.916829491480328},{"$f":"AC19*Charges!$D$28/12","v":101.4938788097698},0,86.916829491480328,{"$f":"IF(Input!$W$55=1,CM19+CN19,MAX(AC19-AG19,0))","v":90129.86433474833},1000000,{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5407.7918600848998,84722.072474663437,{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B19<>\"\",((Flat_Extra/1000)/12)*AQ19*AO19+Input!$H$34*V19*AP19,\"\")","v":0},0,0,100000,{"$f":"IF(B19<>\"\",IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B19<>\"\",B19<=Term-3),MIN(AU19,Charges!$H$11),0)","v":100000},{"$f":"IF(C19=1,MIN(AV19,AW19),IF(AV19=0,0,MIN(AW19-AY18,IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$I$100,5)/Mode,0))))*(B19<=Term-3)","v":0},0,{"$f":"IF(B19<>\"\",IF(BH19>0,IF(AH20<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,MIN(IF(MOD(C19,12)=0,VLOOKUP(B19,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM19,AH19),AH19-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C19<60,0,IF(MOD(C19,12)=0,(BC19<60)*SUM(INDIRECT($BF$7&(C19+11)&\":\"&$BF$7&C18))+(BC19>=60)*SUMPRODUCT($BD$12:BD19,$BE$12:$BE19),0))","v":0},1000000,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,IF(MOD(C19,12)=0,VLOOKUP(B19,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90129.86433474833,0,null,7,472221.0377137324,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B19<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B19<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B19<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B19<=Charges!$C$88),0)","v":0},{"$f":"IF(B19<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B19<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW19*BY19*Input!$H$35+BX19*BZ19*Input!$H$36","v":0},0,{"$f":"CB19*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM18+IF(MOD(C19-1,12)=0,CN18,0)-BE18,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C19-1,12)=0,H19*D19,CN18),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG19-(B19>PPT)*Z19)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH19-(B19<=PPT)*Z19)*(1+Charges!$D$10),0)","v":0},{"$f":"CI19*Charges!$C$22/12","v":0},0,0,{"$f":"CJ19-CL19-(B19<=PPT)*AF19*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C19=\"\",MOD(C19-1,12)=0,B19>PPT),0%,100%/12+CO18),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B19>PPT),0%,100%-CO19)","v":0},{"$f":"IF(B19>=Charges!$B$68,IF(MOD(C19,12)=0,(Loyalty_Bonus+Charges!$C$69*(B19-11))*AH19,0),0)","v":0},90129.86433474833,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,9,0,100000,0,0,{"$f":"IF(AND(B20<>\"\", B20<=10),VLOOKUP(B20,Charges!$C$40:$F$50, 4, 0), IF(AND(B20<>\"\", B20 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B20=Charges!$B$68,B20=Charges!$B$69,B20=Charges!$B$70),IF(MOD(C20,12)=0,VLOOKUP(B20,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B20=1,0,IF(B20<>\"\",(M20+N20)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G20), 0.5*Term*aprem)*(1+Indexation*(B20-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B20, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B20<>\"\",AQ20*VLOOKUP(Age+'4%_Excl_ST'!B20-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B20<>\"\",B20<=Term),IF(C20<61,Charges!$C$31,W19*(1+(B20<>B19)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,R20+CR19-BB19),\"\")","v":90129.86433474833},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,IF(C20=Input!$O$18,Input!$O$19,R20+CR19-Z20-BE19)),\"\")","v":89308.710196414992},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,CI20+CJ20,AB20*(1+Charges!$D$10)),0)","v":89601.083673881876},{"$f":"IF(Input!$W$55=1,CK20+CL20,( 1-(1-CW20)^(1/12))*(AC20))","v":86.323652999289266},{"$f":"AC20*Charges!$D$28/12","v":100.80121913311712},0,86.323652999289266,{"$f":"IF(Input!$W$55=1,CM20+CN20,MAX(AC20-AG20,0))","v":89514.76002088259},1000000,{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5370.885601252955,84143.874419629632,{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B20<>\"\",((Flat_Extra/1000)/12)*AQ20*AO20+Input!$H$34*V20*AP20,\"\")","v":0},0,0,100000,{"$f":"IF(B20<>\"\",IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B20<>\"\",B20<=Term-3),MIN(AU20,Charges!$H$11),0)","v":100000},{"$f":"IF(C20=1,MIN(AV20,AW20),IF(AV20=0,0,MIN(AW20-AY19,IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$I$100,5)/Mode,0))))*(B20<=Term-3)","v":0},0,{"$f":"IF(B20<>\"\",IF(BH20>0,IF(AH21<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,MIN(IF(MOD(C20,12)=0,VLOOKUP(B20,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM20,AH20),AH20-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C20<60,0,IF(MOD(C20,12)=0,(BC20<60)*SUM(INDIRECT($BF$7&(C20+11)&\":\"&$BF$7&C19))+(BC20>=60)*SUMPRODUCT($BD$12:BD20,$BE$12:$BE20),0))","v":0},1000000,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,IF(MOD(C20,12)=0,VLOOKUP(B20,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89514.76002088259,0,null,8,473129.50816291489,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B20<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B20<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B20<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B20<=Charges!$C$88),0)","v":0},{"$f":"IF(B20<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B20<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW20*BY20*Input!$H$35+BX20*BZ20*Input!$H$36","v":0},0,{"$f":"CB20*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM19+IF(MOD(C20-1,12)=0,CN19,0)-BE19,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C20-1,12)=0,H20*D20,CN19),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG20-(B20>PPT)*Z20)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH20-(B20<=PPT)*Z20)*(1+Charges!$D$10),0)","v":0},{"$f":"CI20*Charges!$C$22/12","v":0},0,0,{"$f":"CJ20-CL20-(B20<=PPT)*AF20*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C20=\"\",MOD(C20-1,12)=0,B20>PPT),0%,100%/12+CO19),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B20>PPT),0%,100%-CO20)","v":0},{"$f":"IF(B20>=Charges!$B$68,IF(MOD(C20,12)=0,(Loyalty_Bonus+Charges!$C$69*(B20-11))*AH20,0),0)","v":0},89514.76002088259,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,10,0,100000,0,0,{"$f":"IF(AND(B21<>\"\", B21<=10),VLOOKUP(B21,Charges!$C$40:$F$50, 4, 0), IF(AND(B21<>\"\", B21 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B21=Charges!$B$68,B21=Charges!$B$69,B21=Charges!$B$70),IF(MOD(C21,12)=0,VLOOKUP(B21,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B21=1,0,IF(B21<>\"\",(M21+N21)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G21), 0.5*Term*aprem)*(1+Indexation*(B21-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B21, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B21<>\"\",AQ21*VLOOKUP(Age+'4%_Excl_ST'!B21-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B21<>\"\",B21<=Term),IF(C21<61,Charges!$C$31,W20*(1+(B21<>B20)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,R21+CR20-BB20),\"\")","v":89514.76002088259},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,IF(C21=Input!$O$18,Input!$O$19,R21+CR20-Z21-BE20)),\"\")","v":88693.605882549251},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,CI21+CJ21,AB21*(1+Charges!$D$10)),0)","v":88983.965668553617},{"$f":"IF(Input!$W$55=1,CK21+CL21,( 1-(1-CW21)^(1/12))*(AC21))","v":85.7291079517599},{"$f":"AC21*Charges!$D$28/12","v":100.10696137712283},0,85.7291079517599,{"$f":"IF(Input!$W$55=1,CM21+CN21,MAX(AC21-AG21,0))","v":88898.236560601857},1000000,{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5333.8941936361116,83564.34236696575,{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B21<>\"\",((Flat_Extra/1000)/12)*AQ21*AO21+Input!$H$34*V21*AP21,\"\")","v":0},0,0,100000,{"$f":"IF(B21<>\"\",IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B21<>\"\",B21<=Term-3),MIN(AU21,Charges!$H$11),0)","v":100000},{"$f":"IF(C21=1,MIN(AV21,AW21),IF(AV21=0,0,MIN(AW21-AY20,IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$I$100,5)/Mode,0))))*(B21<=Term-3)","v":0},0,{"$f":"IF(B21<>\"\",IF(BH21>0,IF(AH22<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,MIN(IF(MOD(C21,12)=0,VLOOKUP(B21,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM21,AH21),AH21-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C21<60,0,IF(MOD(C21,12)=0,(BC21<60)*SUM(INDIRECT($BF$7&(C21+11)&\":\"&$BF$7&C20))+(BC21>=60)*SUMPRODUCT($BD$12:BD21,$BE$12:$BE21),0))","v":0},1000000,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,IF(MOD(C21,12)=0,VLOOKUP(B21,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88898.236560601857,0,null,9,473037.72884453001,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B21<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B21<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B21<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B21<=Charges!$C$88),0)","v":0},{"$f":"IF(B21<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B21<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW21*BY21*Input!$H$35+BX21*BZ21*Input!$H$36","v":0},0,{"$f":"CB21*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM20+IF(MOD(C21-1,12)=0,CN20,0)-BE20,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C21-1,12)=0,H21*D21,CN20),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG21-(B21>PPT)*Z21)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH21-(B21<=PPT)*Z21)*(1+Charges!$D$10),0)","v":0},{"$f":"CI21*Charges!$C$22/12","v":0},0,0,{"$f":"CJ21-CL21-(B21<=PPT)*AF21*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C21=\"\",MOD(C21-1,12)=0,B21>PPT),0%,100%/12+CO20),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B21>PPT),0%,100%-CO21)","v":0},{"$f":"IF(B21>=Charges!$B$68,IF(MOD(C21,12)=0,(Loyalty_Bonus+Charges!$C$69*(B21-11))*AH21,0),0)","v":0},88898.236560601857,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,11,0,100000,0,0,{"$f":"IF(AND(B22<>\"\", B22<=10),VLOOKUP(B22,Charges!$C$40:$F$50, 4, 0), IF(AND(B22<>\"\", B22 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B22=Charges!$B$68,B22=Charges!$B$69,B22=Charges!$B$70),IF(MOD(C22,12)=0,VLOOKUP(B22,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B22=1,0,IF(B22<>\"\",(M22+N22)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G22), 0.5*Term*aprem)*(1+Indexation*(B22-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B22, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B22<>\"\",AQ22*VLOOKUP(Age+'4%_Excl_ST'!B22-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B22<>\"\",B22<=Term),IF(C22<61,Charges!$C$31,W21*(1+(B22<>B21)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,R22+CR21-BB21),\"\")","v":88898.236560601857},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,IF(C22=Input!$O$18,Input!$O$19,R22+CR21-Z22-BE21)),\"\")","v":88077.082422268519},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,CI22+CJ22,AB22*(1+Charges!$D$10)),0)","v":88365.423870894316},{"$f":"IF(Input!$W$55=1,CK22+CL22,( 1-(1-CW22)^(1/12))*(AC22))","v":85.133191191410916},{"$f":"AC22*Charges!$D$28/12","v":99.411101854756112},0,85.133191191410916,{"$f":"IF(Input!$W$55=1,CM22+CN22,MAX(AC22-AG22,0))","v":88280.290679702899},1000000,{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5296.8174407821734,82983.47323892072,{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B22<>\"\",((Flat_Extra/1000)/12)*AQ22*AO22+Input!$H$34*V22*AP22,\"\")","v":0},0,0,100000,{"$f":"IF(B22<>\"\",IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B22<>\"\",B22<=Term-3),MIN(AU22,Charges!$H$11),0)","v":100000},{"$f":"IF(C22=1,MIN(AV22,AW22),IF(AV22=0,0,MIN(AW22-AY21,IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$I$100,5)/Mode,0))))*(B22<=Term-3)","v":0},0,{"$f":"IF(B22<>\"\",IF(BH22>0,IF(AH23<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,MIN(IF(MOD(C22,12)=0,VLOOKUP(B22,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM22,AH22),AH22-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C22<60,0,IF(MOD(C22,12)=0,(BC22<60)*SUM(INDIRECT($BF$7&(C22+11)&\":\"&$BF$7&C21))+(BC22>=60)*SUMPRODUCT($BD$12:BD22,$BE$12:$BE22),0))","v":0},1000000,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,IF(MOD(C22,12)=0,VLOOKUP(B22,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88280.290679702899,0,null,10,471814.46051117306,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B22<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B22<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B22<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B22<=Charges!$C$88),0)","v":0},{"$f":"IF(B22<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B22<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW22*BY22*Input!$H$35+BX22*BZ22*Input!$H$36","v":0},0,{"$f":"CB22*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM21+IF(MOD(C22-1,12)=0,CN21,0)-BE21,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C22-1,12)=0,H22*D22,CN21),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG22-(B22>PPT)*Z22)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH22-(B22<=PPT)*Z22)*(1+Charges!$D$10),0)","v":0},{"$f":"CI22*Charges!$C$22/12","v":0},0,0,{"$f":"CJ22-CL22-(B22<=PPT)*AF22*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C22=\"\",MOD(C22-1,12)=0,B22>PPT),0%,100%/12+CO21),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B22>PPT),0%,100%-CO22)","v":0},{"$f":"IF(B22>=Charges!$B$68,IF(MOD(C22,12)=0,(Loyalty_Bonus+Charges!$C$69*(B22-11))*AH22,0),0)","v":0},88280.290679702899,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,12,0,100000,0,0,{"$f":"IF(AND(B23<>\"\", B23<=10),VLOOKUP(B23,Charges!$C$40:$F$50, 4, 0), IF(AND(B23<>\"\", B23 >10), 100%, 0))","v":0.95},0,100000,0,0,0,{"$f":"IF(OR(B23=Charges!$B$68,B23=Charges!$B$69,B23=Charges!$B$70),IF(MOD(C23,12)=0,VLOOKUP(B23,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B23=1,0,IF(B23<>\"\",(M23+N23)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G23), 0.5*Term*aprem)*(1+Indexation*(B23-1)), 0)","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B23, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B23<>\"\",AQ23*VLOOKUP(Age+'4%_Excl_ST'!B23-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B23<>\"\",B23<=Term),IF(C23<61,Charges!$C$31,W22*(1+(B23<>B22)*Charges!$C$32))),500)","v":320},0,320,821.15413833333332,{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,R23+CR22-BB22),\"\")","v":88280.290679702899},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,IF(C23=Input!$O$18,Input!$O$19,R23+CR22-Z23-BE22)),\"\")","v":87459.13654136956},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,CI23+CJ23,AB23*(1+Charges!$D$10)),0)","v":87745.45499598181},{"$f":"IF(Input!$W$55=1,CK23+CL23,( 1-(1-CW23)^(1/12))*(AC23))","v":84.535899553476099},{"$f":"AC23*Charges!$D$28/12","v":98.713636870479533},0,84.535899553476099,{"$f":"IF(Input!$W$55=1,CM23+CN23,MAX(AC23-AG23,0))","v":87660.919096428333},1000000,{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5259.6551457856995,82401.263950642635,{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B23<>\"\",((Flat_Extra/1000)/12)*AQ23*AO23+Input!$H$34*V23*AP23,\"\")","v":0},0,0,100000,{"$f":"IF(B23<>\"\",IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B23<>\"\",B23<=Term-3),MIN(AU23,Charges!$H$11),0)","v":100000},{"$f":"IF(C23=1,MIN(AV23,AW23),IF(AV23=0,0,MIN(AW23-AY22,IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$I$100,5)/Mode,0))))*(B23<=Term-3)","v":0},0,{"$f":"IF(B23<>\"\",IF(BH23>0,IF(AH24<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,MIN(IF(MOD(C23,12)=0,VLOOKUP(B23,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM23,AH23),AH23-Charges!$D$73*aprem)))),0),0)*0","v":0},45,0,0,{"$f":"IF(C23<60,0,IF(MOD(C23,12)=0,(BC23<60)*SUM(INDIRECT($BF$7&(C23+11)&\":\"&$BF$7&C22))+(BC23>=60)*SUMPRODUCT($BD$12:BD23,$BE$12:$BE23),0))","v":0},1000000,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,IF(MOD(C23,12)=0,VLOOKUP(B23,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},87660.919096428333,0,null,11,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B23<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B23<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B23<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B23<=Charges!$C$88),0)","v":0},{"$f":"IF(B23<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B23<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW23*BY23*Input!$H$35+BX23*BZ23*Input!$H$36","v":0},0,{"$f":"CB23*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM22+IF(MOD(C23-1,12)=0,CN22,0)-BE22,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C23-1,12)=0,H23*D23,CN22),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG23-(B23>PPT)*Z23)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH23-(B23<=PPT)*Z23)*(1+Charges!$D$10),0)","v":0},{"$f":"CI23*Charges!$C$22/12","v":0},0,0,{"$f":"CJ23-CL23-(B23<=PPT)*AF23*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C23=\"\",MOD(C23-1,12)=0,B23>PPT),0%,100%/12+CO22),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B23>PPT),0%,100%-CO23)","v":0},{"$f":"IF(B23>=Charges!$B$68,IF(MOD(C23,12)=0,(Loyalty_Bonus+Charges!$C$69*(B23-11))*AH23,0),0)","v":0},87660.919096428333,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,2,13,100000,100000,0,100000,{"$f":"IF(AND(B24<>\"\", B24<=10),VLOOKUP(B24,Charges!$C$40:$F$50, 4, 0), IF(AND(B24<>\"\", B24 >10), 100%, 0))","v":0.96},0.96,100000,96000,0,96000,{"$f":"IF(OR(B24=Charges!$B$68,B24=Charges!$B$69,B24=Charges!$B$70),IF(MOD(C24,12)=0,VLOOKUP(B24,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},4000,4000,{"$f":"IF(B24=1,0,IF(B24<>\"\",(M24+N24)*Charges!$C$4,\"\"))","v":0},96000,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G24), 0.5*Term*aprem)*(1+Indexation*(B24-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B24, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B24<>\"\",AQ24*VLOOKUP(Age+'4%_Excl_ST'!B24-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B24<>\"\",B24<=Term),IF(C24<61,Charges!$C$31,W23*(1+(B24<>B23)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,R24+CR23-BB23),\"\")","v":183660.91909642832},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,IF(C24=Input!$O$18,Input!$O$19,R24+CR23-Z24-BE23)),\"\")","v":182818.19376309498},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,CI24+CJ24,AB24*(1+Charges!$D$10)),0)","v":183416.69295692697},{"$f":"IF(Input!$W$55=1,CK24+CL24,( 1-(1-CW24)^(1/12))*(AC24))","v":176.7076725848375},{"$f":"AC24*Charges!$D$28/12","v":206.34377957654283},0,176.7076725848375,{"$f":"IF(Input!$W$55=1,CM24+CN24,MAX(AC24-AG24,0))","v":183239.98528434214},1000000,{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179239.98528434214,{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B24<>\"\",((Flat_Extra/1000)/12)*AQ24*AO24+Input!$H$34*V24*AP24,\"\")","v":0},0,0,200000,{"$f":"IF(B24<>\"\",IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B24<>\"\",B24<=Term-3),MIN(AU24,Charges!$H$11),0)","v":200000},{"$f":"IF(C24=1,MIN(AV24,AW24),IF(AV24=0,0,MIN(AW24-AY23,IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$I$100,5)/Mode,0))))*(B24<=Term-3)","v":0},0,{"$f":"IF(B24<>\"\",IF(BH24>0,IF(AH25<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,MIN(IF(MOD(C24,12)=0,VLOOKUP(B24,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM24,AH24),AH24-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C24<60,0,IF(MOD(C24,12)=0,(BC24<60)*SUM(INDIRECT($BF$7&(C24+11)&\":\"&$BF$7&C23))+(BC24>=60)*SUMPRODUCT($BD$12:BD24,$BE$12:$BE24),0))","v":0},1000000,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,IF(MOD(C24,12)=0,VLOOKUP(B24,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183239.98528434214,-100000,null,12,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B24<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B24<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B24<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B24<=Charges!$C$88),0)","v":0},{"$f":"IF(B24<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B24<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW24*BY24*Input!$H$35+BX24*BZ24*Input!$H$36","v":0},0,{"$f":"CB24*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM23+IF(MOD(C24-1,12)=0,CN23,0)-BE23,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C24-1,12)=0,H24*D24,CN23),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG24-(B24>PPT)*Z24)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH24-(B24<=PPT)*Z24)*(1+Charges!$D$10),0)","v":0},{"$f":"CI24*Charges!$C$22/12","v":0},0,0,{"$f":"CJ24-CL24-(B24<=PPT)*AF24*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C24=\"\",MOD(C24-1,12)=0,B24>PPT),0%,100%/12+CO23),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B24>PPT),0%,100%-CO24)","v":0},{"$f":"IF(B24>=Charges!$B$68,IF(MOD(C24,12)=0,(Loyalty_Bonus+Charges!$C$69*(B24-11))*AH24,0),0)","v":0},183239.98528434214,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,14,0,100000,0,0,{"$f":"IF(AND(B25<>\"\", B25<=10),VLOOKUP(B25,Charges!$C$40:$F$50, 4, 0), IF(AND(B25<>\"\", B25 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B25=Charges!$B$68,B25=Charges!$B$69,B25=Charges!$B$70),IF(MOD(C25,12)=0,VLOOKUP(B25,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B25=1,0,IF(B25<>\"\",(M25+N25)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G25), 0.5*Term*aprem)*(1+Indexation*(B25-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B25, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B25<>\"\",AQ25*VLOOKUP(Age+'4%_Excl_ST'!B25-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B25<>\"\",B25<=Term),IF(C25<61,Charges!$C$31,W24*(1+(B25<>B24)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,R25+CR24-BB24),\"\")","v":183239.98528434214},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,IF(C25=Input!$O$18,Input!$O$19,R25+CR24-Z25-BE24)),\"\")","v":182397.2599510088},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,CI25+CJ25,AB25*(1+Charges!$D$10)),0)","v":182994.38111707449},{"$f":"IF(Input!$W$55=1,CK25+CL25,( 1-(1-CW25)^(1/12))*(AC25))","v":176.30080807800181},{"$f":"AC25*Charges!$D$28/12","v":205.86867875670882},0,176.30080807800181,{"$f":"IF(Input!$W$55=1,CM25+CN25,MAX(AC25-AG25,0))","v":182818.08030899649},1000000,{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,178818.08030899649,{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B25<>\"\",((Flat_Extra/1000)/12)*AQ25*AO25+Input!$H$34*V25*AP25,\"\")","v":0},0,0,200000,{"$f":"IF(B25<>\"\",IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B25<>\"\",B25<=Term-3),MIN(AU25,Charges!$H$11),0)","v":200000},{"$f":"IF(C25=1,MIN(AV25,AW25),IF(AV25=0,0,MIN(AW25-AY24,IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$I$100,5)/Mode,0))))*(B25<=Term-3)","v":0},0,{"$f":"IF(B25<>\"\",IF(BH25>0,IF(AH26<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,MIN(IF(MOD(C25,12)=0,VLOOKUP(B25,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM25,AH25),AH25-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C25<60,0,IF(MOD(C25,12)=0,(BC25<60)*SUM(INDIRECT($BF$7&(C25+11)&\":\"&$BF$7&C24))+(BC25>=60)*SUMPRODUCT($BD$12:BD25,$BE$12:$BE25),0))","v":0},1000000,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,IF(MOD(C25,12)=0,VLOOKUP(B25,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},182818.08030899649,0,null,13,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B25<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B25<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B25<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B25<=Charges!$C$88),0)","v":0},{"$f":"IF(B25<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B25<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW25*BY25*Input!$H$35+BX25*BZ25*Input!$H$36","v":0},0,{"$f":"CB25*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM24+IF(MOD(C25-1,12)=0,CN24,0)-BE24,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C25-1,12)=0,H25*D25,CN24),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG25-(B25>PPT)*Z25)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH25-(B25<=PPT)*Z25)*(1+Charges!$D$10),0)","v":0},{"$f":"CI25*Charges!$C$22/12","v":0},0,0,{"$f":"CJ25-CL25-(B25<=PPT)*AF25*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C25=\"\",MOD(C25-1,12)=0,B25>PPT),0%,100%/12+CO24),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B25>PPT),0%,100%-CO25)","v":0},{"$f":"IF(B25>=Charges!$B$68,IF(MOD(C25,12)=0,(Loyalty_Bonus+Charges!$C$69*(B25-11))*AH25,0),0)","v":0},182818.08030899649,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,15,0,100000,0,0,{"$f":"IF(AND(B26<>\"\", B26<=10),VLOOKUP(B26,Charges!$C$40:$F$50, 4, 0), IF(AND(B26<>\"\", B26 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B26=Charges!$B$68,B26=Charges!$B$69,B26=Charges!$B$70),IF(MOD(C26,12)=0,VLOOKUP(B26,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B26=1,0,IF(B26<>\"\",(M26+N26)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G26), 0.5*Term*aprem)*(1+Indexation*(B26-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B26, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B26<>\"\",AQ26*VLOOKUP(Age+'4%_Excl_ST'!B26-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B26<>\"\",B26<=Term),IF(C26<61,Charges!$C$31,W25*(1+(B26<>B25)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,R26+CR25-BB25),\"\")","v":182818.08030899649},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,IF(C26=Input!$O$18,Input!$O$19,R26+CR25-Z26-BE25)),\"\")","v":181975.35497566315},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,CI26+CJ26,AB26*(1+Charges!$D$10)),0)","v":182571.09493462674},{"$f":"IF(Input!$W$55=1,CK26+CL26,( 1-(1-CW26)^(1/12))*(AC26))","v":175.89300486809861},{"$f":"AC26*Charges!$D$28/12","v":205.39248180145509},0,175.89300486809861,{"$f":"IF(Input!$W$55=1,CM26+CN26,MAX(AC26-AG26,0))","v":182395.20192975865},1000000,{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,178395.20192975865,{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B26<>\"\",((Flat_Extra/1000)/12)*AQ26*AO26+Input!$H$34*V26*AP26,\"\")","v":0},0,0,200000,{"$f":"IF(B26<>\"\",IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B26<>\"\",B26<=Term-3),MIN(AU26,Charges!$H$11),0)","v":200000},{"$f":"IF(C26=1,MIN(AV26,AW26),IF(AV26=0,0,MIN(AW26-AY25,IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$I$100,5)/Mode,0))))*(B26<=Term-3)","v":0},0,{"$f":"IF(B26<>\"\",IF(BH26>0,IF(AH27<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,MIN(IF(MOD(C26,12)=0,VLOOKUP(B26,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM26,AH26),AH26-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C26<60,0,IF(MOD(C26,12)=0,(BC26<60)*SUM(INDIRECT($BF$7&(C26+11)&\":\"&$BF$7&C25))+(BC26>=60)*SUMPRODUCT($BD$12:BD26,$BE$12:$BE26),0))","v":0},1000000,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,IF(MOD(C26,12)=0,VLOOKUP(B26,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},182395.20192975865,0,null,14,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B26<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B26<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B26<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B26<=Charges!$C$88),0)","v":0},{"$f":"IF(B26<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B26<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW26*BY26*Input!$H$35+BX26*BZ26*Input!$H$36","v":0},0,{"$f":"CB26*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM25+IF(MOD(C26-1,12)=0,CN25,0)-BE25,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C26-1,12)=0,H26*D26,CN25),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG26-(B26>PPT)*Z26)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH26-(B26<=PPT)*Z26)*(1+Charges!$D$10),0)","v":0},{"$f":"CI26*Charges!$C$22/12","v":0},0,0,{"$f":"CJ26-CL26-(B26<=PPT)*AF26*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C26=\"\",MOD(C26-1,12)=0,B26>PPT),0%,100%/12+CO25),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B26>PPT),0%,100%-CO26)","v":0},{"$f":"IF(B26>=Charges!$B$68,IF(MOD(C26,12)=0,(Loyalty_Bonus+Charges!$C$69*(B26-11))*AH26,0),0)","v":0},182395.20192975865,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,16,0,100000,0,0,{"$f":"IF(AND(B27<>\"\", B27<=10),VLOOKUP(B27,Charges!$C$40:$F$50, 4, 0), IF(AND(B27<>\"\", B27 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B27=Charges!$B$68,B27=Charges!$B$69,B27=Charges!$B$70),IF(MOD(C27,12)=0,VLOOKUP(B27,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B27=1,0,IF(B27<>\"\",(M27+N27)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G27), 0.5*Term*aprem)*(1+Indexation*(B27-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B27, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B27<>\"\",AQ27*VLOOKUP(Age+'4%_Excl_ST'!B27-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B27<>\"\",B27<=Term),IF(C27<61,Charges!$C$31,W26*(1+(B27<>B26)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,R27+CR26-BB26),\"\")","v":182395.20192975865},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,IF(C27=Input!$O$18,Input!$O$19,R27+CR26-Z27-BE26)),\"\")","v":181552.47659642532},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,CI27+CJ27,AB27*(1+Charges!$D$10)),0)","v":182146.83216161578},{"$f":"IF(Input!$W$55=1,CK27+CL27,( 1-(1-CW27)^(1/12))*(AC27))","v":175.48426078938621},{"$f":"AC27*Charges!$D$28/12","v":204.91518618181775},0,175.48426078938621,{"$f":"IF(Input!$W$55=1,CM27+CN27,MAX(AC27-AG27,0))","v":181971.3479008264},1000000,{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,177971.3479008264,{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B27<>\"\",((Flat_Extra/1000)/12)*AQ27*AO27+Input!$H$34*V27*AP27,\"\")","v":0},0,0,200000,{"$f":"IF(B27<>\"\",IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B27<>\"\",B27<=Term-3),MIN(AU27,Charges!$H$11),0)","v":200000},{"$f":"IF(C27=1,MIN(AV27,AW27),IF(AV27=0,0,MIN(AW27-AY26,IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$I$100,5)/Mode,0))))*(B27<=Term-3)","v":0},0,{"$f":"IF(B27<>\"\",IF(BH27>0,IF(AH28<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,MIN(IF(MOD(C27,12)=0,VLOOKUP(B27,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM27,AH27),AH27-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C27<60,0,IF(MOD(C27,12)=0,(BC27<60)*SUM(INDIRECT($BF$7&(C27+11)&\":\"&$BF$7&C26))+(BC27>=60)*SUMPRODUCT($BD$12:BD27,$BE$12:$BE27),0))","v":0},1000000,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,IF(MOD(C27,12)=0,VLOOKUP(B27,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},181971.3479008264,0,null,15,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B27<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B27<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B27<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B27<=Charges!$C$88),0)","v":0},{"$f":"IF(B27<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B27<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW27*BY27*Input!$H$35+BX27*BZ27*Input!$H$36","v":0},0,{"$f":"CB27*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM26+IF(MOD(C27-1,12)=0,CN26,0)-BE26,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C27-1,12)=0,H27*D27,CN26),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG27-(B27>PPT)*Z27)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH27-(B27<=PPT)*Z27)*(1+Charges!$D$10),0)","v":0},{"$f":"CI27*Charges!$C$22/12","v":0},0,0,{"$f":"CJ27-CL27-(B27<=PPT)*AF27*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C27=\"\",MOD(C27-1,12)=0,B27>PPT),0%,100%/12+CO26),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B27>PPT),0%,100%-CO27)","v":0},{"$f":"IF(B27>=Charges!$B$68,IF(MOD(C27,12)=0,(Loyalty_Bonus+Charges!$C$69*(B27-11))*AH27,0),0)","v":0},181971.3479008264,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,17,0,100000,0,0,{"$f":"IF(AND(B28<>\"\", B28<=10),VLOOKUP(B28,Charges!$C$40:$F$50, 4, 0), IF(AND(B28<>\"\", B28 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B28=Charges!$B$68,B28=Charges!$B$69,B28=Charges!$B$70),IF(MOD(C28,12)=0,VLOOKUP(B28,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B28=1,0,IF(B28<>\"\",(M28+N28)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G28), 0.5*Term*aprem)*(1+Indexation*(B28-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B28, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B28<>\"\",AQ28*VLOOKUP(Age+'4%_Excl_ST'!B28-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B28<>\"\",B28<=Term),IF(C28<61,Charges!$C$31,W27*(1+(B28<>B27)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,R28+CR27-BB27),\"\")","v":181971.3479008264},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,IF(C28=Input!$O$18,Input!$O$19,R28+CR27-Z28-BE27)),\"\")","v":181128.62256749306},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,CI28+CJ28,AB28*(1+Charges!$D$10)),0)","v":181721.59054488715},{"$f":"IF(Input!$W$55=1,CK28+CL28,( 1-(1-CW28)^(1/12))*(AC28))","v":175.07457367112605},{"$f":"AC28*Charges!$D$28/12","v":204.43678936299804},0,175.07457367112605,{"$f":"IF(Input!$W$55=1,CM28+CN28,MAX(AC28-AG28,0))","v":181546.51597121602},1000000,{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,177546.51597121602,{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B28<>\"\",((Flat_Extra/1000)/12)*AQ28*AO28+Input!$H$34*V28*AP28,\"\")","v":0},0,0,200000,{"$f":"IF(B28<>\"\",IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B28<>\"\",B28<=Term-3),MIN(AU28,Charges!$H$11),0)","v":200000},{"$f":"IF(C28=1,MIN(AV28,AW28),IF(AV28=0,0,MIN(AW28-AY27,IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$I$100,5)/Mode,0))))*(B28<=Term-3)","v":0},0,{"$f":"IF(B28<>\"\",IF(BH28>0,IF(AH29<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,MIN(IF(MOD(C28,12)=0,VLOOKUP(B28,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM28,AH28),AH28-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C28<60,0,IF(MOD(C28,12)=0,(BC28<60)*SUM(INDIRECT($BF$7&(C28+11)&\":\"&$BF$7&C27))+(BC28>=60)*SUMPRODUCT($BD$12:BD28,$BE$12:$BE28),0))","v":0},1000000,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,IF(MOD(C28,12)=0,VLOOKUP(B28,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},181546.51597121602,0,null,16,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B28<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B28<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B28<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B28<=Charges!$C$88),0)","v":0},{"$f":"IF(B28<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B28<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW28*BY28*Input!$H$35+BX28*BZ28*Input!$H$36","v":0},0,{"$f":"CB28*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM27+IF(MOD(C28-1,12)=0,CN27,0)-BE27,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C28-1,12)=0,H28*D28,CN27),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG28-(B28>PPT)*Z28)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH28-(B28<=PPT)*Z28)*(1+Charges!$D$10),0)","v":0},{"$f":"CI28*Charges!$C$22/12","v":0},0,0,{"$f":"CJ28-CL28-(B28<=PPT)*AF28*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C28=\"\",MOD(C28-1,12)=0,B28>PPT),0%,100%/12+CO27),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B28>PPT),0%,100%-CO28)","v":0},{"$f":"IF(B28>=Charges!$B$68,IF(MOD(C28,12)=0,(Loyalty_Bonus+Charges!$C$69*(B28-11))*AH28,0),0)","v":0},181546.51597121602,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,18,0,100000,0,0,{"$f":"IF(AND(B29<>\"\", B29<=10),VLOOKUP(B29,Charges!$C$40:$F$50, 4, 0), IF(AND(B29<>\"\", B29 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B29=Charges!$B$68,B29=Charges!$B$69,B29=Charges!$B$70),IF(MOD(C29,12)=0,VLOOKUP(B29,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B29=1,0,IF(B29<>\"\",(M29+N29)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G29), 0.5*Term*aprem)*(1+Indexation*(B29-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B29, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B29<>\"\",AQ29*VLOOKUP(Age+'4%_Excl_ST'!B29-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B29<>\"\",B29<=Term),IF(C29<61,Charges!$C$31,W28*(1+(B29<>B28)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,R29+CR28-BB28),\"\")","v":181546.51597121602},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,IF(C29=Input!$O$18,Input!$O$19,R29+CR28-Z29-BE28)),\"\")","v":180703.79063788269},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,CI29+CJ29,AB29*(1+Charges!$D$10)),0)","v":181295.36782608807},{"$f":"IF(Input!$W$55=1,CK29+CL29,( 1-(1-CW29)^(1/12))*(AC29))","v":174.66394133757149},{"$f":"AC29*Charges!$D$28/12","v":203.95728880434908},0,174.66394133757149,{"$f":"IF(Input!$W$55=1,CM29+CN29,MAX(AC29-AG29,0))","v":181120.70388475049},1000000,{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,177120.70388475049,{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B29<>\"\",((Flat_Extra/1000)/12)*AQ29*AO29+Input!$H$34*V29*AP29,\"\")","v":0},0,0,200000,{"$f":"IF(B29<>\"\",IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B29<>\"\",B29<=Term-3),MIN(AU29,Charges!$H$11),0)","v":200000},{"$f":"IF(C29=1,MIN(AV29,AW29),IF(AV29=0,0,MIN(AW29-AY28,IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$I$100,5)/Mode,0))))*(B29<=Term-3)","v":0},0,{"$f":"IF(B29<>\"\",IF(BH29>0,IF(AH30<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,MIN(IF(MOD(C29,12)=0,VLOOKUP(B29,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM29,AH29),AH29-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C29<60,0,IF(MOD(C29,12)=0,(BC29<60)*SUM(INDIRECT($BF$7&(C29+11)&\":\"&$BF$7&C28))+(BC29>=60)*SUMPRODUCT($BD$12:BD29,$BE$12:$BE29),0))","v":0},1000000,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,IF(MOD(C29,12)=0,VLOOKUP(B29,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},181120.70388475049,0,null,17,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B29<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B29<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B29<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B29<=Charges!$C$88),0)","v":0},{"$f":"IF(B29<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B29<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW29*BY29*Input!$H$35+BX29*BZ29*Input!$H$36","v":0},0,{"$f":"CB29*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM28+IF(MOD(C29-1,12)=0,CN28,0)-BE28,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C29-1,12)=0,H29*D29,CN28),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG29-(B29>PPT)*Z29)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH29-(B29<=PPT)*Z29)*(1+Charges!$D$10),0)","v":0},{"$f":"CI29*Charges!$C$22/12","v":0},0,0,{"$f":"CJ29-CL29-(B29<=PPT)*AF29*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C29=\"\",MOD(C29-1,12)=0,B29>PPT),0%,100%/12+CO28),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B29>PPT),0%,100%-CO29)","v":0},{"$f":"IF(B29>=Charges!$B$68,IF(MOD(C29,12)=0,(Loyalty_Bonus+Charges!$C$69*(B29-11))*AH29,0),0)","v":0},181120.70388475049,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,19,0,100000,0,0,{"$f":"IF(AND(B30<>\"\", B30<=10),VLOOKUP(B30,Charges!$C$40:$F$50, 4, 0), IF(AND(B30<>\"\", B30 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B30=Charges!$B$68,B30=Charges!$B$69,B30=Charges!$B$70),IF(MOD(C30,12)=0,VLOOKUP(B30,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B30=1,0,IF(B30<>\"\",(M30+N30)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G30), 0.5*Term*aprem)*(1+Indexation*(B30-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B30, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B30<>\"\",AQ30*VLOOKUP(Age+'4%_Excl_ST'!B30-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B30<>\"\",B30<=Term),IF(C30<61,Charges!$C$31,W29*(1+(B30<>B29)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,R30+CR29-BB29),\"\")","v":181120.70388475049},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,IF(C30=Input!$O$18,Input!$O$19,R30+CR29-Z30-BE29)),\"\")","v":180277.97855141715},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,CI30+CJ30,AB30*(1+Charges!$D$10)),0)","v":180868.16174165532},{"$f":"IF(Input!$W$55=1,CK30+CL30,( 1-(1-CW30)^(1/12))*(AC30))","v":174.25236160795592},{"$f":"AC30*Charges!$D$28/12","v":203.47668195936225},0,174.25236160795592,{"$f":"IF(Input!$W$55=1,CM30+CN30,MAX(AC30-AG30,0))","v":180693.90938004738},1000000,{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,176693.90938004738,{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B30<>\"\",((Flat_Extra/1000)/12)*AQ30*AO30+Input!$H$34*V30*AP30,\"\")","v":0},0,0,200000,{"$f":"IF(B30<>\"\",IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B30<>\"\",B30<=Term-3),MIN(AU30,Charges!$H$11),0)","v":200000},{"$f":"IF(C30=1,MIN(AV30,AW30),IF(AV30=0,0,MIN(AW30-AY29,IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$I$100,5)/Mode,0))))*(B30<=Term-3)","v":0},0,{"$f":"IF(B30<>\"\",IF(BH30>0,IF(AH31<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,MIN(IF(MOD(C30,12)=0,VLOOKUP(B30,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM30,AH30),AH30-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C30<60,0,IF(MOD(C30,12)=0,(BC30<60)*SUM(INDIRECT($BF$7&(C30+11)&\":\"&$BF$7&C29))+(BC30>=60)*SUMPRODUCT($BD$12:BD30,$BE$12:$BE30),0))","v":0},1000000,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,IF(MOD(C30,12)=0,VLOOKUP(B30,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},180693.90938004738,0,null,18,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B30<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B30<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B30<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B30<=Charges!$C$88),0)","v":0},{"$f":"IF(B30<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B30<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW30*BY30*Input!$H$35+BX30*BZ30*Input!$H$36","v":0},0,{"$f":"CB30*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM29+IF(MOD(C30-1,12)=0,CN29,0)-BE29,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C30-1,12)=0,H30*D30,CN29),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG30-(B30>PPT)*Z30)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH30-(B30<=PPT)*Z30)*(1+Charges!$D$10),0)","v":0},{"$f":"CI30*Charges!$C$22/12","v":0},0,0,{"$f":"CJ30-CL30-(B30<=PPT)*AF30*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C30=\"\",MOD(C30-1,12)=0,B30>PPT),0%,100%/12+CO29),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B30>PPT),0%,100%-CO30)","v":0},{"$f":"IF(B30>=Charges!$B$68,IF(MOD(C30,12)=0,(Loyalty_Bonus+Charges!$C$69*(B30-11))*AH30,0),0)","v":0},180693.90938004738,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,20,0,100000,0,0,{"$f":"IF(AND(B31<>\"\", B31<=10),VLOOKUP(B31,Charges!$C$40:$F$50, 4, 0), IF(AND(B31<>\"\", B31 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B31=Charges!$B$68,B31=Charges!$B$69,B31=Charges!$B$70),IF(MOD(C31,12)=0,VLOOKUP(B31,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B31=1,0,IF(B31<>\"\",(M31+N31)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G31), 0.5*Term*aprem)*(1+Indexation*(B31-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B31, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B31<>\"\",AQ31*VLOOKUP(Age+'4%_Excl_ST'!B31-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B31<>\"\",B31<=Term),IF(C31<61,Charges!$C$31,W30*(1+(B31<>B30)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,R31+CR30-BB30),\"\")","v":180693.90938004738},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,IF(C31=Input!$O$18,Input!$O$19,R31+CR30-Z31-BE30)),\"\")","v":179851.18404671404},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,CI31+CJ31,AB31*(1+Charges!$D$10)),0)","v":180439.97002280335},{"$f":"IF(Input!$W$55=1,CK31+CL31,( 1-(1-CW31)^(1/12))*(AC31))","v":173.83983229648152},{"$f":"AC31*Charges!$D$28/12","v":202.99496627565375},0,173.83983229648152,{"$f":"IF(Input!$W$55=1,CM31+CN31,MAX(AC31-AG31,0))","v":180266.13019050687},1000000,{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,176266.13019050687,{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B31<>\"\",((Flat_Extra/1000)/12)*AQ31*AO31+Input!$H$34*V31*AP31,\"\")","v":0},0,0,200000,{"$f":"IF(B31<>\"\",IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B31<>\"\",B31<=Term-3),MIN(AU31,Charges!$H$11),0)","v":200000},{"$f":"IF(C31=1,MIN(AV31,AW31),IF(AV31=0,0,MIN(AW31-AY30,IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$I$100,5)/Mode,0))))*(B31<=Term-3)","v":0},0,{"$f":"IF(B31<>\"\",IF(BH31>0,IF(AH32<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,MIN(IF(MOD(C31,12)=0,VLOOKUP(B31,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM31,AH31),AH31-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C31<60,0,IF(MOD(C31,12)=0,(BC31<60)*SUM(INDIRECT($BF$7&(C31+11)&\":\"&$BF$7&C30))+(BC31>=60)*SUMPRODUCT($BD$12:BD31,$BE$12:$BE31),0))","v":0},1000000,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,IF(MOD(C31,12)=0,VLOOKUP(B31,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},180266.13019050687,0,null,19,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B31<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B31<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B31<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B31<=Charges!$C$88),0)","v":0},{"$f":"IF(B31<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B31<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW31*BY31*Input!$H$35+BX31*BZ31*Input!$H$36","v":0},0,{"$f":"CB31*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM30+IF(MOD(C31-1,12)=0,CN30,0)-BE30,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C31-1,12)=0,H31*D31,CN30),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG31-(B31>PPT)*Z31)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH31-(B31<=PPT)*Z31)*(1+Charges!$D$10),0)","v":0},{"$f":"CI31*Charges!$C$22/12","v":0},0,0,{"$f":"CJ31-CL31-(B31<=PPT)*AF31*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C31=\"\",MOD(C31-1,12)=0,B31>PPT),0%,100%/12+CO30),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B31>PPT),0%,100%-CO31)","v":0},{"$f":"IF(B31>=Charges!$B$68,IF(MOD(C31,12)=0,(Loyalty_Bonus+Charges!$C$69*(B31-11))*AH31,0),0)","v":0},180266.13019050687,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,21,0,100000,0,0,{"$f":"IF(AND(B32<>\"\", B32<=10),VLOOKUP(B32,Charges!$C$40:$F$50, 4, 0), IF(AND(B32<>\"\", B32 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B32=Charges!$B$68,B32=Charges!$B$69,B32=Charges!$B$70),IF(MOD(C32,12)=0,VLOOKUP(B32,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B32=1,0,IF(B32<>\"\",(M32+N32)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G32), 0.5*Term*aprem)*(1+Indexation*(B32-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B32, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B32<>\"\",AQ32*VLOOKUP(Age+'4%_Excl_ST'!B32-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B32<>\"\",B32<=Term),IF(C32<61,Charges!$C$31,W31*(1+(B32<>B31)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,R32+CR31-BB31),\"\")","v":180266.13019050687},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,IF(C32=Input!$O$18,Input!$O$19,R32+CR31-Z32-BE31)),\"\")","v":179423.40485717353},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,CI32+CJ32,AB32*(1+Charges!$D$10)),0)","v":180010.79039551204},{"$f":"IF(Input!$W$55=1,CK32+CL32,( 1-(1-CW32)^(1/12))*(AC32))","v":173.42635121230731},{"$f":"AC32*Charges!$D$28/12","v":202.51213919495103},0,173.42635121230731,{"$f":"IF(Input!$W$55=1,CM32+CN32,MAX(AC32-AG32,0))","v":179837.36404429973},1000000,{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,175837.36404429973,{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B32<>\"\",((Flat_Extra/1000)/12)*AQ32*AO32+Input!$H$34*V32*AP32,\"\")","v":0},0,0,200000,{"$f":"IF(B32<>\"\",IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B32<>\"\",B32<=Term-3),MIN(AU32,Charges!$H$11),0)","v":200000},{"$f":"IF(C32=1,MIN(AV32,AW32),IF(AV32=0,0,MIN(AW32-AY31,IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$I$100,5)/Mode,0))))*(B32<=Term-3)","v":0},0,{"$f":"IF(B32<>\"\",IF(BH32>0,IF(AH33<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,MIN(IF(MOD(C32,12)=0,VLOOKUP(B32,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM32,AH32),AH32-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C32<60,0,IF(MOD(C32,12)=0,(BC32<60)*SUM(INDIRECT($BF$7&(C32+11)&\":\"&$BF$7&C31))+(BC32>=60)*SUMPRODUCT($BD$12:BD32,$BE$12:$BE32),0))","v":0},1000000,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,IF(MOD(C32,12)=0,VLOOKUP(B32,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},179837.36404429973,0,null,20,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B32<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B32<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B32<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B32<=Charges!$C$88),0)","v":0},{"$f":"IF(B32<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B32<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW32*BY32*Input!$H$35+BX32*BZ32*Input!$H$36","v":0},0,{"$f":"CB32*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM31+IF(MOD(C32-1,12)=0,CN31,0)-BE31,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C32-1,12)=0,H32*D32,CN31),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG32-(B32>PPT)*Z32)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH32-(B32<=PPT)*Z32)*(1+Charges!$D$10),0)","v":0},{"$f":"CI32*Charges!$C$22/12","v":0},0,0,{"$f":"CJ32-CL32-(B32<=PPT)*AF32*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C32=\"\",MOD(C32-1,12)=0,B32>PPT),0%,100%/12+CO31),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B32>PPT),0%,100%-CO32)","v":0},{"$f":"IF(B32>=Charges!$B$68,IF(MOD(C32,12)=0,(Loyalty_Bonus+Charges!$C$69*(B32-11))*AH32,0),0)","v":0},179837.36404429973,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,22,0,100000,0,0,{"$f":"IF(AND(B33<>\"\", B33<=10),VLOOKUP(B33,Charges!$C$40:$F$50, 4, 0), IF(AND(B33<>\"\", B33 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B33=Charges!$B$68,B33=Charges!$B$69,B33=Charges!$B$70),IF(MOD(C33,12)=0,VLOOKUP(B33,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B33=1,0,IF(B33<>\"\",(M33+N33)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G33), 0.5*Term*aprem)*(1+Indexation*(B33-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B33, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B33<>\"\",AQ33*VLOOKUP(Age+'4%_Excl_ST'!B33-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B33<>\"\",B33<=Term),IF(C33<61,Charges!$C$31,W32*(1+(B33<>B32)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,R33+CR32-BB32),\"\")","v":179837.36404429973},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,IF(C33=Input!$O$18,Input!$O$19,R33+CR32-Z33-BE32)),\"\")","v":178994.63871096639},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,CI33+CJ33,AB33*(1+Charges!$D$10)),0)","v":179580.62058051481},{"$f":"IF(Input!$W$55=1,CK33+CL33,( 1-(1-CW33)^(1/12))*(AC33))","v":173.0119161595378},{"$f":"AC33*Charges!$D$28/12","v":202.02819815307916},0,173.0119161595378,{"$f":"IF(Input!$W$55=1,CM33+CN33,MAX(AC33-AG33,0))","v":179407.60866435527},1000000,{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,175407.60866435527,{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B33<>\"\",((Flat_Extra/1000)/12)*AQ33*AO33+Input!$H$34*V33*AP33,\"\")","v":0},0,0,200000,{"$f":"IF(B33<>\"\",IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B33<>\"\",B33<=Term-3),MIN(AU33,Charges!$H$11),0)","v":200000},{"$f":"IF(C33=1,MIN(AV33,AW33),IF(AV33=0,0,MIN(AW33-AY32,IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$I$100,5)/Mode,0))))*(B33<=Term-3)","v":0},0,{"$f":"IF(B33<>\"\",IF(BH33>0,IF(AH34<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,MIN(IF(MOD(C33,12)=0,VLOOKUP(B33,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM33,AH33),AH33-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C33<60,0,IF(MOD(C33,12)=0,(BC33<60)*SUM(INDIRECT($BF$7&(C33+11)&\":\"&$BF$7&C32))+(BC33>=60)*SUMPRODUCT($BD$12:BD33,$BE$12:$BE33),0))","v":0},1000000,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,IF(MOD(C33,12)=0,VLOOKUP(B33,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},179407.60866435527,0,null,21,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B33<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B33<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B33<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B33<=Charges!$C$88),0)","v":0},{"$f":"IF(B33<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B33<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW33*BY33*Input!$H$35+BX33*BZ33*Input!$H$36","v":0},0,{"$f":"CB33*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM32+IF(MOD(C33-1,12)=0,CN32,0)-BE32,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C33-1,12)=0,H33*D33,CN32),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG33-(B33>PPT)*Z33)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH33-(B33<=PPT)*Z33)*(1+Charges!$D$10),0)","v":0},{"$f":"CI33*Charges!$C$22/12","v":0},0,0,{"$f":"CJ33-CL33-(B33<=PPT)*AF33*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C33=\"\",MOD(C33-1,12)=0,B33>PPT),0%,100%/12+CO32),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B33>PPT),0%,100%-CO33)","v":0},{"$f":"IF(B33>=Charges!$B$68,IF(MOD(C33,12)=0,(Loyalty_Bonus+Charges!$C$69*(B33-11))*AH33,0),0)","v":0},179407.60866435527,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,23,0,100000,0,0,{"$f":"IF(AND(B34<>\"\", B34<=10),VLOOKUP(B34,Charges!$C$40:$F$50, 4, 0), IF(AND(B34<>\"\", B34 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B34=Charges!$B$68,B34=Charges!$B$69,B34=Charges!$B$70),IF(MOD(C34,12)=0,VLOOKUP(B34,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B34=1,0,IF(B34<>\"\",(M34+N34)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G34), 0.5*Term*aprem)*(1+Indexation*(B34-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B34, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B34<>\"\",AQ34*VLOOKUP(Age+'4%_Excl_ST'!B34-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B34<>\"\",B34<=Term),IF(C34<61,Charges!$C$31,W33*(1+(B34<>B33)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,R34+CR33-BB33),\"\")","v":179407.60866435527},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,IF(C34=Input!$O$18,Input!$O$19,R34+CR33-Z34-BE33)),\"\")","v":178564.88333102193},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,CI34+CJ34,AB34*(1+Charges!$D$10)),0)","v":179149.45829328641},{"$f":"IF(Input!$W$55=1,CK34+CL34,( 1-(1-CW34)^(1/12))*(AC34))","v":172.5965249372112},{"$f":"AC34*Charges!$D$28/12","v":201.54314057994722},0,172.5965249372112,{"$f":"IF(Input!$W$55=1,CM34+CN34,MAX(AC34-AG34,0))","v":178976.86176834919},1000000,{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,174976.86176834919,{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B34<>\"\",((Flat_Extra/1000)/12)*AQ34*AO34+Input!$H$34*V34*AP34,\"\")","v":0},0,0,200000,{"$f":"IF(B34<>\"\",IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B34<>\"\",B34<=Term-3),MIN(AU34,Charges!$H$11),0)","v":200000},{"$f":"IF(C34=1,MIN(AV34,AW34),IF(AV34=0,0,MIN(AW34-AY33,IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$I$100,5)/Mode,0))))*(B34<=Term-3)","v":0},0,{"$f":"IF(B34<>\"\",IF(BH34>0,IF(AH35<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,MIN(IF(MOD(C34,12)=0,VLOOKUP(B34,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM34,AH34),AH34-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C34<60,0,IF(MOD(C34,12)=0,(BC34<60)*SUM(INDIRECT($BF$7&(C34+11)&\":\"&$BF$7&C33))+(BC34>=60)*SUMPRODUCT($BD$12:BD34,$BE$12:$BE34),0))","v":0},1000000,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,IF(MOD(C34,12)=0,VLOOKUP(B34,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},178976.86176834919,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B34<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B34<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B34<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B34<=Charges!$C$88),0)","v":0},{"$f":"IF(B34<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B34<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW34*BY34*Input!$H$35+BX34*BZ34*Input!$H$36","v":0},0,{"$f":"CB34*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM33+IF(MOD(C34-1,12)=0,CN33,0)-BE33,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C34-1,12)=0,H34*D34,CN33),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG34-(B34>PPT)*Z34)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH34-(B34<=PPT)*Z34)*(1+Charges!$D$10),0)","v":0},{"$f":"CI34*Charges!$C$22/12","v":0},0,0,{"$f":"CJ34-CL34-(B34<=PPT)*AF34*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C34=\"\",MOD(C34-1,12)=0,B34>PPT),0%,100%/12+CO33),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B34>PPT),0%,100%-CO34)","v":0},{"$f":"IF(B34>=Charges!$B$68,IF(MOD(C34,12)=0,(Loyalty_Bonus+Charges!$C$69*(B34-11))*AH34,0),0)","v":0},178976.86176834919,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,24,0,100000,0,0,{"$f":"IF(AND(B35<>\"\", B35<=10),VLOOKUP(B35,Charges!$C$40:$F$50, 4, 0), IF(AND(B35<>\"\", B35 >10), 100%, 0))","v":0.96},0,100000,0,0,0,{"$f":"IF(OR(B35=Charges!$B$68,B35=Charges!$B$69,B35=Charges!$B$70),IF(MOD(C35,12)=0,VLOOKUP(B35,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B35=1,0,IF(B35<>\"\",(M35+N35)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G35), 0.5*Term*aprem)*(1+Indexation*(B35-1)), 0)","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B35, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},{"$f":"IF(B35<>\"\",AQ35*VLOOKUP(Age+'4%_Excl_ST'!B35-1, Mortality,2,0)/12000,\"\")","v":522.72533333333331},{"$f":"MIN(IF(AND(B35<>\"\",B35<=Term),IF(C35<61,Charges!$C$31,W34*(1+(B35<>B34)*Charges!$C$32))),500)","v":320},0,320,842.72533333333331,{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,R35+CR34-BB34),\"\")","v":178976.86176834919},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,IF(C35=Input!$O$18,Input!$O$19,R35+CR34-Z35-BE34)),\"\")","v":178134.13643501585},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,CI35+CJ35,AB35*(1+Charges!$D$10)),0)","v":178717.30124403082},{"$f":"IF(Input!$W$55=1,CK35+CL35,( 1-(1-CW35)^(1/12))*(AC35))","v":172.18017533928764},{"$f":"AC35*Charges!$D$28/12","v":201.05696389953468},0,172.18017533928764,{"$f":"IF(Input!$W$55=1,CM35+CN35,MAX(AC35-AG35,0))","v":178545.12106869154},1000000,{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,174545.12106869154,{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B35<>\"\",((Flat_Extra/1000)/12)*AQ35*AO35+Input!$H$34*V35*AP35,\"\")","v":0},0,0,200000,{"$f":"IF(B35<>\"\",IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B35<>\"\",B35<=Term-3),MIN(AU35,Charges!$H$11),0)","v":200000},{"$f":"IF(C35=1,MIN(AV35,AW35),IF(AV35=0,0,MIN(AW35-AY34,IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$I$100,5)/Mode,0))))*(B35<=Term-3)","v":0},0,{"$f":"IF(B35<>\"\",IF(BH35>0,IF(AH36<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,MIN(IF(MOD(C35,12)=0,VLOOKUP(B35,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM35,AH35),AH35-Charges!$D$73*aprem)))),0),0)*0","v":0},46,0,0,{"$f":"IF(C35<60,0,IF(MOD(C35,12)=0,(BC35<60)*SUM(INDIRECT($BF$7&(C35+11)&\":\"&$BF$7&C34))+(BC35>=60)*SUMPRODUCT($BD$12:BD35,$BE$12:$BE35),0))","v":0},1000000,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,IF(MOD(C35,12)=0,VLOOKUP(B35,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},178545.12106869154,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B35<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B35<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B35<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B35<=Charges!$C$88),0)","v":0},{"$f":"IF(B35<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B35<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW35*BY35*Input!$H$35+BX35*BZ35*Input!$H$36","v":0},0,{"$f":"CB35*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM34+IF(MOD(C35-1,12)=0,CN34,0)-BE34,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C35-1,12)=0,H35*D35,CN34),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG35-(B35>PPT)*Z35)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH35-(B35<=PPT)*Z35)*(1+Charges!$D$10),0)","v":0},{"$f":"CI35*Charges!$C$22/12","v":0},0,0,{"$f":"CJ35-CL35-(B35<=PPT)*AF35*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C35=\"\",MOD(C35-1,12)=0,B35>PPT),0%,100%/12+CO34),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B35>PPT),0%,100%-CO35)","v":0},{"$f":"IF(B35>=Charges!$B$68,IF(MOD(C35,12)=0,(Loyalty_Bonus+Charges!$C$69*(B35-11))*AH35,0),0)","v":0},178545.12106869154,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,25,100000,100000,0,100000,{"$f":"IF(AND(B36<>\"\", B36<=10),VLOOKUP(B36,Charges!$C$40:$F$50, 4, 0), IF(AND(B36<>\"\", B36 >10), 100%, 0))","v":0.97},0.97,100000,97000,0,97000,{"$f":"IF(OR(B36=Charges!$B$68,B36=Charges!$B$69,B36=Charges!$B$70),IF(MOD(C36,12)=0,VLOOKUP(B36,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3000,{"$f":"IF(B36=1,0,IF(B36<>\"\",(M36+N36)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G36), 0.5*Term*aprem)*(1+Indexation*(B36-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B36, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B36<>\"\",AQ36*VLOOKUP(Age+'4%_Excl_ST'!B36-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B36<>\"\",B36<=Term),IF(C36<61,Charges!$C$31,W35*(1+(B36<>B35)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,R36+CR35-BB35),\"\")","v":275545.12106869154},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,IF(C36=Input!$O$18,Input!$O$19,R36+CR35-Z36-BE35)),\"\")","v":274684.79056119156},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,CI36+CJ36,AB36*(1+Charges!$D$10)),0)","v":275584.03708761669},{"$f":"IF(Input!$W$55=1,CK36+CL36,( 1-(1-CW36)^(1/12))*(AC36))","v":265.50371730190517},{"$f":"AC36*Charges!$D$28/12","v":310.03204172356874},0,265.50371730190517,{"$f":"IF(Input!$W$55=1,CM36+CN36,MAX(AC36-AG36,0))","v":275318.53337031481},1000000,{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,272318.53337031481,{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B36<>\"\",((Flat_Extra/1000)/12)*AQ36*AO36+Input!$H$34*V36*AP36,\"\")","v":0},0,0,300000,{"$f":"IF(B36<>\"\",IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B36<>\"\",B36<=Term-3),MIN(AU36,Charges!$H$11),0)","v":300000},{"$f":"IF(C36=1,MIN(AV36,AW36),IF(AV36=0,0,MIN(AW36-AY35,IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$I$100,5)/Mode,0))))*(B36<=Term-3)","v":0},0,{"$f":"IF(B36<>\"\",IF(BH36>0,IF(AH37<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,MIN(IF(MOD(C36,12)=0,VLOOKUP(B36,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM36,AH36),AH36-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C36<60,0,IF(MOD(C36,12)=0,(BC36<60)*SUM(INDIRECT($BF$7&(C36+11)&\":\"&$BF$7&C35))+(BC36>=60)*SUMPRODUCT($BD$12:BD36,$BE$12:$BE36),0))","v":0},1000000,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,IF(MOD(C36,12)=0,VLOOKUP(B36,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},275318.53337031481,-100000,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B36<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B36<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B36<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B36<=Charges!$C$88),0)","v":0},{"$f":"IF(B36<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B36<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW36*BY36*Input!$H$35+BX36*BZ36*Input!$H$36","v":0},0,{"$f":"CB36*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM35+IF(MOD(C36-1,12)=0,CN35,0)-BE35,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C36-1,12)=0,H36*D36,CN35),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG36-(B36>PPT)*Z36)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH36-(B36<=PPT)*Z36)*(1+Charges!$D$10),0)","v":0},{"$f":"CI36*Charges!$C$22/12","v":0},0,0,{"$f":"CJ36-CL36-(B36<=PPT)*AF36*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C36=\"\",MOD(C36-1,12)=0,B36>PPT),0%,100%/12+CO35),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B36>PPT),0%,100%-CO36)","v":0},{"$f":"IF(B36>=Charges!$B$68,IF(MOD(C36,12)=0,(Loyalty_Bonus+Charges!$C$69*(B36-11))*AH36,0),0)","v":0},275318.53337031481,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,26,0,100000,0,0,{"$f":"IF(AND(B37<>\"\", B37<=10),VLOOKUP(B37,Charges!$C$40:$F$50, 4, 0), IF(AND(B37<>\"\", B37 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B37=Charges!$B$68,B37=Charges!$B$69,B37=Charges!$B$70),IF(MOD(C37,12)=0,VLOOKUP(B37,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B37=1,0,IF(B37<>\"\",(M37+N37)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G37), 0.5*Term*aprem)*(1+Indexation*(B37-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B37, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B37<>\"\",AQ37*VLOOKUP(Age+'4%_Excl_ST'!B37-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B37<>\"\",B37<=Term),IF(C37<61,Charges!$C$31,W36*(1+(B37<>B36)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,R37+CR36-BB36),\"\")","v":275318.53337031481},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,IF(C37=Input!$O$18,Input!$O$19,R37+CR36-Z37-BE36)),\"\")","v":274458.20286281483},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,CI37+CJ37,AB37*(1+Charges!$D$10)),0)","v":275356.70760007761},{"$f":"IF(Input!$W$55=1,CK37+CL37,( 1-(1-CW37)^(1/12))*(AC37))","v":265.28470307803423},{"$f":"AC37*Charges!$D$28/12","v":309.7762960500873},0,265.28470307803423,{"$f":"IF(Input!$W$55=1,CM37+CN37,MAX(AC37-AG37,0))","v":275091.42289699957},1000000,{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,272091.42289699957,{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B37<>\"\",((Flat_Extra/1000)/12)*AQ37*AO37+Input!$H$34*V37*AP37,\"\")","v":0},0,0,300000,{"$f":"IF(B37<>\"\",IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B37<>\"\",B37<=Term-3),MIN(AU37,Charges!$H$11),0)","v":300000},{"$f":"IF(C37=1,MIN(AV37,AW37),IF(AV37=0,0,MIN(AW37-AY36,IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$I$100,5)/Mode,0))))*(B37<=Term-3)","v":0},0,{"$f":"IF(B37<>\"\",IF(BH37>0,IF(AH38<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,MIN(IF(MOD(C37,12)=0,VLOOKUP(B37,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM37,AH37),AH37-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C37<60,0,IF(MOD(C37,12)=0,(BC37<60)*SUM(INDIRECT($BF$7&(C37+11)&\":\"&$BF$7&C36))+(BC37>=60)*SUMPRODUCT($BD$12:BD37,$BE$12:$BE37),0))","v":0},1000000,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,IF(MOD(C37,12)=0,VLOOKUP(B37,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},275091.42289699957,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B37<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B37<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B37<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B37<=Charges!$C$88),0)","v":0},{"$f":"IF(B37<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B37<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW37*BY37*Input!$H$35+BX37*BZ37*Input!$H$36","v":0},0,{"$f":"CB37*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM36+IF(MOD(C37-1,12)=0,CN36,0)-BE36,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C37-1,12)=0,H37*D37,CN36),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG37-(B37>PPT)*Z37)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH37-(B37<=PPT)*Z37)*(1+Charges!$D$10),0)","v":0},{"$f":"CI37*Charges!$C$22/12","v":0},0,0,{"$f":"CJ37-CL37-(B37<=PPT)*AF37*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C37=\"\",MOD(C37-1,12)=0,B37>PPT),0%,100%/12+CO36),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B37>PPT),0%,100%-CO37)","v":0},{"$f":"IF(B37>=Charges!$B$68,IF(MOD(C37,12)=0,(Loyalty_Bonus+Charges!$C$69*(B37-11))*AH37,0),0)","v":0},275091.42289699957,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,27,0,100000,0,0,{"$f":"IF(AND(B38<>\"\", B38<=10),VLOOKUP(B38,Charges!$C$40:$F$50, 4, 0), IF(AND(B38<>\"\", B38 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B38=Charges!$B$68,B38=Charges!$B$69,B38=Charges!$B$70),IF(MOD(C38,12)=0,VLOOKUP(B38,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B38=1,0,IF(B38<>\"\",(M38+N38)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G38), 0.5*Term*aprem)*(1+Indexation*(B38-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B38, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B38<>\"\",AQ38*VLOOKUP(Age+'4%_Excl_ST'!B38-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B38<>\"\",B38<=Term),IF(C38<61,Charges!$C$31,W37*(1+(B38<>B37)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,R38+CR37-BB37),\"\")","v":275091.42289699957},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,IF(C38=Input!$O$18,Input!$O$19,R38+CR37-Z38-BE37)),\"\")","v":274231.09238949959},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,CI38+CJ38,AB38*(1+Charges!$D$10)),0)","v":275128.85362617095},{"$f":"IF(Input!$W$55=1,CK38+CL38,( 1-(1-CW38)^(1/12))*(AC38))","v":265.06518355247118},{"$f":"AC38*Charges!$D$28/12","v":309.51996032944231},0,265.06518355247118,{"$f":"IF(Input!$W$55=1,CM38+CN38,MAX(AC38-AG38,0))","v":274863.7884426185},1000000,{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,271863.7884426185,{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B38<>\"\",((Flat_Extra/1000)/12)*AQ38*AO38+Input!$H$34*V38*AP38,\"\")","v":0},0,0,300000,{"$f":"IF(B38<>\"\",IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B38<>\"\",B38<=Term-3),MIN(AU38,Charges!$H$11),0)","v":300000},{"$f":"IF(C38=1,MIN(AV38,AW38),IF(AV38=0,0,MIN(AW38-AY37,IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$I$100,5)/Mode,0))))*(B38<=Term-3)","v":0},0,{"$f":"IF(B38<>\"\",IF(BH38>0,IF(AH39<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,MIN(IF(MOD(C38,12)=0,VLOOKUP(B38,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM38,AH38),AH38-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C38<60,0,IF(MOD(C38,12)=0,(BC38<60)*SUM(INDIRECT($BF$7&(C38+11)&\":\"&$BF$7&C37))+(BC38>=60)*SUMPRODUCT($BD$12:BD38,$BE$12:$BE38),0))","v":0},1000000,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,IF(MOD(C38,12)=0,VLOOKUP(B38,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},274863.7884426185,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B38<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B38<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B38<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B38<=Charges!$C$88),0)","v":0},{"$f":"IF(B38<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B38<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW38*BY38*Input!$H$35+BX38*BZ38*Input!$H$36","v":0},0,{"$f":"CB38*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM37+IF(MOD(C38-1,12)=0,CN37,0)-BE37,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C38-1,12)=0,H38*D38,CN37),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG38-(B38>PPT)*Z38)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH38-(B38<=PPT)*Z38)*(1+Charges!$D$10),0)","v":0},{"$f":"CI38*Charges!$C$22/12","v":0},0,0,{"$f":"CJ38-CL38-(B38<=PPT)*AF38*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C38=\"\",MOD(C38-1,12)=0,B38>PPT),0%,100%/12+CO37),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B38>PPT),0%,100%-CO38)","v":0},{"$f":"IF(B38>=Charges!$B$68,IF(MOD(C38,12)=0,(Loyalty_Bonus+Charges!$C$69*(B38-11))*AH38,0),0)","v":0},274863.7884426185,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,28,0,100000,0,0,{"$f":"IF(AND(B39<>\"\", B39<=10),VLOOKUP(B39,Charges!$C$40:$F$50, 4, 0), IF(AND(B39<>\"\", B39 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B39=Charges!$B$68,B39=Charges!$B$69,B39=Charges!$B$70),IF(MOD(C39,12)=0,VLOOKUP(B39,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B39=1,0,IF(B39<>\"\",(M39+N39)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G39), 0.5*Term*aprem)*(1+Indexation*(B39-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B39, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B39<>\"\",AQ39*VLOOKUP(Age+'4%_Excl_ST'!B39-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B39<>\"\",B39<=Term),IF(C39<61,Charges!$C$31,W38*(1+(B39<>B38)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,R39+CR38-BB38),\"\")","v":274863.7884426185},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,IF(C39=Input!$O$18,Input!$O$19,R39+CR38-Z39-BE38)),\"\")","v":274003.45793511852},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,CI39+CJ39,AB39*(1+Charges!$D$10)),0)","v":274900.47395582078},{"$f":"IF(Input!$W$55=1,CK39+CL39,( 1-(1-CW39)^(1/12))*(AC39))","v":264.84515755940225},{"$f":"AC39*Charges!$D$28/12","v":309.26303320029837},0,264.84515755940225,{"$f":"IF(Input!$W$55=1,CM39+CN39,MAX(AC39-AG39,0))","v":274635.6287982614},1000000,{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,271635.6287982614,{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B39<>\"\",((Flat_Extra/1000)/12)*AQ39*AO39+Input!$H$34*V39*AP39,\"\")","v":0},0,0,300000,{"$f":"IF(B39<>\"\",IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B39<>\"\",B39<=Term-3),MIN(AU39,Charges!$H$11),0)","v":300000},{"$f":"IF(C39=1,MIN(AV39,AW39),IF(AV39=0,0,MIN(AW39-AY38,IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$I$100,5)/Mode,0))))*(B39<=Term-3)","v":0},0,{"$f":"IF(B39<>\"\",IF(BH39>0,IF(AH40<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,MIN(IF(MOD(C39,12)=0,VLOOKUP(B39,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM39,AH39),AH39-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C39<60,0,IF(MOD(C39,12)=0,(BC39<60)*SUM(INDIRECT($BF$7&(C39+11)&\":\"&$BF$7&C38))+(BC39>=60)*SUMPRODUCT($BD$12:BD39,$BE$12:$BE39),0))","v":0},1000000,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,IF(MOD(C39,12)=0,VLOOKUP(B39,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},274635.6287982614,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B39<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B39<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B39<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B39<=Charges!$C$88),0)","v":0},{"$f":"IF(B39<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B39<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW39*BY39*Input!$H$35+BX39*BZ39*Input!$H$36","v":0},0,{"$f":"CB39*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM38+IF(MOD(C39-1,12)=0,CN38,0)-BE38,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C39-1,12)=0,H39*D39,CN38),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG39-(B39>PPT)*Z39)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH39-(B39<=PPT)*Z39)*(1+Charges!$D$10),0)","v":0},{"$f":"CI39*Charges!$C$22/12","v":0},0,0,{"$f":"CJ39-CL39-(B39<=PPT)*AF39*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C39=\"\",MOD(C39-1,12)=0,B39>PPT),0%,100%/12+CO38),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B39>PPT),0%,100%-CO39)","v":0},{"$f":"IF(B39>=Charges!$B$68,IF(MOD(C39,12)=0,(Loyalty_Bonus+Charges!$C$69*(B39-11))*AH39,0),0)","v":0},274635.6287982614,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,29,0,100000,0,0,{"$f":"IF(AND(B40<>\"\", B40<=10),VLOOKUP(B40,Charges!$C$40:$F$50, 4, 0), IF(AND(B40<>\"\", B40 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B40=Charges!$B$68,B40=Charges!$B$69,B40=Charges!$B$70),IF(MOD(C40,12)=0,VLOOKUP(B40,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B40=1,0,IF(B40<>\"\",(M40+N40)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G40), 0.5*Term*aprem)*(1+Indexation*(B40-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B40, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B40<>\"\",AQ40*VLOOKUP(Age+'4%_Excl_ST'!B40-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B40<>\"\",B40<=Term),IF(C40<61,Charges!$C$31,W39*(1+(B40<>B39)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,R40+CR39-BB39),\"\")","v":274635.6287982614},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,IF(C40=Input!$O$18,Input!$O$19,R40+CR39-Z40-BE39)),\"\")","v":273775.29829076142},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,CI40+CJ40,AB40*(1+Charges!$D$10)),0)","v":274671.56737615925},{"$f":"IF(Input!$W$55=1,CK40+CL40,( 1-(1-CW40)^(1/12))*(AC40))","v":264.62462393032388},{"$f":"AC40*Charges!$D$28/12","v":309.00551329817915},0,264.62462393032388,{"$f":"IF(Input!$W$55=1,CM40+CN40,MAX(AC40-AG40,0))","v":274406.94275222893},1000000,{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,271406.94275222893,{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B40<>\"\",((Flat_Extra/1000)/12)*AQ40*AO40+Input!$H$34*V40*AP40,\"\")","v":0},0,0,300000,{"$f":"IF(B40<>\"\",IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B40<>\"\",B40<=Term-3),MIN(AU40,Charges!$H$11),0)","v":300000},{"$f":"IF(C40=1,MIN(AV40,AW40),IF(AV40=0,0,MIN(AW40-AY39,IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$I$100,5)/Mode,0))))*(B40<=Term-3)","v":0},0,{"$f":"IF(B40<>\"\",IF(BH40>0,IF(AH41<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,MIN(IF(MOD(C40,12)=0,VLOOKUP(B40,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM40,AH40),AH40-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C40<60,0,IF(MOD(C40,12)=0,(BC40<60)*SUM(INDIRECT($BF$7&(C40+11)&\":\"&$BF$7&C39))+(BC40>=60)*SUMPRODUCT($BD$12:BD40,$BE$12:$BE40),0))","v":0},1000000,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,IF(MOD(C40,12)=0,VLOOKUP(B40,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},274406.94275222893,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B40<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B40<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B40<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B40<=Charges!$C$88),0)","v":0},{"$f":"IF(B40<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B40<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW40*BY40*Input!$H$35+BX40*BZ40*Input!$H$36","v":0},0,{"$f":"CB40*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM39+IF(MOD(C40-1,12)=0,CN39,0)-BE39,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C40-1,12)=0,H40*D40,CN39),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG40-(B40>PPT)*Z40)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH40-(B40<=PPT)*Z40)*(1+Charges!$D$10),0)","v":0},{"$f":"CI40*Charges!$C$22/12","v":0},0,0,{"$f":"CJ40-CL40-(B40<=PPT)*AF40*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C40=\"\",MOD(C40-1,12)=0,B40>PPT),0%,100%/12+CO39),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B40>PPT),0%,100%-CO40)","v":0},{"$f":"IF(B40>=Charges!$B$68,IF(MOD(C40,12)=0,(Loyalty_Bonus+Charges!$C$69*(B40-11))*AH40,0),0)","v":0},274406.94275222893,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,30,0,100000,0,0,{"$f":"IF(AND(B41<>\"\", B41<=10),VLOOKUP(B41,Charges!$C$40:$F$50, 4, 0), IF(AND(B41<>\"\", B41 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B41=Charges!$B$68,B41=Charges!$B$69,B41=Charges!$B$70),IF(MOD(C41,12)=0,VLOOKUP(B41,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B41=1,0,IF(B41<>\"\",(M41+N41)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G41), 0.5*Term*aprem)*(1+Indexation*(B41-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B41, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B41<>\"\",AQ41*VLOOKUP(Age+'4%_Excl_ST'!B41-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B41<>\"\",B41<=Term),IF(C41<61,Charges!$C$31,W40*(1+(B41<>B40)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,R41+CR40-BB40),\"\")","v":274406.94275222893},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,IF(C41=Input!$O$18,Input!$O$19,R41+CR40-Z41-BE40)),\"\")","v":273546.61224472895},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,CI41+CJ41,AB41*(1+Charges!$D$10)),0)","v":274442.13267152029},{"$f":"IF(Input!$W$55=1,CK41+CL41,( 1-(1-CW41)^(1/12))*(AC41))","v":264.40358149403664},{"$f":"AC41*Charges!$D$28/12","v":308.74739925546032},0,264.40358149403664,{"$f":"IF(Input!$W$55=1,CM41+CN41,MAX(AC41-AG41,0))","v":274177.72909002623},1000000,{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,271177.72909002623,{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B41<>\"\",((Flat_Extra/1000)/12)*AQ41*AO41+Input!$H$34*V41*AP41,\"\")","v":0},0,0,300000,{"$f":"IF(B41<>\"\",IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B41<>\"\",B41<=Term-3),MIN(AU41,Charges!$H$11),0)","v":300000},{"$f":"IF(C41=1,MIN(AV41,AW41),IF(AV41=0,0,MIN(AW41-AY40,IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$I$100,5)/Mode,0))))*(B41<=Term-3)","v":0},0,{"$f":"IF(B41<>\"\",IF(BH41>0,IF(AH42<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,MIN(IF(MOD(C41,12)=0,VLOOKUP(B41,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM41,AH41),AH41-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C41<60,0,IF(MOD(C41,12)=0,(BC41<60)*SUM(INDIRECT($BF$7&(C41+11)&\":\"&$BF$7&C40))+(BC41>=60)*SUMPRODUCT($BD$12:BD41,$BE$12:$BE41),0))","v":0},1000000,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,IF(MOD(C41,12)=0,VLOOKUP(B41,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},274177.72909002623,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B41<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B41<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B41<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B41<=Charges!$C$88),0)","v":0},{"$f":"IF(B41<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B41<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW41*BY41*Input!$H$35+BX41*BZ41*Input!$H$36","v":0},0,{"$f":"CB41*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM40+IF(MOD(C41-1,12)=0,CN40,0)-BE40,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C41-1,12)=0,H41*D41,CN40),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG41-(B41>PPT)*Z41)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH41-(B41<=PPT)*Z41)*(1+Charges!$D$10),0)","v":0},{"$f":"CI41*Charges!$C$22/12","v":0},0,0,{"$f":"CJ41-CL41-(B41<=PPT)*AF41*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C41=\"\",MOD(C41-1,12)=0,B41>PPT),0%,100%/12+CO40),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B41>PPT),0%,100%-CO41)","v":0},{"$f":"IF(B41>=Charges!$B$68,IF(MOD(C41,12)=0,(Loyalty_Bonus+Charges!$C$69*(B41-11))*AH41,0),0)","v":0},274177.72909002623,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,31,0,100000,0,0,{"$f":"IF(AND(B42<>\"\", B42<=10),VLOOKUP(B42,Charges!$C$40:$F$50, 4, 0), IF(AND(B42<>\"\", B42 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B42=Charges!$B$68,B42=Charges!$B$69,B42=Charges!$B$70),IF(MOD(C42,12)=0,VLOOKUP(B42,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B42=1,0,IF(B42<>\"\",(M42+N42)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G42), 0.5*Term*aprem)*(1+Indexation*(B42-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B42, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B42<>\"\",AQ42*VLOOKUP(Age+'4%_Excl_ST'!B42-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B42<>\"\",B42<=Term),IF(C42<61,Charges!$C$31,W41*(1+(B42<>B41)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,R42+CR41-BB41),\"\")","v":274177.72909002623},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,IF(C42=Input!$O$18,Input!$O$19,R42+CR41-Z42-BE41)),\"\")","v":273317.39858252625},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,CI42+CJ42,AB42*(1+Charges!$D$10)),0)","v":274212.16862343298},{"$f":"IF(Input!$W$55=1,CK42+CL42,( 1-(1-CW42)^(1/12))*(AC42))","v":264.18202907663897},{"$f":"AC42*Charges!$D$28/12","v":308.48868970136209},0,264.18202907663897,{"$f":"IF(Input!$W$55=1,CM42+CN42,MAX(AC42-AG42,0))","v":273947.98659435636},1000000,{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,270947.98659435636,{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B42<>\"\",((Flat_Extra/1000)/12)*AQ42*AO42+Input!$H$34*V42*AP42,\"\")","v":0},0,0,300000,{"$f":"IF(B42<>\"\",IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B42<>\"\",B42<=Term-3),MIN(AU42,Charges!$H$11),0)","v":300000},{"$f":"IF(C42=1,MIN(AV42,AW42),IF(AV42=0,0,MIN(AW42-AY41,IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$I$100,5)/Mode,0))))*(B42<=Term-3)","v":0},0,{"$f":"IF(B42<>\"\",IF(BH42>0,IF(AH43<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,MIN(IF(MOD(C42,12)=0,VLOOKUP(B42,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM42,AH42),AH42-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C42<60,0,IF(MOD(C42,12)=0,(BC42<60)*SUM(INDIRECT($BF$7&(C42+11)&\":\"&$BF$7&C41))+(BC42>=60)*SUMPRODUCT($BD$12:BD42,$BE$12:$BE42),0))","v":0},1000000,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,IF(MOD(C42,12)=0,VLOOKUP(B42,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},273947.98659435636,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B42<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B42<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B42<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B42<=Charges!$C$88),0)","v":0},{"$f":"IF(B42<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B42<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW42*BY42*Input!$H$35+BX42*BZ42*Input!$H$36","v":0},0,{"$f":"CB42*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM41+IF(MOD(C42-1,12)=0,CN41,0)-BE41,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C42-1,12)=0,H42*D42,CN41),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG42-(B42>PPT)*Z42)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH42-(B42<=PPT)*Z42)*(1+Charges!$D$10),0)","v":0},{"$f":"CI42*Charges!$C$22/12","v":0},0,0,{"$f":"CJ42-CL42-(B42<=PPT)*AF42*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C42=\"\",MOD(C42-1,12)=0,B42>PPT),0%,100%/12+CO41),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B42>PPT),0%,100%-CO42)","v":0},{"$f":"IF(B42>=Charges!$B$68,IF(MOD(C42,12)=0,(Loyalty_Bonus+Charges!$C$69*(B42-11))*AH42,0),0)","v":0},273947.98659435636,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,32,0,100000,0,0,{"$f":"IF(AND(B43<>\"\", B43<=10),VLOOKUP(B43,Charges!$C$40:$F$50, 4, 0), IF(AND(B43<>\"\", B43 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B43=Charges!$B$68,B43=Charges!$B$69,B43=Charges!$B$70),IF(MOD(C43,12)=0,VLOOKUP(B43,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B43=1,0,IF(B43<>\"\",(M43+N43)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G43), 0.5*Term*aprem)*(1+Indexation*(B43-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B43, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B43<>\"\",AQ43*VLOOKUP(Age+'4%_Excl_ST'!B43-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B43<>\"\",B43<=Term),IF(C43<61,Charges!$C$31,W42*(1+(B43<>B42)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,R43+CR42-BB42),\"\")","v":273947.98659435636},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,IF(C43=Input!$O$18,Input!$O$19,R43+CR42-Z43-BE42)),\"\")","v":273087.65608685638},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,CI43+CJ43,AB43*(1+Charges!$D$10)),0)","v":273981.67401061539},{"$f":"IF(Input!$W$55=1,CK43+CL43,( 1-(1-CW43)^(1/12))*(AC43))","v":263.95996550152097},{"$f":"AC43*Charges!$D$28/12","v":308.2293832619423},0,263.95996550152097,{"$f":"IF(Input!$W$55=1,CM43+CN43,MAX(AC43-AG43,0))","v":273717.71404511388},1000000,{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,270717.71404511388,{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B43<>\"\",((Flat_Extra/1000)/12)*AQ43*AO43+Input!$H$34*V43*AP43,\"\")","v":0},0,0,300000,{"$f":"IF(B43<>\"\",IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B43<>\"\",B43<=Term-3),MIN(AU43,Charges!$H$11),0)","v":300000},{"$f":"IF(C43=1,MIN(AV43,AW43),IF(AV43=0,0,MIN(AW43-AY42,IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$I$100,5)/Mode,0))))*(B43<=Term-3)","v":0},0,{"$f":"IF(B43<>\"\",IF(BH43>0,IF(AH44<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,MIN(IF(MOD(C43,12)=0,VLOOKUP(B43,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM43,AH43),AH43-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C43<60,0,IF(MOD(C43,12)=0,(BC43<60)*SUM(INDIRECT($BF$7&(C43+11)&\":\"&$BF$7&C42))+(BC43>=60)*SUMPRODUCT($BD$12:BD43,$BE$12:$BE43),0))","v":0},1000000,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,IF(MOD(C43,12)=0,VLOOKUP(B43,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},273717.71404511388,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B43<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B43<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B43<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B43<=Charges!$C$88),0)","v":0},{"$f":"IF(B43<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B43<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW43*BY43*Input!$H$35+BX43*BZ43*Input!$H$36","v":0},0,{"$f":"CB43*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM42+IF(MOD(C43-1,12)=0,CN42,0)-BE42,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C43-1,12)=0,H43*D43,CN42),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG43-(B43>PPT)*Z43)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH43-(B43<=PPT)*Z43)*(1+Charges!$D$10),0)","v":0},{"$f":"CI43*Charges!$C$22/12","v":0},0,0,{"$f":"CJ43-CL43-(B43<=PPT)*AF43*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C43=\"\",MOD(C43-1,12)=0,B43>PPT),0%,100%/12+CO42),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B43>PPT),0%,100%-CO43)","v":0},{"$f":"IF(B43>=Charges!$B$68,IF(MOD(C43,12)=0,(Loyalty_Bonus+Charges!$C$69*(B43-11))*AH43,0),0)","v":0},273717.71404511388,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,33,0,100000,0,0,{"$f":"IF(AND(B44<>\"\", B44<=10),VLOOKUP(B44,Charges!$C$40:$F$50, 4, 0), IF(AND(B44<>\"\", B44 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B44=Charges!$B$68,B44=Charges!$B$69,B44=Charges!$B$70),IF(MOD(C44,12)=0,VLOOKUP(B44,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B44=1,0,IF(B44<>\"\",(M44+N44)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G44), 0.5*Term*aprem)*(1+Indexation*(B44-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B44, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B44<>\"\",AQ44*VLOOKUP(Age+'4%_Excl_ST'!B44-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B44<>\"\",B44<=Term),IF(C44<61,Charges!$C$31,W43*(1+(B44<>B43)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,R44+CR43-BB43),\"\")","v":273717.71404511388},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,IF(C44=Input!$O$18,Input!$O$19,R44+CR43-Z44-BE43)),\"\")","v":272857.3835376139},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,CI44+CJ44,AB44*(1+Charges!$D$10)),0)","v":273750.64760896767},{"$f":"IF(Input!$W$55=1,CK44+CL44,( 1-(1-CW44)^(1/12))*(AC44))","v":263.73738958935792},{"$f":"AC44*Charges!$D$28/12","v":307.96947856008865},0,263.73738958935792,{"$f":"IF(Input!$W$55=1,CM44+CN44,MAX(AC44-AG44,0))","v":273486.9102193783},1000000,{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,270486.9102193783,{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B44<>\"\",((Flat_Extra/1000)/12)*AQ44*AO44+Input!$H$34*V44*AP44,\"\")","v":0},0,0,300000,{"$f":"IF(B44<>\"\",IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B44<>\"\",B44<=Term-3),MIN(AU44,Charges!$H$11),0)","v":300000},{"$f":"IF(C44=1,MIN(AV44,AW44),IF(AV44=0,0,MIN(AW44-AY43,IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$I$100,5)/Mode,0))))*(B44<=Term-3)","v":0},0,{"$f":"IF(B44<>\"\",IF(BH44>0,IF(AH45<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,MIN(IF(MOD(C44,12)=0,VLOOKUP(B44,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM44,AH44),AH44-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C44<60,0,IF(MOD(C44,12)=0,(BC44<60)*SUM(INDIRECT($BF$7&(C44+11)&\":\"&$BF$7&C43))+(BC44>=60)*SUMPRODUCT($BD$12:BD44,$BE$12:$BE44),0))","v":0},1000000,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,IF(MOD(C44,12)=0,VLOOKUP(B44,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},273486.9102193783,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B44<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B44<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B44<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B44<=Charges!$C$88),0)","v":0},{"$f":"IF(B44<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B44<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW44*BY44*Input!$H$35+BX44*BZ44*Input!$H$36","v":0},0,{"$f":"CB44*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM43+IF(MOD(C44-1,12)=0,CN43,0)-BE43,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C44-1,12)=0,H44*D44,CN43),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG44-(B44>PPT)*Z44)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH44-(B44<=PPT)*Z44)*(1+Charges!$D$10),0)","v":0},{"$f":"CI44*Charges!$C$22/12","v":0},0,0,{"$f":"CJ44-CL44-(B44<=PPT)*AF44*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C44=\"\",MOD(C44-1,12)=0,B44>PPT),0%,100%/12+CO43),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B44>PPT),0%,100%-CO44)","v":0},{"$f":"IF(B44>=Charges!$B$68,IF(MOD(C44,12)=0,(Loyalty_Bonus+Charges!$C$69*(B44-11))*AH44,0),0)","v":0},273486.9102193783,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,34,0,100000,0,0,{"$f":"IF(AND(B45<>\"\", B45<=10),VLOOKUP(B45,Charges!$C$40:$F$50, 4, 0), IF(AND(B45<>\"\", B45 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B45=Charges!$B$68,B45=Charges!$B$69,B45=Charges!$B$70),IF(MOD(C45,12)=0,VLOOKUP(B45,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B45=1,0,IF(B45<>\"\",(M45+N45)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G45), 0.5*Term*aprem)*(1+Indexation*(B45-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B45, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B45<>\"\",AQ45*VLOOKUP(Age+'4%_Excl_ST'!B45-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B45<>\"\",B45<=Term),IF(C45<61,Charges!$C$31,W44*(1+(B45<>B44)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,R45+CR44-BB44),\"\")","v":273486.9102193783},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,IF(C45=Input!$O$18,Input!$O$19,R45+CR44-Z45-BE44)),\"\")","v":272626.57971187832},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,CI45+CJ45,AB45*(1+Charges!$D$10)),0)","v":273519.08819156594},{"$f":"IF(Input!$W$55=1,CK45+CL45,( 1-(1-CW45)^(1/12))*(AC45))","v":263.51430015810439},{"$f":"AC45*Charges!$D$28/12","v":307.70897421551166},0,263.51430015810439,{"$f":"IF(Input!$W$55=1,CM45+CN45,MAX(AC45-AG45,0))","v":273255.57389140781},1000000,{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,270255.57389140781,{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B45<>\"\",((Flat_Extra/1000)/12)*AQ45*AO45+Input!$H$34*V45*AP45,\"\")","v":0},0,0,300000,{"$f":"IF(B45<>\"\",IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B45<>\"\",B45<=Term-3),MIN(AU45,Charges!$H$11),0)","v":300000},{"$f":"IF(C45=1,MIN(AV45,AW45),IF(AV45=0,0,MIN(AW45-AY44,IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$I$100,5)/Mode,0))))*(B45<=Term-3)","v":0},0,{"$f":"IF(B45<>\"\",IF(BH45>0,IF(AH46<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,MIN(IF(MOD(C45,12)=0,VLOOKUP(B45,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM45,AH45),AH45-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C45<60,0,IF(MOD(C45,12)=0,(BC45<60)*SUM(INDIRECT($BF$7&(C45+11)&\":\"&$BF$7&C44))+(BC45>=60)*SUMPRODUCT($BD$12:BD45,$BE$12:$BE45),0))","v":0},1000000,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,IF(MOD(C45,12)=0,VLOOKUP(B45,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},273255.57389140781,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B45<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B45<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B45<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B45<=Charges!$C$88),0)","v":0},{"$f":"IF(B45<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B45<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW45*BY45*Input!$H$35+BX45*BZ45*Input!$H$36","v":0},0,{"$f":"CB45*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM44+IF(MOD(C45-1,12)=0,CN44,0)-BE44,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C45-1,12)=0,H45*D45,CN44),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG45-(B45>PPT)*Z45)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH45-(B45<=PPT)*Z45)*(1+Charges!$D$10),0)","v":0},{"$f":"CI45*Charges!$C$22/12","v":0},0,0,{"$f":"CJ45-CL45-(B45<=PPT)*AF45*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C45=\"\",MOD(C45-1,12)=0,B45>PPT),0%,100%/12+CO44),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B45>PPT),0%,100%-CO45)","v":0},{"$f":"IF(B45>=Charges!$B$68,IF(MOD(C45,12)=0,(Loyalty_Bonus+Charges!$C$69*(B45-11))*AH45,0),0)","v":0},273255.57389140781,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,35,0,100000,0,0,{"$f":"IF(AND(B46<>\"\", B46<=10),VLOOKUP(B46,Charges!$C$40:$F$50, 4, 0), IF(AND(B46<>\"\", B46 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B46=Charges!$B$68,B46=Charges!$B$69,B46=Charges!$B$70),IF(MOD(C46,12)=0,VLOOKUP(B46,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B46=1,0,IF(B46<>\"\",(M46+N46)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G46), 0.5*Term*aprem)*(1+Indexation*(B46-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B46, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B46<>\"\",AQ46*VLOOKUP(Age+'4%_Excl_ST'!B46-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B46<>\"\",B46<=Term),IF(C46<61,Charges!$C$31,W45*(1+(B46<>B45)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,R46+CR45-BB45),\"\")","v":273255.57389140781},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,IF(C46=Input!$O$18,Input!$O$19,R46+CR45-Z46-BE45)),\"\")","v":272395.24338390783},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,CI46+CJ46,AB46*(1+Charges!$D$10)),0)","v":273286.99452865549},{"$f":"IF(Input!$W$55=1,CK46+CL46,( 1-(1-CW46)^(1/12))*(AC46))","v":263.29069602298767},{"$f":"AC46*Charges!$D$28/12","v":307.44786884473746},0,263.29069602298767,{"$f":"IF(Input!$W$55=1,CM46+CN46,MAX(AC46-AG46,0))","v":273023.70383263251},1000000,{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,270023.70383263251,{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B46<>\"\",((Flat_Extra/1000)/12)*AQ46*AO46+Input!$H$34*V46*AP46,\"\")","v":0},0,0,300000,{"$f":"IF(B46<>\"\",IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B46<>\"\",B46<=Term-3),MIN(AU46,Charges!$H$11),0)","v":300000},{"$f":"IF(C46=1,MIN(AV46,AW46),IF(AV46=0,0,MIN(AW46-AY45,IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$I$100,5)/Mode,0))))*(B46<=Term-3)","v":0},0,{"$f":"IF(B46<>\"\",IF(BH46>0,IF(AH47<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,MIN(IF(MOD(C46,12)=0,VLOOKUP(B46,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM46,AH46),AH46-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C46<60,0,IF(MOD(C46,12)=0,(BC46<60)*SUM(INDIRECT($BF$7&(C46+11)&\":\"&$BF$7&C45))+(BC46>=60)*SUMPRODUCT($BD$12:BD46,$BE$12:$BE46),0))","v":0},1000000,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,IF(MOD(C46,12)=0,VLOOKUP(B46,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},273023.70383263251,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B46<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B46<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B46<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B46<=Charges!$C$88),0)","v":0},{"$f":"IF(B46<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B46<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW46*BY46*Input!$H$35+BX46*BZ46*Input!$H$36","v":0},0,{"$f":"CB46*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM45+IF(MOD(C46-1,12)=0,CN45,0)-BE45,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C46-1,12)=0,H46*D46,CN45),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG46-(B46>PPT)*Z46)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH46-(B46<=PPT)*Z46)*(1+Charges!$D$10),0)","v":0},{"$f":"CI46*Charges!$C$22/12","v":0},0,0,{"$f":"CJ46-CL46-(B46<=PPT)*AF46*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C46=\"\",MOD(C46-1,12)=0,B46>PPT),0%,100%/12+CO45),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B46>PPT),0%,100%-CO46)","v":0},{"$f":"IF(B46>=Charges!$B$68,IF(MOD(C46,12)=0,(Loyalty_Bonus+Charges!$C$69*(B46-11))*AH46,0),0)","v":0},273023.70383263251,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,36,0,100000,0,0,{"$f":"IF(AND(B47<>\"\", B47<=10),VLOOKUP(B47,Charges!$C$40:$F$50, 4, 0), IF(AND(B47<>\"\", B47 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B47=Charges!$B$68,B47=Charges!$B$69,B47=Charges!$B$70),IF(MOD(C47,12)=0,VLOOKUP(B47,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B47=1,0,IF(B47<>\"\",(M47+N47)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G47), 0.5*Term*aprem)*(1+Indexation*(B47-1)), 0)","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B47, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},{"$f":"IF(B47<>\"\",AQ47*VLOOKUP(Age+'4%_Excl_ST'!B47-1, Mortality,2,0)/12000,\"\")","v":540.33050749999995},{"$f":"MIN(IF(AND(B47<>\"\",B47<=Term),IF(C47<61,Charges!$C$31,W46*(1+(B47<>B46)*Charges!$C$32))),500)","v":320},0,320,860.33050749999995,{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,R47+CR46-BB46),\"\")","v":273023.70383263251},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,IF(C47=Input!$O$18,Input!$O$19,R47+CR46-Z47-BE46)),\"\")","v":272163.37332513253},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,CI47+CJ47,AB47*(1+Charges!$D$10)),0)","v":273054.3653876445},{"$f":"IF(Input!$W$55=1,CK47+CL47,( 1-(1-CW47)^(1/12))*(AC47))","v":263.0665759965018},{"$f":"AC47*Charges!$D$28/12","v":307.18616106110005},0,263.0665759965018,{"$f":"IF(Input!$W$55=1,CM47+CN47,MAX(AC47-AG47,0))","v":272791.29881164798},1000000,{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,269791.29881164798,{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B47<>\"\",((Flat_Extra/1000)/12)*AQ47*AO47+Input!$H$34*V47*AP47,\"\")","v":0},0,0,300000,{"$f":"IF(B47<>\"\",IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B47<>\"\",B47<=Term-3),MIN(AU47,Charges!$H$11),0)","v":300000},{"$f":"IF(C47=1,MIN(AV47,AW47),IF(AV47=0,0,MIN(AW47-AY46,IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$I$100,5)/Mode,0))))*(B47<=Term-3)","v":0},0,{"$f":"IF(B47<>\"\",IF(BH47>0,IF(AH48<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,MIN(IF(MOD(C47,12)=0,VLOOKUP(B47,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM47,AH47),AH47-Charges!$D$73*aprem)))),0),0)*0","v":0},47,0,0,{"$f":"IF(C47<60,0,IF(MOD(C47,12)=0,(BC47<60)*SUM(INDIRECT($BF$7&(C47+11)&\":\"&$BF$7&C46))+(BC47>=60)*SUMPRODUCT($BD$12:BD47,$BE$12:$BE47),0))","v":0},1000000,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,IF(MOD(C47,12)=0,VLOOKUP(B47,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},272791.29881164798,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B47<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B47<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B47<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B47<=Charges!$C$88),0)","v":0},{"$f":"IF(B47<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B47<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW47*BY47*Input!$H$35+BX47*BZ47*Input!$H$36","v":0},0,{"$f":"CB47*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM46+IF(MOD(C47-1,12)=0,CN46,0)-BE46,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C47-1,12)=0,H47*D47,CN46),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG47-(B47>PPT)*Z47)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH47-(B47<=PPT)*Z47)*(1+Charges!$D$10),0)","v":0},{"$f":"CI47*Charges!$C$22/12","v":0},0,0,{"$f":"CJ47-CL47-(B47<=PPT)*AF47*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C47=\"\",MOD(C47-1,12)=0,B47>PPT),0%,100%/12+CO46),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B47>PPT),0%,100%-CO47)","v":0},{"$f":"IF(B47>=Charges!$B$68,IF(MOD(C47,12)=0,(Loyalty_Bonus+Charges!$C$69*(B47-11))*AH47,0),0)","v":0},272791.29881164798,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,4,37,100000,100000,0,100000,{"$f":"IF(AND(B48<>\"\", B48<=10),VLOOKUP(B48,Charges!$C$40:$F$50, 4, 0), IF(AND(B48<>\"\", B48 >10), 100%, 0))","v":0.97},0.97,100000,97000,0,97000,{"$f":"IF(OR(B48=Charges!$B$68,B48=Charges!$B$69,B48=Charges!$B$70),IF(MOD(C48,12)=0,VLOOKUP(B48,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3000,{"$f":"IF(B48=1,0,IF(B48<>\"\",(M48+N48)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G48), 0.5*Term*aprem)*(1+Indexation*(B48-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B48, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B48<>\"\",AQ48*VLOOKUP(Age+'4%_Excl_ST'!B48-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B48<>\"\",B48<=Term),IF(C48<61,Charges!$C$31,W47*(1+(B48<>B47)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,R48+CR47-BB47),\"\")","v":369791.29881164798},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,IF(C48=Input!$O$18,Input!$O$19,R48+CR47-Z48-BE47)),\"\")","v":368919.77031164797},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,CI48+CJ48,AB48*(1+Charges!$D$10)),0)","v":370127.5176401569},{"$f":"IF(Input!$W$55=1,CK48+CL48,( 1-(1-CW48)^(1/12))*(AC48))","v":356.58898406348914},{"$f":"AC48*Charges!$D$28/12","v":416.3934573451765},0,356.58898406348914,{"$f":"IF(Input!$W$55=1,CM48+CN48,MAX(AC48-AG48,0))","v":369770.92865609343},1000000,{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367770.92865609343,{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B48<>\"\",((Flat_Extra/1000)/12)*AQ48*AO48+Input!$H$34*V48*AP48,\"\")","v":0},0,0,400000,{"$f":"IF(B48<>\"\",IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B48<>\"\",B48<=Term-3),MIN(AU48,Charges!$H$11),0)","v":400000},{"$f":"IF(C48=1,MIN(AV48,AW48),IF(AV48=0,0,MIN(AW48-AY47,IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$I$100,5)/Mode,0))))*(B48<=Term-3)","v":0},0,{"$f":"IF(B48<>\"\",IF(BH48>0,IF(AH49<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,MIN(IF(MOD(C48,12)=0,VLOOKUP(B48,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM48,AH48),AH48-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C48<60,0,IF(MOD(C48,12)=0,(BC48<60)*SUM(INDIRECT($BF$7&(C48+11)&\":\"&$BF$7&C47))+(BC48>=60)*SUMPRODUCT($BD$12:BD48,$BE$12:$BE48),0))","v":0},1000000,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,IF(MOD(C48,12)=0,VLOOKUP(B48,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369770.92865609343,-100000,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B48<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B48<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B48<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B48<=Charges!$C$88),0)","v":0},{"$f":"IF(B48<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B48<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW48*BY48*Input!$H$35+BX48*BZ48*Input!$H$36","v":0},0,{"$f":"CB48*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM47+IF(MOD(C48-1,12)=0,CN47,0)-BE47,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C48-1,12)=0,H48*D48,CN47),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG48-(B48>PPT)*Z48)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH48-(B48<=PPT)*Z48)*(1+Charges!$D$10),0)","v":0},{"$f":"CI48*Charges!$C$22/12","v":0},0,0,{"$f":"CJ48-CL48-(B48<=PPT)*AF48*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C48=\"\",MOD(C48-1,12)=0,B48>PPT),0%,100%/12+CO47),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B48>PPT),0%,100%-CO48)","v":0},{"$f":"IF(B48>=Charges!$B$68,IF(MOD(C48,12)=0,(Loyalty_Bonus+Charges!$C$69*(B48-11))*AH48,0),0)","v":0},369770.92865609343,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,38,0,100000,0,0,{"$f":"IF(AND(B49<>\"\", B49<=10),VLOOKUP(B49,Charges!$C$40:$F$50, 4, 0), IF(AND(B49<>\"\", B49 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B49=Charges!$B$68,B49=Charges!$B$69,B49=Charges!$B$70),IF(MOD(C49,12)=0,VLOOKUP(B49,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B49=1,0,IF(B49<>\"\",(M49+N49)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G49), 0.5*Term*aprem)*(1+Indexation*(B49-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B49, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B49<>\"\",AQ49*VLOOKUP(Age+'4%_Excl_ST'!B49-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B49<>\"\",B49<=Term),IF(C49<61,Charges!$C$31,W48*(1+(B49<>B48)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,R49+CR48-BB48),\"\")","v":369770.92865609343},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,IF(C49=Input!$O$18,Input!$O$19,R49+CR48-Z49-BE48)),\"\")","v":368899.40015609341},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,CI49+CJ49,AB49*(1+Charges!$D$10)),0)","v":370107.08079801372},{"$f":"IF(Input!$W$55=1,CK49+CL49,( 1-(1-CW49)^(1/12))*(AC49))","v":356.56929476066784},{"$f":"AC49*Charges!$D$28/12","v":416.37046589776543},0,356.56929476066784,{"$f":"IF(Input!$W$55=1,CM49+CN49,MAX(AC49-AG49,0))","v":369750.51150325307},1000000,{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367750.51150325307,{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B49<>\"\",((Flat_Extra/1000)/12)*AQ49*AO49+Input!$H$34*V49*AP49,\"\")","v":0},0,0,400000,{"$f":"IF(B49<>\"\",IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B49<>\"\",B49<=Term-3),MIN(AU49,Charges!$H$11),0)","v":400000},{"$f":"IF(C49=1,MIN(AV49,AW49),IF(AV49=0,0,MIN(AW49-AY48,IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$I$100,5)/Mode,0))))*(B49<=Term-3)","v":0},0,{"$f":"IF(B49<>\"\",IF(BH49>0,IF(AH50<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,MIN(IF(MOD(C49,12)=0,VLOOKUP(B49,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM49,AH49),AH49-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C49<60,0,IF(MOD(C49,12)=0,(BC49<60)*SUM(INDIRECT($BF$7&(C49+11)&\":\"&$BF$7&C48))+(BC49>=60)*SUMPRODUCT($BD$12:BD49,$BE$12:$BE49),0))","v":0},1000000,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,IF(MOD(C49,12)=0,VLOOKUP(B49,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369750.51150325307,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B49<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B49<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B49<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B49<=Charges!$C$88),0)","v":0},{"$f":"IF(B49<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B49<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW49*BY49*Input!$H$35+BX49*BZ49*Input!$H$36","v":0},0,{"$f":"CB49*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM48+IF(MOD(C49-1,12)=0,CN48,0)-BE48,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C49-1,12)=0,H49*D49,CN48),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG49-(B49>PPT)*Z49)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH49-(B49<=PPT)*Z49)*(1+Charges!$D$10),0)","v":0},{"$f":"CI49*Charges!$C$22/12","v":0},0,0,{"$f":"CJ49-CL49-(B49<=PPT)*AF49*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C49=\"\",MOD(C49-1,12)=0,B49>PPT),0%,100%/12+CO48),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B49>PPT),0%,100%-CO49)","v":0},{"$f":"IF(B49>=Charges!$B$68,IF(MOD(C49,12)=0,(Loyalty_Bonus+Charges!$C$69*(B49-11))*AH49,0),0)","v":0},369750.51150325307,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,39,0,100000,0,0,{"$f":"IF(AND(B50<>\"\", B50<=10),VLOOKUP(B50,Charges!$C$40:$F$50, 4, 0), IF(AND(B50<>\"\", B50 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B50=Charges!$B$68,B50=Charges!$B$69,B50=Charges!$B$70),IF(MOD(C50,12)=0,VLOOKUP(B50,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B50=1,0,IF(B50<>\"\",(M50+N50)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G50), 0.5*Term*aprem)*(1+Indexation*(B50-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B50, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B50<>\"\",AQ50*VLOOKUP(Age+'4%_Excl_ST'!B50-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B50<>\"\",B50<=Term),IF(C50<61,Charges!$C$31,W49*(1+(B50<>B49)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,R50+CR49-BB49),\"\")","v":369750.51150325307},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,IF(C50=Input!$O$18,Input!$O$19,R50+CR49-Z50-BE49)),\"\")","v":368878.98300325306},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,CI50+CJ50,AB50*(1+Charges!$D$10)),0)","v":370086.59680472786},{"$f":"IF(Input!$W$55=1,CK50+CL50,( 1-(1-CW50)^(1/12))*(AC50))","v":356.54956003139955},{"$f":"AC50*Charges!$D$28/12","v":416.34742140531881},0,356.54956003139955,{"$f":"IF(Input!$W$55=1,CM50+CN50,MAX(AC50-AG50,0))","v":369730.04724469647},1000000,{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367730.04724469647,{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B50<>\"\",((Flat_Extra/1000)/12)*AQ50*AO50+Input!$H$34*V50*AP50,\"\")","v":0},0,0,400000,{"$f":"IF(B50<>\"\",IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B50<>\"\",B50<=Term-3),MIN(AU50,Charges!$H$11),0)","v":400000},{"$f":"IF(C50=1,MIN(AV50,AW50),IF(AV50=0,0,MIN(AW50-AY49,IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$I$100,5)/Mode,0))))*(B50<=Term-3)","v":0},0,{"$f":"IF(B50<>\"\",IF(BH50>0,IF(AH51<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,MIN(IF(MOD(C50,12)=0,VLOOKUP(B50,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM50,AH50),AH50-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C50<60,0,IF(MOD(C50,12)=0,(BC50<60)*SUM(INDIRECT($BF$7&(C50+11)&\":\"&$BF$7&C49))+(BC50>=60)*SUMPRODUCT($BD$12:BD50,$BE$12:$BE50),0))","v":0},1000000,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,IF(MOD(C50,12)=0,VLOOKUP(B50,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369730.04724469647,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B50<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B50<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B50<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B50<=Charges!$C$88),0)","v":0},{"$f":"IF(B50<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B50<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW50*BY50*Input!$H$35+BX50*BZ50*Input!$H$36","v":0},0,{"$f":"CB50*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM49+IF(MOD(C50-1,12)=0,CN49,0)-BE49,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C50-1,12)=0,H50*D50,CN49),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG50-(B50>PPT)*Z50)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH50-(B50<=PPT)*Z50)*(1+Charges!$D$10),0)","v":0},{"$f":"CI50*Charges!$C$22/12","v":0},0,0,{"$f":"CJ50-CL50-(B50<=PPT)*AF50*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C50=\"\",MOD(C50-1,12)=0,B50>PPT),0%,100%/12+CO49),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B50>PPT),0%,100%-CO50)","v":0},{"$f":"IF(B50>=Charges!$B$68,IF(MOD(C50,12)=0,(Loyalty_Bonus+Charges!$C$69*(B50-11))*AH50,0),0)","v":0},369730.04724469647,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,40,0,100000,0,0,{"$f":"IF(AND(B51<>\"\", B51<=10),VLOOKUP(B51,Charges!$C$40:$F$50, 4, 0), IF(AND(B51<>\"\", B51 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B51=Charges!$B$68,B51=Charges!$B$69,B51=Charges!$B$70),IF(MOD(C51,12)=0,VLOOKUP(B51,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B51=1,0,IF(B51<>\"\",(M51+N51)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G51), 0.5*Term*aprem)*(1+Indexation*(B51-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B51, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B51<>\"\",AQ51*VLOOKUP(Age+'4%_Excl_ST'!B51-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B51<>\"\",B51<=Term),IF(C51<61,Charges!$C$31,W50*(1+(B51<>B50)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,R51+CR50-BB50),\"\")","v":369730.04724469647},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,IF(C51=Input!$O$18,Input!$O$19,R51+CR50-Z51-BE50)),\"\")","v":368858.51874469646},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,CI51+CJ51,AB51*(1+Charges!$D$10)),0)","v":370066.06555151392},{"$f":"IF(Input!$W$55=1,CK51+CL51,( 1-(1-CW51)^(1/12))*(AC51))","v":356.52977977087806},{"$f":"AC51*Charges!$D$28/12","v":416.32432374545311},0,356.52977977087806,{"$f":"IF(Input!$W$55=1,CM51+CN51,MAX(AC51-AG51,0))","v":369709.53577174305},1000000,{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367709.53577174305,{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B51<>\"\",((Flat_Extra/1000)/12)*AQ51*AO51+Input!$H$34*V51*AP51,\"\")","v":0},0,0,400000,{"$f":"IF(B51<>\"\",IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B51<>\"\",B51<=Term-3),MIN(AU51,Charges!$H$11),0)","v":400000},{"$f":"IF(C51=1,MIN(AV51,AW51),IF(AV51=0,0,MIN(AW51-AY50,IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$I$100,5)/Mode,0))))*(B51<=Term-3)","v":0},0,{"$f":"IF(B51<>\"\",IF(BH51>0,IF(AH52<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,MIN(IF(MOD(C51,12)=0,VLOOKUP(B51,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM51,AH51),AH51-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C51<60,0,IF(MOD(C51,12)=0,(BC51<60)*SUM(INDIRECT($BF$7&(C51+11)&\":\"&$BF$7&C50))+(BC51>=60)*SUMPRODUCT($BD$12:BD51,$BE$12:$BE51),0))","v":0},1000000,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,IF(MOD(C51,12)=0,VLOOKUP(B51,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369709.53577174305,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B51<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B51<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B51<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B51<=Charges!$C$88),0)","v":0},{"$f":"IF(B51<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B51<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW51*BY51*Input!$H$35+BX51*BZ51*Input!$H$36","v":0},0,{"$f":"CB51*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM50+IF(MOD(C51-1,12)=0,CN50,0)-BE50,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C51-1,12)=0,H51*D51,CN50),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG51-(B51>PPT)*Z51)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH51-(B51<=PPT)*Z51)*(1+Charges!$D$10),0)","v":0},{"$f":"CI51*Charges!$C$22/12","v":0},0,0,{"$f":"CJ51-CL51-(B51<=PPT)*AF51*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C51=\"\",MOD(C51-1,12)=0,B51>PPT),0%,100%/12+CO50),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B51>PPT),0%,100%-CO51)","v":0},{"$f":"IF(B51>=Charges!$B$68,IF(MOD(C51,12)=0,(Loyalty_Bonus+Charges!$C$69*(B51-11))*AH51,0),0)","v":0},369709.53577174305,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,41,0,100000,0,0,{"$f":"IF(AND(B52<>\"\", B52<=10),VLOOKUP(B52,Charges!$C$40:$F$50, 4, 0), IF(AND(B52<>\"\", B52 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B52=Charges!$B$68,B52=Charges!$B$69,B52=Charges!$B$70),IF(MOD(C52,12)=0,VLOOKUP(B52,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B52=1,0,IF(B52<>\"\",(M52+N52)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G52), 0.5*Term*aprem)*(1+Indexation*(B52-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B52, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B52<>\"\",AQ52*VLOOKUP(Age+'4%_Excl_ST'!B52-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B52<>\"\",B52<=Term),IF(C52<61,Charges!$C$31,W51*(1+(B52<>B51)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,R52+CR51-BB51),\"\")","v":369709.53577174305},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,IF(C52=Input!$O$18,Input!$O$19,R52+CR51-Z52-BE51)),\"\")","v":368838.00727174303},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,CI52+CJ52,AB52*(1+Charges!$D$10)),0)","v":370045.48692933552},{"$f":"IF(Input!$W$55=1,CK52+CL52,( 1-(1-CW52)^(1/12))*(AC52))","v":356.50995387405521},{"$f":"AC52*Charges!$D$28/12","v":416.30117279550245},0,356.50995387405521,{"$f":"IF(Input!$W$55=1,CM52+CN52,MAX(AC52-AG52,0))","v":369688.97697546147},1000000,{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367688.97697546147,{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B52<>\"\",((Flat_Extra/1000)/12)*AQ52*AO52+Input!$H$34*V52*AP52,\"\")","v":0},0,0,400000,{"$f":"IF(B52<>\"\",IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B52<>\"\",B52<=Term-3),MIN(AU52,Charges!$H$11),0)","v":400000},{"$f":"IF(C52=1,MIN(AV52,AW52),IF(AV52=0,0,MIN(AW52-AY51,IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$I$100,5)/Mode,0))))*(B52<=Term-3)","v":0},0,{"$f":"IF(B52<>\"\",IF(BH52>0,IF(AH53<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,MIN(IF(MOD(C52,12)=0,VLOOKUP(B52,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM52,AH52),AH52-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C52<60,0,IF(MOD(C52,12)=0,(BC52<60)*SUM(INDIRECT($BF$7&(C52+11)&\":\"&$BF$7&C51))+(BC52>=60)*SUMPRODUCT($BD$12:BD52,$BE$12:$BE52),0))","v":0},1000000,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,IF(MOD(C52,12)=0,VLOOKUP(B52,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369688.97697546147,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B52<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B52<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B52<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B52<=Charges!$C$88),0)","v":0},{"$f":"IF(B52<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B52<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW52*BY52*Input!$H$35+BX52*BZ52*Input!$H$36","v":0},0,{"$f":"CB52*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM51+IF(MOD(C52-1,12)=0,CN51,0)-BE51,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C52-1,12)=0,H52*D52,CN51),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG52-(B52>PPT)*Z52)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH52-(B52<=PPT)*Z52)*(1+Charges!$D$10),0)","v":0},{"$f":"CI52*Charges!$C$22/12","v":0},0,0,{"$f":"CJ52-CL52-(B52<=PPT)*AF52*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C52=\"\",MOD(C52-1,12)=0,B52>PPT),0%,100%/12+CO51),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B52>PPT),0%,100%-CO52)","v":0},{"$f":"IF(B52>=Charges!$B$68,IF(MOD(C52,12)=0,(Loyalty_Bonus+Charges!$C$69*(B52-11))*AH52,0),0)","v":0},369688.97697546147,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,42,0,100000,0,0,{"$f":"IF(AND(B53<>\"\", B53<=10),VLOOKUP(B53,Charges!$C$40:$F$50, 4, 0), IF(AND(B53<>\"\", B53 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B53=Charges!$B$68,B53=Charges!$B$69,B53=Charges!$B$70),IF(MOD(C53,12)=0,VLOOKUP(B53,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B53=1,0,IF(B53<>\"\",(M53+N53)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G53), 0.5*Term*aprem)*(1+Indexation*(B53-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B53, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B53<>\"\",AQ53*VLOOKUP(Age+'4%_Excl_ST'!B53-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B53<>\"\",B53<=Term),IF(C53<61,Charges!$C$31,W52*(1+(B53<>B52)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,R53+CR52-BB52),\"\")","v":369688.97697546147},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,IF(C53=Input!$O$18,Input!$O$19,R53+CR52-Z53-BE52)),\"\")","v":368817.44847546145},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,CI53+CJ53,AB53*(1+Charges!$D$10)),0)","v":370024.86082890467},{"$f":"IF(Input!$W$55=1,CK53+CL53,( 1-(1-CW53)^(1/12))*(AC53))","v":356.49008223564061},{"$f":"AC53*Charges!$D$28/12","v":416.27796843251775},0,356.49008223564061,{"$f":"IF(Input!$W$55=1,CM53+CN53,MAX(AC53-AG53,0))","v":369668.37074666901},1000000,{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367668.37074666901,{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B53<>\"\",((Flat_Extra/1000)/12)*AQ53*AO53+Input!$H$34*V53*AP53,\"\")","v":0},0,0,400000,{"$f":"IF(B53<>\"\",IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B53<>\"\",B53<=Term-3),MIN(AU53,Charges!$H$11),0)","v":400000},{"$f":"IF(C53=1,MIN(AV53,AW53),IF(AV53=0,0,MIN(AW53-AY52,IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$I$100,5)/Mode,0))))*(B53<=Term-3)","v":0},0,{"$f":"IF(B53<>\"\",IF(BH53>0,IF(AH54<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,MIN(IF(MOD(C53,12)=0,VLOOKUP(B53,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM53,AH53),AH53-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C53<60,0,IF(MOD(C53,12)=0,(BC53<60)*SUM(INDIRECT($BF$7&(C53+11)&\":\"&$BF$7&C52))+(BC53>=60)*SUMPRODUCT($BD$12:BD53,$BE$12:$BE53),0))","v":0},1000000,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,IF(MOD(C53,12)=0,VLOOKUP(B53,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369668.37074666901,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B53<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B53<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B53<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B53<=Charges!$C$88),0)","v":0},{"$f":"IF(B53<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B53<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW53*BY53*Input!$H$35+BX53*BZ53*Input!$H$36","v":0},0,{"$f":"CB53*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM52+IF(MOD(C53-1,12)=0,CN52,0)-BE52,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C53-1,12)=0,H53*D53,CN52),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG53-(B53>PPT)*Z53)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH53-(B53<=PPT)*Z53)*(1+Charges!$D$10),0)","v":0},{"$f":"CI53*Charges!$C$22/12","v":0},0,0,{"$f":"CJ53-CL53-(B53<=PPT)*AF53*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C53=\"\",MOD(C53-1,12)=0,B53>PPT),0%,100%/12+CO52),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B53>PPT),0%,100%-CO53)","v":0},{"$f":"IF(B53>=Charges!$B$68,IF(MOD(C53,12)=0,(Loyalty_Bonus+Charges!$C$69*(B53-11))*AH53,0),0)","v":0},369668.37074666901,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,43,0,100000,0,0,{"$f":"IF(AND(B54<>\"\", B54<=10),VLOOKUP(B54,Charges!$C$40:$F$50, 4, 0), IF(AND(B54<>\"\", B54 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B54=Charges!$B$68,B54=Charges!$B$69,B54=Charges!$B$70),IF(MOD(C54,12)=0,VLOOKUP(B54,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B54=1,0,IF(B54<>\"\",(M54+N54)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G54), 0.5*Term*aprem)*(1+Indexation*(B54-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B54, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B54<>\"\",AQ54*VLOOKUP(Age+'4%_Excl_ST'!B54-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B54<>\"\",B54<=Term),IF(C54<61,Charges!$C$31,W53*(1+(B54<>B53)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,R54+CR53-BB53),\"\")","v":369668.37074666901},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,IF(C54=Input!$O$18,Input!$O$19,R54+CR53-Z54-BE53)),\"\")","v":368796.842246669},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,CI54+CJ54,AB54*(1+Charges!$D$10)),0)","v":370004.18714068126},{"$f":"IF(Input!$W$55=1,CK54+CL54,( 1-(1-CW54)^(1/12))*(AC54))","v":356.47016475010099},{"$f":"AC54*Charges!$D$28/12","v":416.2547105332664},0,356.47016475010099,{"$f":"IF(Input!$W$55=1,CM54+CN54,MAX(AC54-AG54,0))","v":369647.71697593114},1000000,{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367647.71697593114,{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B54<>\"\",((Flat_Extra/1000)/12)*AQ54*AO54+Input!$H$34*V54*AP54,\"\")","v":0},0,0,400000,{"$f":"IF(B54<>\"\",IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B54<>\"\",B54<=Term-3),MIN(AU54,Charges!$H$11),0)","v":400000},{"$f":"IF(C54=1,MIN(AV54,AW54),IF(AV54=0,0,MIN(AW54-AY53,IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$I$100,5)/Mode,0))))*(B54<=Term-3)","v":0},0,{"$f":"IF(B54<>\"\",IF(BH54>0,IF(AH55<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,MIN(IF(MOD(C54,12)=0,VLOOKUP(B54,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM54,AH54),AH54-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C54<60,0,IF(MOD(C54,12)=0,(BC54<60)*SUM(INDIRECT($BF$7&(C54+11)&\":\"&$BF$7&C53))+(BC54>=60)*SUMPRODUCT($BD$12:BD54,$BE$12:$BE54),0))","v":0},1000000,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,IF(MOD(C54,12)=0,VLOOKUP(B54,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369647.71697593114,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B54<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B54<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B54<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B54<=Charges!$C$88),0)","v":0},{"$f":"IF(B54<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B54<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW54*BY54*Input!$H$35+BX54*BZ54*Input!$H$36","v":0},0,{"$f":"CB54*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM53+IF(MOD(C54-1,12)=0,CN53,0)-BE53,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C54-1,12)=0,H54*D54,CN53),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG54-(B54>PPT)*Z54)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH54-(B54<=PPT)*Z54)*(1+Charges!$D$10),0)","v":0},{"$f":"CI54*Charges!$C$22/12","v":0},0,0,{"$f":"CJ54-CL54-(B54<=PPT)*AF54*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C54=\"\",MOD(C54-1,12)=0,B54>PPT),0%,100%/12+CO53),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B54>PPT),0%,100%-CO54)","v":0},{"$f":"IF(B54>=Charges!$B$68,IF(MOD(C54,12)=0,(Loyalty_Bonus+Charges!$C$69*(B54-11))*AH54,0),0)","v":0},369647.71697593114,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,44,0,100000,0,0,{"$f":"IF(AND(B55<>\"\", B55<=10),VLOOKUP(B55,Charges!$C$40:$F$50, 4, 0), IF(AND(B55<>\"\", B55 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B55=Charges!$B$68,B55=Charges!$B$69,B55=Charges!$B$70),IF(MOD(C55,12)=0,VLOOKUP(B55,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B55=1,0,IF(B55<>\"\",(M55+N55)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G55), 0.5*Term*aprem)*(1+Indexation*(B55-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B55, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B55<>\"\",AQ55*VLOOKUP(Age+'4%_Excl_ST'!B55-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B55<>\"\",B55<=Term),IF(C55<61,Charges!$C$31,W54*(1+(B55<>B54)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,R55+CR54-BB54),\"\")","v":369647.71697593114},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,IF(C55=Input!$O$18,Input!$O$19,R55+CR54-Z55-BE54)),\"\")","v":368776.18847593112},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,CI55+CJ55,AB55*(1+Charges!$D$10)),0)","v":369983.46575487248},{"$f":"IF(Input!$W$55=1,CK55+CL55,( 1-(1-CW55)^(1/12))*(AC55))","v":356.45020131165938},{"$f":"AC55*Charges!$D$28/12","v":416.23139897423152},0,356.45020131165938,{"$f":"IF(Input!$W$55=1,CM55+CN55,MAX(AC55-AG55,0))","v":369627.01555356081},1000000,{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367627.01555356081,{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B55<>\"\",((Flat_Extra/1000)/12)*AQ55*AO55+Input!$H$34*V55*AP55,\"\")","v":0},0,0,400000,{"$f":"IF(B55<>\"\",IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B55<>\"\",B55<=Term-3),MIN(AU55,Charges!$H$11),0)","v":400000},{"$f":"IF(C55=1,MIN(AV55,AW55),IF(AV55=0,0,MIN(AW55-AY54,IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$I$100,5)/Mode,0))))*(B55<=Term-3)","v":0},0,{"$f":"IF(B55<>\"\",IF(BH55>0,IF(AH56<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,MIN(IF(MOD(C55,12)=0,VLOOKUP(B55,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM55,AH55),AH55-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C55<60,0,IF(MOD(C55,12)=0,(BC55<60)*SUM(INDIRECT($BF$7&(C55+11)&\":\"&$BF$7&C54))+(BC55>=60)*SUMPRODUCT($BD$12:BD55,$BE$12:$BE55),0))","v":0},1000000,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,IF(MOD(C55,12)=0,VLOOKUP(B55,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369627.01555356081,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B55<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B55<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B55<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B55<=Charges!$C$88),0)","v":0},{"$f":"IF(B55<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B55<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW55*BY55*Input!$H$35+BX55*BZ55*Input!$H$36","v":0},0,{"$f":"CB55*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM54+IF(MOD(C55-1,12)=0,CN54,0)-BE54,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C55-1,12)=0,H55*D55,CN54),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG55-(B55>PPT)*Z55)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH55-(B55<=PPT)*Z55)*(1+Charges!$D$10),0)","v":0},{"$f":"CI55*Charges!$C$22/12","v":0},0,0,{"$f":"CJ55-CL55-(B55<=PPT)*AF55*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C55=\"\",MOD(C55-1,12)=0,B55>PPT),0%,100%/12+CO54),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B55>PPT),0%,100%-CO55)","v":0},{"$f":"IF(B55>=Charges!$B$68,IF(MOD(C55,12)=0,(Loyalty_Bonus+Charges!$C$69*(B55-11))*AH55,0),0)","v":0},369627.01555356081,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,45,0,100000,0,0,{"$f":"IF(AND(B56<>\"\", B56<=10),VLOOKUP(B56,Charges!$C$40:$F$50, 4, 0), IF(AND(B56<>\"\", B56 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B56=Charges!$B$68,B56=Charges!$B$69,B56=Charges!$B$70),IF(MOD(C56,12)=0,VLOOKUP(B56,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B56=1,0,IF(B56<>\"\",(M56+N56)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G56), 0.5*Term*aprem)*(1+Indexation*(B56-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B56, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B56<>\"\",AQ56*VLOOKUP(Age+'4%_Excl_ST'!B56-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B56<>\"\",B56<=Term),IF(C56<61,Charges!$C$31,W55*(1+(B56<>B55)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,R56+CR55-BB55),\"\")","v":369627.01555356081},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,IF(C56=Input!$O$18,Input!$O$19,R56+CR55-Z56-BE55)),\"\")","v":368755.48705356079},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,CI56+CJ56,AB56*(1+Charges!$D$10)),0)","v":369962.69656143215},{"$f":"IF(Input!$W$55=1,CK56+CL56,( 1-(1-CW56)^(1/12))*(AC56))","v":356.43019181429503},{"$f":"AC56*Charges!$D$28/12","v":416.20803363161116},0,356.43019181429503,{"$f":"IF(Input!$W$55=1,CM56+CN56,MAX(AC56-AG56,0))","v":369606.26636961784},1000000,{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367606.26636961784,{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B56<>\"\",((Flat_Extra/1000)/12)*AQ56*AO56+Input!$H$34*V56*AP56,\"\")","v":0},0,0,400000,{"$f":"IF(B56<>\"\",IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B56<>\"\",B56<=Term-3),MIN(AU56,Charges!$H$11),0)","v":400000},{"$f":"IF(C56=1,MIN(AV56,AW56),IF(AV56=0,0,MIN(AW56-AY55,IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$I$100,5)/Mode,0))))*(B56<=Term-3)","v":0},0,{"$f":"IF(B56<>\"\",IF(BH56>0,IF(AH57<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,MIN(IF(MOD(C56,12)=0,VLOOKUP(B56,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM56,AH56),AH56-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C56<60,0,IF(MOD(C56,12)=0,(BC56<60)*SUM(INDIRECT($BF$7&(C56+11)&\":\"&$BF$7&C55))+(BC56>=60)*SUMPRODUCT($BD$12:BD56,$BE$12:$BE56),0))","v":0},1000000,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,IF(MOD(C56,12)=0,VLOOKUP(B56,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369606.26636961784,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B56<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B56<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B56<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B56<=Charges!$C$88),0)","v":0},{"$f":"IF(B56<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B56<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW56*BY56*Input!$H$35+BX56*BZ56*Input!$H$36","v":0},0,{"$f":"CB56*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM55+IF(MOD(C56-1,12)=0,CN55,0)-BE55,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C56-1,12)=0,H56*D56,CN55),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG56-(B56>PPT)*Z56)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH56-(B56<=PPT)*Z56)*(1+Charges!$D$10),0)","v":0},{"$f":"CI56*Charges!$C$22/12","v":0},0,0,{"$f":"CJ56-CL56-(B56<=PPT)*AF56*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C56=\"\",MOD(C56-1,12)=0,B56>PPT),0%,100%/12+CO55),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B56>PPT),0%,100%-CO56)","v":0},{"$f":"IF(B56>=Charges!$B$68,IF(MOD(C56,12)=0,(Loyalty_Bonus+Charges!$C$69*(B56-11))*AH56,0),0)","v":0},369606.26636961784,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,46,0,100000,0,0,{"$f":"IF(AND(B57<>\"\", B57<=10),VLOOKUP(B57,Charges!$C$40:$F$50, 4, 0), IF(AND(B57<>\"\", B57 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B57=Charges!$B$68,B57=Charges!$B$69,B57=Charges!$B$70),IF(MOD(C57,12)=0,VLOOKUP(B57,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B57=1,0,IF(B57<>\"\",(M57+N57)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G57), 0.5*Term*aprem)*(1+Indexation*(B57-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B57, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B57<>\"\",AQ57*VLOOKUP(Age+'4%_Excl_ST'!B57-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B57<>\"\",B57<=Term),IF(C57<61,Charges!$C$31,W56*(1+(B57<>B56)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,R57+CR56-BB56),\"\")","v":369606.26636961784},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,IF(C57=Input!$O$18,Input!$O$19,R57+CR56-Z57-BE56)),\"\")","v":368734.73786961782},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,CI57+CJ57,AB57*(1+Charges!$D$10)),0)","v":369941.87945006025},{"$f":"IF(Input!$W$55=1,CK57+CL57,( 1-(1-CW57)^(1/12))*(AC57))","v":356.41013615174239},{"$f":"AC57*Charges!$D$28/12","v":416.18461438131777},0,356.41013615174239,{"$f":"IF(Input!$W$55=1,CM57+CN57,MAX(AC57-AG57,0))","v":369585.46931390848},1000000,{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367585.46931390848,{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B57<>\"\",((Flat_Extra/1000)/12)*AQ57*AO57+Input!$H$34*V57*AP57,\"\")","v":0},0,0,400000,{"$f":"IF(B57<>\"\",IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B57<>\"\",B57<=Term-3),MIN(AU57,Charges!$H$11),0)","v":400000},{"$f":"IF(C57=1,MIN(AV57,AW57),IF(AV57=0,0,MIN(AW57-AY56,IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$I$100,5)/Mode,0))))*(B57<=Term-3)","v":0},0,{"$f":"IF(B57<>\"\",IF(BH57>0,IF(AH58<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,MIN(IF(MOD(C57,12)=0,VLOOKUP(B57,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM57,AH57),AH57-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C57<60,0,IF(MOD(C57,12)=0,(BC57<60)*SUM(INDIRECT($BF$7&(C57+11)&\":\"&$BF$7&C56))+(BC57>=60)*SUMPRODUCT($BD$12:BD57,$BE$12:$BE57),0))","v":0},1000000,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,IF(MOD(C57,12)=0,VLOOKUP(B57,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369585.46931390848,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B57<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B57<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B57<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B57<=Charges!$C$88),0)","v":0},{"$f":"IF(B57<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B57<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW57*BY57*Input!$H$35+BX57*BZ57*Input!$H$36","v":0},0,{"$f":"CB57*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM56+IF(MOD(C57-1,12)=0,CN56,0)-BE56,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C57-1,12)=0,H57*D57,CN56),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG57-(B57>PPT)*Z57)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH57-(B57<=PPT)*Z57)*(1+Charges!$D$10),0)","v":0},{"$f":"CI57*Charges!$C$22/12","v":0},0,0,{"$f":"CJ57-CL57-(B57<=PPT)*AF57*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C57=\"\",MOD(C57-1,12)=0,B57>PPT),0%,100%/12+CO56),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B57>PPT),0%,100%-CO57)","v":0},{"$f":"IF(B57>=Charges!$B$68,IF(MOD(C57,12)=0,(Loyalty_Bonus+Charges!$C$69*(B57-11))*AH57,0),0)","v":0},369585.46931390848,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,47,0,100000,0,0,{"$f":"IF(AND(B58<>\"\", B58<=10),VLOOKUP(B58,Charges!$C$40:$F$50, 4, 0), IF(AND(B58<>\"\", B58 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B58=Charges!$B$68,B58=Charges!$B$69,B58=Charges!$B$70),IF(MOD(C58,12)=0,VLOOKUP(B58,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B58=1,0,IF(B58<>\"\",(M58+N58)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G58), 0.5*Term*aprem)*(1+Indexation*(B58-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B58, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B58<>\"\",AQ58*VLOOKUP(Age+'4%_Excl_ST'!B58-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B58<>\"\",B58<=Term),IF(C58<61,Charges!$C$31,W57*(1+(B58<>B57)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,R58+CR57-BB57),\"\")","v":369585.46931390848},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,IF(C58=Input!$O$18,Input!$O$19,R58+CR57-Z58-BE57)),\"\")","v":368713.94081390847},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,CI58+CJ58,AB58*(1+Charges!$D$10)),0)","v":369921.01431020227},{"$f":"IF(Input!$W$55=1,CK58+CL58,( 1-(1-CW58)^(1/12))*(AC58))","v":356.39003421749078},{"$f":"AC58*Charges!$D$28/12","v":416.16114109897757},0,356.39003421749078,{"$f":"IF(Input!$W$55=1,CM58+CN58,MAX(AC58-AG58,0))","v":369564.62427598477},1000000,{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367564.62427598477,{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B58<>\"\",((Flat_Extra/1000)/12)*AQ58*AO58+Input!$H$34*V58*AP58,\"\")","v":0},0,0,400000,{"$f":"IF(B58<>\"\",IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B58<>\"\",B58<=Term-3),MIN(AU58,Charges!$H$11),0)","v":400000},{"$f":"IF(C58=1,MIN(AV58,AW58),IF(AV58=0,0,MIN(AW58-AY57,IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$I$100,5)/Mode,0))))*(B58<=Term-3)","v":0},0,{"$f":"IF(B58<>\"\",IF(BH58>0,IF(AH59<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,MIN(IF(MOD(C58,12)=0,VLOOKUP(B58,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM58,AH58),AH58-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C58<60,0,IF(MOD(C58,12)=0,(BC58<60)*SUM(INDIRECT($BF$7&(C58+11)&\":\"&$BF$7&C57))+(BC58>=60)*SUMPRODUCT($BD$12:BD58,$BE$12:$BE58),0))","v":0},1000000,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,IF(MOD(C58,12)=0,VLOOKUP(B58,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369564.62427598477,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B58<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B58<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B58<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B58<=Charges!$C$88),0)","v":0},{"$f":"IF(B58<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B58<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW58*BY58*Input!$H$35+BX58*BZ58*Input!$H$36","v":0},0,{"$f":"CB58*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM57+IF(MOD(C58-1,12)=0,CN57,0)-BE57,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C58-1,12)=0,H58*D58,CN57),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG58-(B58>PPT)*Z58)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH58-(B58<=PPT)*Z58)*(1+Charges!$D$10),0)","v":0},{"$f":"CI58*Charges!$C$22/12","v":0},0,0,{"$f":"CJ58-CL58-(B58<=PPT)*AF58*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C58=\"\",MOD(C58-1,12)=0,B58>PPT),0%,100%/12+CO57),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B58>PPT),0%,100%-CO58)","v":0},{"$f":"IF(B58>=Charges!$B$68,IF(MOD(C58,12)=0,(Loyalty_Bonus+Charges!$C$69*(B58-11))*AH58,0),0)","v":0},369564.62427598477,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,48,0,100000,0,0,{"$f":"IF(AND(B59<>\"\", B59<=10),VLOOKUP(B59,Charges!$C$40:$F$50, 4, 0), IF(AND(B59<>\"\", B59 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B59=Charges!$B$68,B59=Charges!$B$69,B59=Charges!$B$70),IF(MOD(C59,12)=0,VLOOKUP(B59,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B59=1,0,IF(B59<>\"\",(M59+N59)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G59), 0.5*Term*aprem)*(1+Indexation*(B59-1)), 0)","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B59, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},{"$f":"IF(B59<>\"\",AQ59*VLOOKUP(Age+'4%_Excl_ST'!B59-1, Mortality,2,0)/12000,\"\")","v":551.52850000000001},{"$f":"MIN(IF(AND(B59<>\"\",B59<=Term),IF(C59<61,Charges!$C$31,W58*(1+(B59<>B58)*Charges!$C$32))),500)","v":320},0,320,871.52850000000001,{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,R59+CR58-BB58),\"\")","v":369564.62427598477},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,IF(C59=Input!$O$18,Input!$O$19,R59+CR58-Z59-BE58)),\"\")","v":368693.09577598475},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,CI59+CJ59,AB59*(1+Charges!$D$10)),0)","v":369900.10103104869},{"$f":"IF(Input!$W$55=1,CK59+CL59,( 1-(1-CW59)^(1/12))*(AC59))","v":356.36988590478398},{"$f":"AC59*Charges!$D$28/12","v":416.13761365992974},0,356.36988590478398,{"$f":"IF(Input!$W$55=1,CM59+CN59,MAX(AC59-AG59,0))","v":369543.73114514392},1000000,{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,367543.73114514392,{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B59<>\"\",((Flat_Extra/1000)/12)*AQ59*AO59+Input!$H$34*V59*AP59,\"\")","v":0},0,0,400000,{"$f":"IF(B59<>\"\",IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B59<>\"\",B59<=Term-3),MIN(AU59,Charges!$H$11),0)","v":400000},{"$f":"IF(C59=1,MIN(AV59,AW59),IF(AV59=0,0,MIN(AW59-AY58,IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$I$100,5)/Mode,0))))*(B59<=Term-3)","v":0},0,{"$f":"IF(B59<>\"\",IF(BH59>0,IF(AH60<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,MIN(IF(MOD(C59,12)=0,VLOOKUP(B59,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM59,AH59),AH59-Charges!$D$73*aprem)))),0),0)*0","v":0},48,0,0,{"$f":"IF(C59<60,0,IF(MOD(C59,12)=0,(BC59<60)*SUM(INDIRECT($BF$7&(C59+11)&\":\"&$BF$7&C58))+(BC59>=60)*SUMPRODUCT($BD$12:BD59,$BE$12:$BE59),0))","v":0},1000000,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,IF(MOD(C59,12)=0,VLOOKUP(B59,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},369543.73114514392,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B59<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B59<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B59<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B59<=Charges!$C$88),0)","v":0},{"$f":"IF(B59<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B59<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW59*BY59*Input!$H$35+BX59*BZ59*Input!$H$36","v":0},0,{"$f":"CB59*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM58+IF(MOD(C59-1,12)=0,CN58,0)-BE58,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C59-1,12)=0,H59*D59,CN58),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG59-(B59>PPT)*Z59)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH59-(B59<=PPT)*Z59)*(1+Charges!$D$10),0)","v":0},{"$f":"CI59*Charges!$C$22/12","v":0},0,0,{"$f":"CJ59-CL59-(B59<=PPT)*AF59*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C59=\"\",MOD(C59-1,12)=0,B59>PPT),0%,100%/12+CO58),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B59>PPT),0%,100%-CO59)","v":0},{"$f":"IF(B59>=Charges!$B$68,IF(MOD(C59,12)=0,(Loyalty_Bonus+Charges!$C$69*(B59-11))*AH59,0),0)","v":0},369543.73114514392,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,49,100000,100000,0,100000,{"$f":"IF(AND(B60<>\"\", B60<=10),VLOOKUP(B60,Charges!$C$40:$F$50, 4, 0), IF(AND(B60<>\"\", B60 >10), 100%, 0))","v":0.97},0.97,100000,97000,0,97000,{"$f":"IF(OR(B60=Charges!$B$68,B60=Charges!$B$69,B60=Charges!$B$70),IF(MOD(C60,12)=0,VLOOKUP(B60,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},3000,3000,{"$f":"IF(B60=1,0,IF(B60<>\"\",(M60+N60)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G60), 0.5*Term*aprem)*(1+Indexation*(B60-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B60, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B60<>\"\",AQ60*VLOOKUP(Age+'4%_Excl_ST'!B60-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B60<>\"\",B60<=Term),IF(C60<61,Charges!$C$31,W59*(1+(B60<>B59)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,R60+CR59-BB59),\"\")","v":466543.73114514392},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,IF(C60=Input!$O$18,Input!$O$19,R60+CR59-Z60-BE59)),\"\")","v":465668.8828451439},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,CI60+CJ60,AB60*(1+Charges!$D$10)),0)","v":467193.36159224616},{"$f":"IF(Input!$W$55=1,CK60+CL60,( 1-(1-CW60)^(1/12))*(AC60))","v":450.10435115324856},{"$f":"AC60*Charges!$D$28/12","v":525.59253179127688},0,450.10435115324856,{"$f":"IF(Input!$W$55=1,CM60+CN60,MAX(AC60-AG60,0))","v":466743.25724109291},1000000,{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,466743.25724109291,{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B60<>\"\",((Flat_Extra/1000)/12)*AQ60*AO60+Input!$H$34*V60*AP60,\"\")","v":0},0,0,500000,{"$f":"IF(B60<>\"\",IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B60<>\"\",B60<=Term-3),MIN(AU60,Charges!$H$11),0)","v":500000},{"$f":"IF(C60=1,MIN(AV60,AW60),IF(AV60=0,0,MIN(AW60-AY59,IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$I$100,5)/Mode,0))))*(B60<=Term-3)","v":0},0,{"$f":"IF(B60<>\"\",IF(BH60>0,IF(AH61<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,MIN(IF(MOD(C60,12)=0,VLOOKUP(B60,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM60,AH60),AH60-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C60<60,0,IF(MOD(C60,12)=0,(BC60<60)*SUM(INDIRECT($BF$7&(C60+11)&\":\"&$BF$7&C59))+(BC60>=60)*SUMPRODUCT($BD$12:BD60,$BE$12:$BE60),0))","v":0},1000000,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,IF(MOD(C60,12)=0,VLOOKUP(B60,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},466743.25724109291,-100000,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B60<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B60<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B60<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B60<=Charges!$C$88),0)","v":0},{"$f":"IF(B60<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B60<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW60*BY60*Input!$H$35+BX60*BZ60*Input!$H$36","v":0},0,{"$f":"CB60*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM59+IF(MOD(C60-1,12)=0,CN59,0)-BE59,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C60-1,12)=0,H60*D60,CN59),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG60-(B60>PPT)*Z60)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH60-(B60<=PPT)*Z60)*(1+Charges!$D$10),0)","v":0},{"$f":"CI60*Charges!$C$22/12","v":0},0,0,{"$f":"CJ60-CL60-(B60<=PPT)*AF60*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C60=\"\",MOD(C60-1,12)=0,B60>PPT),0%,100%/12+CO59),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B60>PPT),0%,100%-CO60)","v":0},{"$f":"IF(B60>=Charges!$B$68,IF(MOD(C60,12)=0,(Loyalty_Bonus+Charges!$C$69*(B60-11))*AH60,0),0)","v":0},466743.25724109291,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,50,0,100000,0,0,{"$f":"IF(AND(B61<>\"\", B61<=10),VLOOKUP(B61,Charges!$C$40:$F$50, 4, 0), IF(AND(B61<>\"\", B61 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B61=Charges!$B$68,B61=Charges!$B$69,B61=Charges!$B$70),IF(MOD(C61,12)=0,VLOOKUP(B61,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B61=1,0,IF(B61<>\"\",(M61+N61)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G61), 0.5*Term*aprem)*(1+Indexation*(B61-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B61, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B61<>\"\",AQ61*VLOOKUP(Age+'4%_Excl_ST'!B61-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B61<>\"\",B61<=Term),IF(C61<61,Charges!$C$31,W60*(1+(B61<>B60)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,R61+CR60-BB60),\"\")","v":466743.25724109291},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,IF(C61=Input!$O$18,Input!$O$19,R61+CR60-Z61-BE60)),\"\")","v":465868.4089410929},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,CI61+CJ61,AB61*(1+Charges!$D$10)),0)","v":467393.54088471306},{"$f":"IF(Input!$W$55=1,CK61+CL61,( 1-(1-CW61)^(1/12))*(AC61))","v":450.29720828256018},{"$f":"AC61*Charges!$D$28/12","v":525.81773349530215},0,450.29720828256018,{"$f":"IF(Input!$W$55=1,CM61+CN61,MAX(AC61-AG61,0))","v":466943.24367643049},1000000,{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,466943.24367643049,{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B61<>\"\",((Flat_Extra/1000)/12)*AQ61*AO61+Input!$H$34*V61*AP61,\"\")","v":0},0,0,500000,{"$f":"IF(B61<>\"\",IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B61<>\"\",B61<=Term-3),MIN(AU61,Charges!$H$11),0)","v":500000},{"$f":"IF(C61=1,MIN(AV61,AW61),IF(AV61=0,0,MIN(AW61-AY60,IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$I$100,5)/Mode,0))))*(B61<=Term-3)","v":0},0,{"$f":"IF(B61<>\"\",IF(BH61>0,IF(AH62<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,MIN(IF(MOD(C61,12)=0,VLOOKUP(B61,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM61,AH61),AH61-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C61<60,0,IF(MOD(C61,12)=0,(BC61<60)*SUM(INDIRECT($BF$7&(C61+11)&\":\"&$BF$7&C60))+(BC61>=60)*SUMPRODUCT($BD$12:BD61,$BE$12:$BE61),0))","v":0},1000000,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,IF(MOD(C61,12)=0,VLOOKUP(B61,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},466943.24367643049,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B61<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B61<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B61<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B61<=Charges!$C$88),0)","v":0},{"$f":"IF(B61<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B61<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW61*BY61*Input!$H$35+BX61*BZ61*Input!$H$36","v":0},0,{"$f":"CB61*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM60+IF(MOD(C61-1,12)=0,CN60,0)-BE60,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C61-1,12)=0,H61*D61,CN60),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG61-(B61>PPT)*Z61)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH61-(B61<=PPT)*Z61)*(1+Charges!$D$10),0)","v":0},{"$f":"CI61*Charges!$C$22/12","v":0},0,0,{"$f":"CJ61-CL61-(B61<=PPT)*AF61*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C61=\"\",MOD(C61-1,12)=0,B61>PPT),0%,100%/12+CO60),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B61>PPT),0%,100%-CO61)","v":0},{"$f":"IF(B61>=Charges!$B$68,IF(MOD(C61,12)=0,(Loyalty_Bonus+Charges!$C$69*(B61-11))*AH61,0),0)","v":0},466943.24367643049,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,51,0,100000,0,0,{"$f":"IF(AND(B62<>\"\", B62<=10),VLOOKUP(B62,Charges!$C$40:$F$50, 4, 0), IF(AND(B62<>\"\", B62 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B62=Charges!$B$68,B62=Charges!$B$69,B62=Charges!$B$70),IF(MOD(C62,12)=0,VLOOKUP(B62,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B62=1,0,IF(B62<>\"\",(M62+N62)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G62), 0.5*Term*aprem)*(1+Indexation*(B62-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B62, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B62<>\"\",AQ62*VLOOKUP(Age+'4%_Excl_ST'!B62-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B62<>\"\",B62<=Term),IF(C62<61,Charges!$C$31,W61*(1+(B62<>B61)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,R62+CR61-BB61),\"\")","v":466943.24367643049},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,IF(C62=Input!$O$18,Input!$O$19,R62+CR61-Z62-BE61)),\"\")","v":466068.39537643048},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,CI62+CJ62,AB62*(1+Charges!$D$10)),0)","v":467594.18202359992},{"$f":"IF(Input!$W$55=1,CK62+CL62,( 1-(1-CW62)^(1/12))*(AC62))","v":450.4905103648619},{"$f":"AC62*Charges!$D$28/12","v":526.04345477654988},0,450.4905103648619,{"$f":"IF(Input!$W$55=1,CM62+CN62,MAX(AC62-AG62,0))","v":467143.69151323504},1000000,{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,467143.69151323504,{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B62<>\"\",((Flat_Extra/1000)/12)*AQ62*AO62+Input!$H$34*V62*AP62,\"\")","v":0},0,0,500000,{"$f":"IF(B62<>\"\",IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B62<>\"\",B62<=Term-3),MIN(AU62,Charges!$H$11),0)","v":500000},{"$f":"IF(C62=1,MIN(AV62,AW62),IF(AV62=0,0,MIN(AW62-AY61,IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$I$100,5)/Mode,0))))*(B62<=Term-3)","v":0},0,{"$f":"IF(B62<>\"\",IF(BH62>0,IF(AH63<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,MIN(IF(MOD(C62,12)=0,VLOOKUP(B62,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM62,AH62),AH62-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C62<60,0,IF(MOD(C62,12)=0,(BC62<60)*SUM(INDIRECT($BF$7&(C62+11)&\":\"&$BF$7&C61))+(BC62>=60)*SUMPRODUCT($BD$12:BD62,$BE$12:$BE62),0))","v":0},1000000,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,IF(MOD(C62,12)=0,VLOOKUP(B62,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},467143.69151323504,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B62<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B62<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B62<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B62<=Charges!$C$88),0)","v":0},{"$f":"IF(B62<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B62<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW62*BY62*Input!$H$35+BX62*BZ62*Input!$H$36","v":0},0,{"$f":"CB62*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM61+IF(MOD(C62-1,12)=0,CN61,0)-BE61,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C62-1,12)=0,H62*D62,CN61),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG62-(B62>PPT)*Z62)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH62-(B62<=PPT)*Z62)*(1+Charges!$D$10),0)","v":0},{"$f":"CI62*Charges!$C$22/12","v":0},0,0,{"$f":"CJ62-CL62-(B62<=PPT)*AF62*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C62=\"\",MOD(C62-1,12)=0,B62>PPT),0%,100%/12+CO61),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B62>PPT),0%,100%-CO62)","v":0},{"$f":"IF(B62>=Charges!$B$68,IF(MOD(C62,12)=0,(Loyalty_Bonus+Charges!$C$69*(B62-11))*AH62,0),0)","v":0},467143.69151323504,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,52,0,100000,0,0,{"$f":"IF(AND(B63<>\"\", B63<=10),VLOOKUP(B63,Charges!$C$40:$F$50, 4, 0), IF(AND(B63<>\"\", B63 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B63=Charges!$B$68,B63=Charges!$B$69,B63=Charges!$B$70),IF(MOD(C63,12)=0,VLOOKUP(B63,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B63=1,0,IF(B63<>\"\",(M63+N63)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G63), 0.5*Term*aprem)*(1+Indexation*(B63-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B63, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B63<>\"\",AQ63*VLOOKUP(Age+'4%_Excl_ST'!B63-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B63<>\"\",B63<=Term),IF(C63<61,Charges!$C$31,W62*(1+(B63<>B62)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,R63+CR62-BB62),\"\")","v":467143.69151323504},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,IF(C63=Input!$O$18,Input!$O$19,R63+CR62-Z63-BE62)),\"\")","v":466268.84321323503},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,CI63+CJ63,AB63*(1+Charges!$D$10)),0)","v":467795.28607446206},{"$f":"IF(Input!$W$55=1,CK63+CL63,( 1-(1-CW63)^(1/12))*(AC63))","v":450.68425842673309},{"$f":"AC63*Charges!$D$28/12","v":526.26969683376979},0,450.68425842673309,{"$f":"IF(Input!$W$55=1,CM63+CN63,MAX(AC63-AG63,0))","v":467344.60181603534},1000000,{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,467344.60181603534,{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B63<>\"\",((Flat_Extra/1000)/12)*AQ63*AO63+Input!$H$34*V63*AP63,\"\")","v":0},0,0,500000,{"$f":"IF(B63<>\"\",IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B63<>\"\",B63<=Term-3),MIN(AU63,Charges!$H$11),0)","v":500000},{"$f":"IF(C63=1,MIN(AV63,AW63),IF(AV63=0,0,MIN(AW63-AY62,IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$I$100,5)/Mode,0))))*(B63<=Term-3)","v":0},0,{"$f":"IF(B63<>\"\",IF(BH63>0,IF(AH64<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,MIN(IF(MOD(C63,12)=0,VLOOKUP(B63,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM63,AH63),AH63-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C63<60,0,IF(MOD(C63,12)=0,(BC63<60)*SUM(INDIRECT($BF$7&(C63+11)&\":\"&$BF$7&C62))+(BC63>=60)*SUMPRODUCT($BD$12:BD63,$BE$12:$BE63),0))","v":0},1000000,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,IF(MOD(C63,12)=0,VLOOKUP(B63,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},467344.60181603534,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B63<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B63<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B63<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B63<=Charges!$C$88),0)","v":0},{"$f":"IF(B63<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B63<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW63*BY63*Input!$H$35+BX63*BZ63*Input!$H$36","v":0},0,{"$f":"CB63*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM62+IF(MOD(C63-1,12)=0,CN62,0)-BE62,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C63-1,12)=0,H63*D63,CN62),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG63-(B63>PPT)*Z63)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH63-(B63<=PPT)*Z63)*(1+Charges!$D$10),0)","v":0},{"$f":"CI63*Charges!$C$22/12","v":0},0,0,{"$f":"CJ63-CL63-(B63<=PPT)*AF63*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C63=\"\",MOD(C63-1,12)=0,B63>PPT),0%,100%/12+CO62),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B63>PPT),0%,100%-CO63)","v":0},{"$f":"IF(B63>=Charges!$B$68,IF(MOD(C63,12)=0,(Loyalty_Bonus+Charges!$C$69*(B63-11))*AH63,0),0)","v":0},467344.60181603534,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,53,0,100000,0,0,{"$f":"IF(AND(B64<>\"\", B64<=10),VLOOKUP(B64,Charges!$C$40:$F$50, 4, 0), IF(AND(B64<>\"\", B64 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B64=Charges!$B$68,B64=Charges!$B$69,B64=Charges!$B$70),IF(MOD(C64,12)=0,VLOOKUP(B64,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B64=1,0,IF(B64<>\"\",(M64+N64)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G64), 0.5*Term*aprem)*(1+Indexation*(B64-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B64, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B64<>\"\",AQ64*VLOOKUP(Age+'4%_Excl_ST'!B64-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B64<>\"\",B64<=Term),IF(C64<61,Charges!$C$31,W63*(1+(B64<>B63)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,R64+CR63-BB63),\"\")","v":467344.60181603534},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,IF(C64=Input!$O$18,Input!$O$19,R64+CR63-Z64-BE63)),\"\")","v":466469.75351603533},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,CI64+CJ64,AB64*(1+Charges!$D$10)),0)","v":467996.85410531331},{"$f":"IF(Input!$W$55=1,CK64+CL64,( 1-(1-CW64)^(1/12))*(AC64))","v":450.87845349712177},{"$f":"AC64*Charges!$D$28/12","v":526.49646086847747},0,450.87845349712177,{"$f":"IF(Input!$W$55=1,CM64+CN64,MAX(AC64-AG64,0))","v":467545.97565181617},1000000,{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,467545.97565181617,{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B64<>\"\",((Flat_Extra/1000)/12)*AQ64*AO64+Input!$H$34*V64*AP64,\"\")","v":0},0,0,500000,{"$f":"IF(B64<>\"\",IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B64<>\"\",B64<=Term-3),MIN(AU64,Charges!$H$11),0)","v":500000},{"$f":"IF(C64=1,MIN(AV64,AW64),IF(AV64=0,0,MIN(AW64-AY63,IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$I$100,5)/Mode,0))))*(B64<=Term-3)","v":0},0,{"$f":"IF(B64<>\"\",IF(BH64>0,IF(AH65<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,MIN(IF(MOD(C64,12)=0,VLOOKUP(B64,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM64,AH64),AH64-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C64<60,0,IF(MOD(C64,12)=0,(BC64<60)*SUM(INDIRECT($BF$7&(C64+11)&\":\"&$BF$7&C63))+(BC64>=60)*SUMPRODUCT($BD$12:BD64,$BE$12:$BE64),0))","v":0},1000000,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,IF(MOD(C64,12)=0,VLOOKUP(B64,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},467545.97565181617,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B64<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B64<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B64<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B64<=Charges!$C$88),0)","v":0},{"$f":"IF(B64<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B64<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW64*BY64*Input!$H$35+BX64*BZ64*Input!$H$36","v":0},0,{"$f":"CB64*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM63+IF(MOD(C64-1,12)=0,CN63,0)-BE63,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C64-1,12)=0,H64*D64,CN63),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG64-(B64>PPT)*Z64)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH64-(B64<=PPT)*Z64)*(1+Charges!$D$10),0)","v":0},{"$f":"CI64*Charges!$C$22/12","v":0},0,0,{"$f":"CJ64-CL64-(B64<=PPT)*AF64*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C64=\"\",MOD(C64-1,12)=0,B64>PPT),0%,100%/12+CO63),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B64>PPT),0%,100%-CO64)","v":0},{"$f":"IF(B64>=Charges!$B$68,IF(MOD(C64,12)=0,(Loyalty_Bonus+Charges!$C$69*(B64-11))*AH64,0),0)","v":0},467545.97565181617,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,54,0,100000,0,0,{"$f":"IF(AND(B65<>\"\", B65<=10),VLOOKUP(B65,Charges!$C$40:$F$50, 4, 0), IF(AND(B65<>\"\", B65 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B65=Charges!$B$68,B65=Charges!$B$69,B65=Charges!$B$70),IF(MOD(C65,12)=0,VLOOKUP(B65,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B65=1,0,IF(B65<>\"\",(M65+N65)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G65), 0.5*Term*aprem)*(1+Indexation*(B65-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B65, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B65<>\"\",AQ65*VLOOKUP(Age+'4%_Excl_ST'!B65-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B65<>\"\",B65<=Term),IF(C65<61,Charges!$C$31,W64*(1+(B65<>B64)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,R65+CR64-BB64),\"\")","v":467545.97565181617},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,IF(C65=Input!$O$18,Input!$O$19,R65+CR64-Z65-BE64)),\"\")","v":466671.12735181616},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,CI65+CJ65,AB65*(1+Charges!$D$10)),0)","v":468198.88718663144},{"$f":"IF(Input!$W$55=1,CK65+CL65,( 1-(1-CW65)^(1/12))*(AC65))","v":451.07309660734978},{"$f":"AC65*Charges!$D$28/12","v":526.72374808496033},0,451.07309660734978,{"$f":"IF(Input!$W$55=1,CM65+CN65,MAX(AC65-AG65,0))","v":467747.8140900241},1000000,{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,467747.8140900241,{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B65<>\"\",((Flat_Extra/1000)/12)*AQ65*AO65+Input!$H$34*V65*AP65,\"\")","v":0},0,0,500000,{"$f":"IF(B65<>\"\",IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B65<>\"\",B65<=Term-3),MIN(AU65,Charges!$H$11),0)","v":500000},{"$f":"IF(C65=1,MIN(AV65,AW65),IF(AV65=0,0,MIN(AW65-AY64,IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$I$100,5)/Mode,0))))*(B65<=Term-3)","v":0},0,{"$f":"IF(B65<>\"\",IF(BH65>0,IF(AH66<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,MIN(IF(MOD(C65,12)=0,VLOOKUP(B65,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM65,AH65),AH65-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C65<60,0,IF(MOD(C65,12)=0,(BC65<60)*SUM(INDIRECT($BF$7&(C65+11)&\":\"&$BF$7&C64))+(BC65>=60)*SUMPRODUCT($BD$12:BD65,$BE$12:$BE65),0))","v":0},1000000,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,IF(MOD(C65,12)=0,VLOOKUP(B65,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},467747.8140900241,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B65<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B65<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B65<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B65<=Charges!$C$88),0)","v":0},{"$f":"IF(B65<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B65<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW65*BY65*Input!$H$35+BX65*BZ65*Input!$H$36","v":0},0,{"$f":"CB65*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM64+IF(MOD(C65-1,12)=0,CN64,0)-BE64,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C65-1,12)=0,H65*D65,CN64),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG65-(B65>PPT)*Z65)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH65-(B65<=PPT)*Z65)*(1+Charges!$D$10),0)","v":0},{"$f":"CI65*Charges!$C$22/12","v":0},0,0,{"$f":"CJ65-CL65-(B65<=PPT)*AF65*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C65=\"\",MOD(C65-1,12)=0,B65>PPT),0%,100%/12+CO64),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B65>PPT),0%,100%-CO65)","v":0},{"$f":"IF(B65>=Charges!$B$68,IF(MOD(C65,12)=0,(Loyalty_Bonus+Charges!$C$69*(B65-11))*AH65,0),0)","v":0},467747.8140900241,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,55,0,100000,0,0,{"$f":"IF(AND(B66<>\"\", B66<=10),VLOOKUP(B66,Charges!$C$40:$F$50, 4, 0), IF(AND(B66<>\"\", B66 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B66=Charges!$B$68,B66=Charges!$B$69,B66=Charges!$B$70),IF(MOD(C66,12)=0,VLOOKUP(B66,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B66=1,0,IF(B66<>\"\",(M66+N66)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G66), 0.5*Term*aprem)*(1+Indexation*(B66-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B66, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B66<>\"\",AQ66*VLOOKUP(Age+'4%_Excl_ST'!B66-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B66<>\"\",B66<=Term),IF(C66<61,Charges!$C$31,W65*(1+(B66<>B65)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,R66+CR65-BB65),\"\")","v":467747.8140900241},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,IF(C66=Input!$O$18,Input!$O$19,R66+CR65-Z66-BE65)),\"\")","v":466872.96579002409},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,CI66+CJ66,AB66*(1+Charges!$D$10)),0)","v":468401.3863913641},{"$f":"IF(Input!$W$55=1,CK66+CL66,( 1-(1-CW66)^(1/12))*(AC66))","v":451.2681887911184},{"$f":"AC66*Charges!$D$28/12","v":526.95155969028463},0,451.2681887911184,{"$f":"IF(Input!$W$55=1,CM66+CN66,MAX(AC66-AG66,0))","v":467950.11820257298},1000000,{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,467950.11820257298,{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B66<>\"\",((Flat_Extra/1000)/12)*AQ66*AO66+Input!$H$34*V66*AP66,\"\")","v":0},0,0,500000,{"$f":"IF(B66<>\"\",IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B66<>\"\",B66<=Term-3),MIN(AU66,Charges!$H$11),0)","v":500000},{"$f":"IF(C66=1,MIN(AV66,AW66),IF(AV66=0,0,MIN(AW66-AY65,IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$I$100,5)/Mode,0))))*(B66<=Term-3)","v":0},0,{"$f":"IF(B66<>\"\",IF(BH66>0,IF(AH67<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,MIN(IF(MOD(C66,12)=0,VLOOKUP(B66,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM66,AH66),AH66-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C66<60,0,IF(MOD(C66,12)=0,(BC66<60)*SUM(INDIRECT($BF$7&(C66+11)&\":\"&$BF$7&C65))+(BC66>=60)*SUMPRODUCT($BD$12:BD66,$BE$12:$BE66),0))","v":0},1000000,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,IF(MOD(C66,12)=0,VLOOKUP(B66,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},467950.11820257298,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B66<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B66<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B66<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B66<=Charges!$C$88),0)","v":0},{"$f":"IF(B66<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B66<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW66*BY66*Input!$H$35+BX66*BZ66*Input!$H$36","v":0},0,{"$f":"CB66*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM65+IF(MOD(C66-1,12)=0,CN65,0)-BE65,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C66-1,12)=0,H66*D66,CN65),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG66-(B66>PPT)*Z66)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH66-(B66<=PPT)*Z66)*(1+Charges!$D$10),0)","v":0},{"$f":"CI66*Charges!$C$22/12","v":0},0,0,{"$f":"CJ66-CL66-(B66<=PPT)*AF66*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C66=\"\",MOD(C66-1,12)=0,B66>PPT),0%,100%/12+CO65),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B66>PPT),0%,100%-CO66)","v":0},{"$f":"IF(B66>=Charges!$B$68,IF(MOD(C66,12)=0,(Loyalty_Bonus+Charges!$C$69*(B66-11))*AH66,0),0)","v":0},467950.11820257298,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,56,0,100000,0,0,{"$f":"IF(AND(B67<>\"\", B67<=10),VLOOKUP(B67,Charges!$C$40:$F$50, 4, 0), IF(AND(B67<>\"\", B67 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B67=Charges!$B$68,B67=Charges!$B$69,B67=Charges!$B$70),IF(MOD(C67,12)=0,VLOOKUP(B67,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B67=1,0,IF(B67<>\"\",(M67+N67)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G67), 0.5*Term*aprem)*(1+Indexation*(B67-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B67, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B67<>\"\",AQ67*VLOOKUP(Age+'4%_Excl_ST'!B67-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B67<>\"\",B67<=Term),IF(C67<61,Charges!$C$31,W66*(1+(B67<>B66)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,R67+CR66-BB66),\"\")","v":467950.11820257298},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,IF(C67=Input!$O$18,Input!$O$19,R67+CR66-Z67-BE66)),\"\")","v":467075.26990257297},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,CI67+CJ67,AB67*(1+Charges!$D$10)),0)","v":468604.3527949343},{"$f":"IF(Input!$W$55=1,CK67+CL67,( 1-(1-CW67)^(1/12))*(AC67))","v":451.46373108451388},{"$f":"AC67*Charges!$D$28/12","v":527.17989689430112},0,451.46373108451388,{"$f":"IF(Input!$W$55=1,CM67+CN67,MAX(AC67-AG67,0))","v":468152.88906384975},1000000,{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,468152.88906384975,{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B67<>\"\",((Flat_Extra/1000)/12)*AQ67*AO67+Input!$H$34*V67*AP67,\"\")","v":0},0,0,500000,{"$f":"IF(B67<>\"\",IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B67<>\"\",B67<=Term-3),MIN(AU67,Charges!$H$11),0)","v":500000},{"$f":"IF(C67=1,MIN(AV67,AW67),IF(AV67=0,0,MIN(AW67-AY66,IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$I$100,5)/Mode,0))))*(B67<=Term-3)","v":0},0,{"$f":"IF(B67<>\"\",IF(BH67>0,IF(AH68<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,MIN(IF(MOD(C67,12)=0,VLOOKUP(B67,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM67,AH67),AH67-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C67<60,0,IF(MOD(C67,12)=0,(BC67<60)*SUM(INDIRECT($BF$7&(C67+11)&\":\"&$BF$7&C66))+(BC67>=60)*SUMPRODUCT($BD$12:BD67,$BE$12:$BE67),0))","v":0},1000000,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,IF(MOD(C67,12)=0,VLOOKUP(B67,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},468152.88906384975,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B67<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B67<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B67<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B67<=Charges!$C$88),0)","v":0},{"$f":"IF(B67<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B67<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW67*BY67*Input!$H$35+BX67*BZ67*Input!$H$36","v":0},0,{"$f":"CB67*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM66+IF(MOD(C67-1,12)=0,CN66,0)-BE66,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C67-1,12)=0,H67*D67,CN66),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG67-(B67>PPT)*Z67)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH67-(B67<=PPT)*Z67)*(1+Charges!$D$10),0)","v":0},{"$f":"CI67*Charges!$C$22/12","v":0},0,0,{"$f":"CJ67-CL67-(B67<=PPT)*AF67*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C67=\"\",MOD(C67-1,12)=0,B67>PPT),0%,100%/12+CO66),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B67>PPT),0%,100%-CO67)","v":0},{"$f":"IF(B67>=Charges!$B$68,IF(MOD(C67,12)=0,(Loyalty_Bonus+Charges!$C$69*(B67-11))*AH67,0),0)","v":0},468152.88906384975,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,57,0,100000,0,0,{"$f":"IF(AND(B68<>\"\", B68<=10),VLOOKUP(B68,Charges!$C$40:$F$50, 4, 0), IF(AND(B68<>\"\", B68 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B68=Charges!$B$68,B68=Charges!$B$69,B68=Charges!$B$70),IF(MOD(C68,12)=0,VLOOKUP(B68,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B68=1,0,IF(B68<>\"\",(M68+N68)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G68), 0.5*Term*aprem)*(1+Indexation*(B68-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B68, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B68<>\"\",AQ68*VLOOKUP(Age+'4%_Excl_ST'!B68-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B68<>\"\",B68<=Term),IF(C68<61,Charges!$C$31,W67*(1+(B68<>B67)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,R68+CR67-BB67),\"\")","v":468152.88906384975},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,IF(C68=Input!$O$18,Input!$O$19,R68+CR67-Z68-BE67)),\"\")","v":467278.04076384974},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,CI68+CJ68,AB68*(1+Charges!$D$10)),0)","v":468807.7874752463},{"$f":"IF(Input!$W$55=1,CK68+CL68,( 1-(1-CW68)^(1/12))*(AC68))","v":451.65972452601278},{"$f":"AC68*Charges!$D$28/12","v":527.40876090965207},0,451.65972452601278,{"$f":"IF(Input!$W$55=1,CM68+CN68,MAX(AC68-AG68,0))","v":468356.1277507203},1000000,{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,468356.1277507203,{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B68<>\"\",((Flat_Extra/1000)/12)*AQ68*AO68+Input!$H$34*V68*AP68,\"\")","v":0},0,0,500000,{"$f":"IF(B68<>\"\",IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B68<>\"\",B68<=Term-3),MIN(AU68,Charges!$H$11),0)","v":500000},{"$f":"IF(C68=1,MIN(AV68,AW68),IF(AV68=0,0,MIN(AW68-AY67,IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$I$100,5)/Mode,0))))*(B68<=Term-3)","v":0},0,{"$f":"IF(B68<>\"\",IF(BH68>0,IF(AH69<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,MIN(IF(MOD(C68,12)=0,VLOOKUP(B68,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM68,AH68),AH68-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C68<60,0,IF(MOD(C68,12)=0,(BC68<60)*SUM(INDIRECT($BF$7&(C68+11)&\":\"&$BF$7&C67))+(BC68>=60)*SUMPRODUCT($BD$12:BD68,$BE$12:$BE68),0))","v":0},1000000,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,IF(MOD(C68,12)=0,VLOOKUP(B68,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},468356.1277507203,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B68<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B68<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B68<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B68<=Charges!$C$88),0)","v":0},{"$f":"IF(B68<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B68<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW68*BY68*Input!$H$35+BX68*BZ68*Input!$H$36","v":0},0,{"$f":"CB68*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM67+IF(MOD(C68-1,12)=0,CN67,0)-BE67,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C68-1,12)=0,H68*D68,CN67),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG68-(B68>PPT)*Z68)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH68-(B68<=PPT)*Z68)*(1+Charges!$D$10),0)","v":0},{"$f":"CI68*Charges!$C$22/12","v":0},0,0,{"$f":"CJ68-CL68-(B68<=PPT)*AF68*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C68=\"\",MOD(C68-1,12)=0,B68>PPT),0%,100%/12+CO67),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B68>PPT),0%,100%-CO68)","v":0},{"$f":"IF(B68>=Charges!$B$68,IF(MOD(C68,12)=0,(Loyalty_Bonus+Charges!$C$69*(B68-11))*AH68,0),0)","v":0},468356.1277507203,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,58,0,100000,0,0,{"$f":"IF(AND(B69<>\"\", B69<=10),VLOOKUP(B69,Charges!$C$40:$F$50, 4, 0), IF(AND(B69<>\"\", B69 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B69=Charges!$B$68,B69=Charges!$B$69,B69=Charges!$B$70),IF(MOD(C69,12)=0,VLOOKUP(B69,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B69=1,0,IF(B69<>\"\",(M69+N69)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G69), 0.5*Term*aprem)*(1+Indexation*(B69-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B69, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B69<>\"\",AQ69*VLOOKUP(Age+'4%_Excl_ST'!B69-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B69<>\"\",B69<=Term),IF(C69<61,Charges!$C$31,W68*(1+(B69<>B68)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,R69+CR68-BB68),\"\")","v":468356.1277507203},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,IF(C69=Input!$O$18,Input!$O$19,R69+CR68-Z69-BE68)),\"\")","v":467481.27945072029},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,CI69+CJ69,AB69*(1+Charges!$D$10)),0)","v":469011.69151269138},{"$f":"IF(Input!$W$55=1,CK69+CL69,( 1-(1-CW69)^(1/12))*(AC69))","v":451.85617015648779},{"$f":"AC69*Charges!$D$28/12","v":527.63815295177778},0,451.85617015648779,{"$f":"IF(Input!$W$55=1,CM69+CN69,MAX(AC69-AG69,0))","v":468559.83534253488},1000000,{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,468559.83534253488,{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B69<>\"\",((Flat_Extra/1000)/12)*AQ69*AO69+Input!$H$34*V69*AP69,\"\")","v":0},0,0,500000,{"$f":"IF(B69<>\"\",IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B69<>\"\",B69<=Term-3),MIN(AU69,Charges!$H$11),0)","v":500000},{"$f":"IF(C69=1,MIN(AV69,AW69),IF(AV69=0,0,MIN(AW69-AY68,IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$I$100,5)/Mode,0))))*(B69<=Term-3)","v":0},0,{"$f":"IF(B69<>\"\",IF(BH69>0,IF(AH70<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,MIN(IF(MOD(C69,12)=0,VLOOKUP(B69,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM69,AH69),AH69-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C69<60,0,IF(MOD(C69,12)=0,(BC69<60)*SUM(INDIRECT($BF$7&(C69+11)&\":\"&$BF$7&C68))+(BC69>=60)*SUMPRODUCT($BD$12:BD69,$BE$12:$BE69),0))","v":0},1000000,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,IF(MOD(C69,12)=0,VLOOKUP(B69,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},468559.83534253488,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B69<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B69<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B69<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B69<=Charges!$C$88),0)","v":0},{"$f":"IF(B69<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B69<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW69*BY69*Input!$H$35+BX69*BZ69*Input!$H$36","v":0},0,{"$f":"CB69*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM68+IF(MOD(C69-1,12)=0,CN68,0)-BE68,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C69-1,12)=0,H69*D69,CN68),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG69-(B69>PPT)*Z69)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH69-(B69<=PPT)*Z69)*(1+Charges!$D$10),0)","v":0},{"$f":"CI69*Charges!$C$22/12","v":0},0,0,{"$f":"CJ69-CL69-(B69<=PPT)*AF69*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C69=\"\",MOD(C69-1,12)=0,B69>PPT),0%,100%/12+CO68),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B69>PPT),0%,100%-CO69)","v":0},{"$f":"IF(B69>=Charges!$B$68,IF(MOD(C69,12)=0,(Loyalty_Bonus+Charges!$C$69*(B69-11))*AH69,0),0)","v":0},468559.83534253488,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,59,0,100000,0,0,{"$f":"IF(AND(B70<>\"\", B70<=10),VLOOKUP(B70,Charges!$C$40:$F$50, 4, 0), IF(AND(B70<>\"\", B70 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B70=Charges!$B$68,B70=Charges!$B$69,B70=Charges!$B$70),IF(MOD(C70,12)=0,VLOOKUP(B70,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B70=1,0,IF(B70<>\"\",(M70+N70)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G70), 0.5*Term*aprem)*(1+Indexation*(B70-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B70, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B70<>\"\",AQ70*VLOOKUP(Age+'4%_Excl_ST'!B70-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B70<>\"\",B70<=Term),IF(C70<61,Charges!$C$31,W69*(1+(B70<>B69)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,R70+CR69-BB69),\"\")","v":468559.83534253488},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,IF(C70=Input!$O$18,Input!$O$19,R70+CR69-Z70-BE69)),\"\")","v":467684.98704253486},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,CI70+CJ70,AB70*(1+Charges!$D$10)),0)","v":469216.06599015318},{"$f":"IF(Input!$W$55=1,CK70+CL70,( 1-(1-CW70)^(1/12))*(AC70))","v":452.0530690192129},{"$f":"AC70*Charges!$D$28/12","v":527.8680742389223},0,452.0530690192129,{"$f":"IF(Input!$W$55=1,CM70+CN70,MAX(AC70-AG70,0))","v":468764.01292113395},1000000,{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,468764.01292113395,{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B70<>\"\",((Flat_Extra/1000)/12)*AQ70*AO70+Input!$H$34*V70*AP70,\"\")","v":0},0,0,500000,{"$f":"IF(B70<>\"\",IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B70<>\"\",B70<=Term-3),MIN(AU70,Charges!$H$11),0)","v":500000},{"$f":"IF(C70=1,MIN(AV70,AW70),IF(AV70=0,0,MIN(AW70-AY69,IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$I$100,5)/Mode,0))))*(B70<=Term-3)","v":0},0,{"$f":"IF(B70<>\"\",IF(BH70>0,IF(AH71<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,MIN(IF(MOD(C70,12)=0,VLOOKUP(B70,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM70,AH70),AH70-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C70<60,0,IF(MOD(C70,12)=0,(BC70<60)*SUM(INDIRECT($BF$7&(C70+11)&\":\"&$BF$7&C69))+(BC70>=60)*SUMPRODUCT($BD$12:BD70,$BE$12:$BE70),0))","v":0},1000000,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,IF(MOD(C70,12)=0,VLOOKUP(B70,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},468764.01292113395,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B70<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B70<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B70<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B70<=Charges!$C$88),0)","v":0},{"$f":"IF(B70<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B70<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW70*BY70*Input!$H$35+BX70*BZ70*Input!$H$36","v":0},0,{"$f":"CB70*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM69+IF(MOD(C70-1,12)=0,CN69,0)-BE69,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C70-1,12)=0,H70*D70,CN69),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG70-(B70>PPT)*Z70)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH70-(B70<=PPT)*Z70)*(1+Charges!$D$10),0)","v":0},{"$f":"CI70*Charges!$C$22/12","v":0},0,0,{"$f":"CJ70-CL70-(B70<=PPT)*AF70*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C70=\"\",MOD(C70-1,12)=0,B70>PPT),0%,100%/12+CO69),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B70>PPT),0%,100%-CO70)","v":0},{"$f":"IF(B70>=Charges!$B$68,IF(MOD(C70,12)=0,(Loyalty_Bonus+Charges!$C$69*(B70-11))*AH70,0),0)","v":0},468764.01292113395,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,60,0,100000,0,0,{"$f":"IF(AND(B71<>\"\", B71<=10),VLOOKUP(B71,Charges!$C$40:$F$50, 4, 0), IF(AND(B71<>\"\", B71 >10), 100%, 0))","v":0.97},0,100000,0,0,0,{"$f":"IF(OR(B71=Charges!$B$68,B71=Charges!$B$69,B71=Charges!$B$70),IF(MOD(C71,12)=0,VLOOKUP(B71,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B71=1,0,IF(B71<>\"\",(M71+N71)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G71), 0.5*Term*aprem)*(1+Indexation*(B71-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B71, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},{"$f":"IF(B71<>\"\",AQ71*VLOOKUP(Age+'4%_Excl_ST'!B71-1, Mortality,2,0)/12000,\"\")","v":554.84829999999999},{"$f":"MIN(IF(AND(B71<>\"\",B71<=Term),IF(C71<61,Charges!$C$31,W70*(1+(B71<>B70)*Charges!$C$32))),500)","v":320},0,320,874.84829999999999,{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,R71+CR70-BB70),\"\")","v":468764.01292113395},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,IF(C71=Input!$O$18,Input!$O$19,R71+CR70-Z71-BE70)),\"\")","v":467889.16462113394},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,CI71+CJ71,AB71*(1+Charges!$D$10)),0)","v":469420.91199301399},{"$f":"IF(Input!$W$55=1,CK71+CL71,( 1-(1-CW71)^(1/12))*(AC71))","v":452.25042215986917},{"$f":"AC71*Charges!$D$28/12","v":528.09852599214071},0,452.25042215986917,{"$f":"IF(Input!$W$55=1,CM71+CN71,MAX(AC71-AG71,0))","v":468968.66157085414},1000000,{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,468968.66157085414,{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B71<>\"\",((Flat_Extra/1000)/12)*AQ71*AO71+Input!$H$34*V71*AP71,\"\")","v":0},0,0,500000,{"$f":"IF(B71<>\"\",IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B71<>\"\",B71<=Term-3),MIN(AU71,Charges!$H$11),0)","v":500000},{"$f":"IF(C71=1,MIN(AV71,AW71),IF(AV71=0,0,MIN(AW71-AY70,IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$I$100,5)/Mode,0))))*(B71<=Term-3)","v":0},0,{"$f":"IF(B71<>\"\",IF(BH71>0,IF(AH72<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,MIN(IF(MOD(C71,12)=0,VLOOKUP(B71,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM71,AH71),AH71-Charges!$D$73*aprem)))),0),0)*0","v":0},49,0,0,{"$f":"IF(C71<60,0,IF(MOD(C71,12)=0,(BC71<60)*SUM(INDIRECT($BF$7&(C71+11)&\":\"&$BF$7&C70))+(BC71>=60)*SUMPRODUCT($BD$12:BD71,$BE$12:$BE71),0))","v":0},1000000,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,IF(MOD(C71,12)=0,VLOOKUP(B71,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},468968.66157085414,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B71<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B71<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B71<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B71<=Charges!$C$88),0)","v":0},{"$f":"IF(B71<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B71<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW71*BY71*Input!$H$35+BX71*BZ71*Input!$H$36","v":0},0,{"$f":"CB71*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM70+IF(MOD(C71-1,12)=0,CN70,0)-BE70,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C71-1,12)=0,H71*D71,CN70),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG71-(B71>PPT)*Z71)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH71-(B71<=PPT)*Z71)*(1+Charges!$D$10),0)","v":0},{"$f":"CI71*Charges!$C$22/12","v":0},0,0,{"$f":"CJ71-CL71-(B71<=PPT)*AF71*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C71=\"\",MOD(C71-1,12)=0,B71>PPT),0%,100%/12+CO70),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B71>PPT),0%,100%-CO71)","v":0},{"$f":"IF(B71>=Charges!$B$68,IF(MOD(C71,12)=0,(Loyalty_Bonus+Charges!$C$69*(B71-11))*AH71,0),0)","v":0},468968.66157085414,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[0,6,61,0,0,0,0,{"$f":"IF(AND(B72<>\"\", B72<=10),VLOOKUP(B72,Charges!$C$40:$F$50, 4, 0), IF(AND(B72<>\"\", B72 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B72=Charges!$B$68,B72=Charges!$B$69,B72=Charges!$B$70),IF(MOD(C72,12)=0,VLOOKUP(B72,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B72=1,0,IF(B72<>\"\",(M72+N72)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G72), 0.5*Term*aprem)*(1+Indexation*(B72-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B72, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B72<>\"\",AQ72*VLOOKUP(Age+'4%_Excl_ST'!B72-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B72<>\"\",B72<=Term),IF(C72<61,Charges!$C$31,W71*(1+(B72<>B71)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,R72+CR71-BB71),\"\")","v":468968.66157085414},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,IF(C72=Input!$O$18,Input!$O$19,R72+CR71-Z72-BE71)),\"\")","v":468043.25682085415},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,CI72+CJ72,AB72*(1+Charges!$D$10)),0)","v":469575.50865049852},{"$f":"IF(Input!$W$55=1,CK72+CL72,( 1-(1-CW72)^(1/12))*(AC72))","v":452.39936397695834},{"$f":"AC72*Charges!$D$28/12","v":528.27244723181082},0,452.39936397695834,{"$f":"IF(Input!$W$55=1,CM72+CN72,MAX(AC72-AG72,0))","v":469123.10928652156},1000000,{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,469123.10928652156,{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B72<>\"\",((Flat_Extra/1000)/12)*AQ72*AO72+Input!$H$34*V72*AP72,\"\")","v":0},0,0,500000,{"$f":"IF(B72<>\"\",IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B72<>\"\",B72<=Term-3),MIN(AU72,Charges!$H$11),0)","v":500000},{"$f":"IF(C72=1,MIN(AV72,AW72),IF(AV72=0,0,MIN(AW72-AY71,IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$I$100,5)/Mode,0))))*(B72<=Term-3)","v":0},0,{"$f":"IF(B72<>\"\",IF(BH72>0,IF(AH73<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,MIN(IF(MOD(C72,12)=0,VLOOKUP(B72,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM72,AH72),AH72-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C72<60,0,IF(MOD(C72,12)=0,(BC72<60)*SUM(INDIRECT($BF$7&(C72+11)&\":\"&$BF$7&C71))+(BC72>=60)*SUMPRODUCT($BD$12:BD72,$BE$12:$BE72),0))","v":0},1000000,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,IF(MOD(C72,12)=0,VLOOKUP(B72,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},469123.10928652156,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B72<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B72<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B72<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B72<=Charges!$C$88),0)","v":0},{"$f":"IF(B72<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B72<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW72*BY72*Input!$H$35+BX72*BZ72*Input!$H$36","v":0},0,{"$f":"CB72*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM71+IF(MOD(C72-1,12)=0,CN71,0)-BE71,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C72-1,12)=0,H72*D72,CN71),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG72-(B72>PPT)*Z72)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH72-(B72<=PPT)*Z72)*(1+Charges!$D$10),0)","v":0},{"$f":"CI72*Charges!$C$22/12","v":0},0,0,{"$f":"CJ72-CL72-(B72<=PPT)*AF72*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C72=\"\",MOD(C72-1,12)=0,B72>PPT),0%,100%/12+CO71),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B72>PPT),0%,100%-CO72)","v":0},{"$f":"IF(B72>=Charges!$B$68,IF(MOD(C72,12)=0,(Loyalty_Bonus+Charges!$C$69*(B72-11))*AH72,0),0)","v":0},469123.10928652156,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,62,0,0,0,0,{"$f":"IF(AND(B73<>\"\", B73<=10),VLOOKUP(B73,Charges!$C$40:$F$50, 4, 0), IF(AND(B73<>\"\", B73 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B73=Charges!$B$68,B73=Charges!$B$69,B73=Charges!$B$70),IF(MOD(C73,12)=0,VLOOKUP(B73,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B73=1,0,IF(B73<>\"\",(M73+N73)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G73), 0.5*Term*aprem)*(1+Indexation*(B73-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B73, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B73<>\"\",AQ73*VLOOKUP(Age+'4%_Excl_ST'!B73-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B73<>\"\",B73<=Term),IF(C73<61,Charges!$C$31,W72*(1+(B73<>B72)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,R73+CR72-BB72),\"\")","v":469123.10928652156},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,IF(C73=Input!$O$18,Input!$O$19,R73+CR72-Z73-BE72)),\"\")","v":468197.70453652157},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,CI73+CJ73,AB73*(1+Charges!$D$10)),0)","v":469730.461987797},{"$f":"IF(Input!$W$55=1,CK73+CL73,( 1-(1-CW73)^(1/12))*(AC73))","v":452.54864942721832},{"$f":"AC73*Charges!$D$28/12","v":528.44676973627168},0,452.54864942721832,{"$f":"IF(Input!$W$55=1,CM73+CN73,MAX(AC73-AG73,0))","v":469277.91333836981},1000000,{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,469277.91333836981,{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B73<>\"\",((Flat_Extra/1000)/12)*AQ73*AO73+Input!$H$34*V73*AP73,\"\")","v":0},0,0,500000,{"$f":"IF(B73<>\"\",IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B73<>\"\",B73<=Term-3),MIN(AU73,Charges!$H$11),0)","v":500000},{"$f":"IF(C73=1,MIN(AV73,AW73),IF(AV73=0,0,MIN(AW73-AY72,IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$I$100,5)/Mode,0))))*(B73<=Term-3)","v":0},0,{"$f":"IF(B73<>\"\",IF(BH73>0,IF(AH74<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,MIN(IF(MOD(C73,12)=0,VLOOKUP(B73,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM73,AH73),AH73-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C73<60,0,IF(MOD(C73,12)=0,(BC73<60)*SUM(INDIRECT($BF$7&(C73+11)&\":\"&$BF$7&C72))+(BC73>=60)*SUMPRODUCT($BD$12:BD73,$BE$12:$BE73),0))","v":0},1000000,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,IF(MOD(C73,12)=0,VLOOKUP(B73,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},469277.91333836981,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B73<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B73<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B73<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B73<=Charges!$C$88),0)","v":0},{"$f":"IF(B73<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B73<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW73*BY73*Input!$H$35+BX73*BZ73*Input!$H$36","v":0},0,{"$f":"CB73*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM72+IF(MOD(C73-1,12)=0,CN72,0)-BE72,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C73-1,12)=0,H73*D73,CN72),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG73-(B73>PPT)*Z73)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH73-(B73<=PPT)*Z73)*(1+Charges!$D$10),0)","v":0},{"$f":"CI73*Charges!$C$22/12","v":0},0,0,{"$f":"CJ73-CL73-(B73<=PPT)*AF73*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C73=\"\",MOD(C73-1,12)=0,B73>PPT),0%,100%/12+CO72),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B73>PPT),0%,100%-CO73)","v":0},{"$f":"IF(B73>=Charges!$B$68,IF(MOD(C73,12)=0,(Loyalty_Bonus+Charges!$C$69*(B73-11))*AH73,0),0)","v":0},469277.91333836981,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,63,0,0,0,0,{"$f":"IF(AND(B74<>\"\", B74<=10),VLOOKUP(B74,Charges!$C$40:$F$50, 4, 0), IF(AND(B74<>\"\", B74 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B74=Charges!$B$68,B74=Charges!$B$69,B74=Charges!$B$70),IF(MOD(C74,12)=0,VLOOKUP(B74,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B74=1,0,IF(B74<>\"\",(M74+N74)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G74), 0.5*Term*aprem)*(1+Indexation*(B74-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B74, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B74<>\"\",AQ74*VLOOKUP(Age+'4%_Excl_ST'!B74-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B74<>\"\",B74<=Term),IF(C74<61,Charges!$C$31,W73*(1+(B74<>B73)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,R74+CR73-BB73),\"\")","v":469277.91333836981},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,IF(C74=Input!$O$18,Input!$O$19,R74+CR73-Z74-BE73)),\"\")","v":468352.50858836982},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,CI74+CJ74,AB74*(1+Charges!$D$10)),0)","v":469885.77282782824},{"$f":"IF(Input!$W$55=1,CK74+CL74,( 1-(1-CW74)^(1/12))*(AC74))","v":452.69827930346713},{"$f":"AC74*Charges!$D$28/12","v":528.62149443130681},0,452.69827930346713,{"$f":"IF(Input!$W$55=1,CM74+CN74,MAX(AC74-AG74,0))","v":469433.0745485248},1000000,{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,469433.0745485248,{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B74<>\"\",((Flat_Extra/1000)/12)*AQ74*AO74+Input!$H$34*V74*AP74,\"\")","v":0},0,0,500000,{"$f":"IF(B74<>\"\",IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B74<>\"\",B74<=Term-3),MIN(AU74,Charges!$H$11),0)","v":500000},{"$f":"IF(C74=1,MIN(AV74,AW74),IF(AV74=0,0,MIN(AW74-AY73,IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$I$100,5)/Mode,0))))*(B74<=Term-3)","v":0},0,{"$f":"IF(B74<>\"\",IF(BH74>0,IF(AH75<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,MIN(IF(MOD(C74,12)=0,VLOOKUP(B74,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM74,AH74),AH74-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C74<60,0,IF(MOD(C74,12)=0,(BC74<60)*SUM(INDIRECT($BF$7&(C74+11)&\":\"&$BF$7&C73))+(BC74>=60)*SUMPRODUCT($BD$12:BD74,$BE$12:$BE74),0))","v":0},1000000,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,IF(MOD(C74,12)=0,VLOOKUP(B74,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},469433.0745485248,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B74<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B74<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B74<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B74<=Charges!$C$88),0)","v":0},{"$f":"IF(B74<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B74<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW74*BY74*Input!$H$35+BX74*BZ74*Input!$H$36","v":0},0,{"$f":"CB74*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM73+IF(MOD(C74-1,12)=0,CN73,0)-BE73,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C74-1,12)=0,H74*D74,CN73),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG74-(B74>PPT)*Z74)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH74-(B74<=PPT)*Z74)*(1+Charges!$D$10),0)","v":0},{"$f":"CI74*Charges!$C$22/12","v":0},0,0,{"$f":"CJ74-CL74-(B74<=PPT)*AF74*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C74=\"\",MOD(C74-1,12)=0,B74>PPT),0%,100%/12+CO73),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B74>PPT),0%,100%-CO74)","v":0},{"$f":"IF(B74>=Charges!$B$68,IF(MOD(C74,12)=0,(Loyalty_Bonus+Charges!$C$69*(B74-11))*AH74,0),0)","v":0},469433.0745485248,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,64,0,0,0,0,{"$f":"IF(AND(B75<>\"\", B75<=10),VLOOKUP(B75,Charges!$C$40:$F$50, 4, 0), IF(AND(B75<>\"\", B75 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B75=Charges!$B$68,B75=Charges!$B$69,B75=Charges!$B$70),IF(MOD(C75,12)=0,VLOOKUP(B75,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B75=1,0,IF(B75<>\"\",(M75+N75)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G75), 0.5*Term*aprem)*(1+Indexation*(B75-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B75, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B75<>\"\",AQ75*VLOOKUP(Age+'4%_Excl_ST'!B75-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B75<>\"\",B75<=Term),IF(C75<61,Charges!$C$31,W74*(1+(B75<>B74)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,R75+CR74-BB74),\"\")","v":469433.0745485248},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,IF(C75=Input!$O$18,Input!$O$19,R75+CR74-Z75-BE74)),\"\")","v":468507.66979852482},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,CI75+CJ75,AB75*(1+Charges!$D$10)),0)","v":470041.44199540955},{"$f":"IF(Input!$W$55=1,CK75+CL75,( 1-(1-CW75)^(1/12))*(AC75))","v":452.848254400352},{"$f":"AC75*Charges!$D$28/12","v":528.7966222448357},0,452.848254400352,{"$f":"IF(Input!$W$55=1,CM75+CN75,MAX(AC75-AG75,0))","v":469588.59374100919},1000000,{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,469588.59374100919,{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B75<>\"\",((Flat_Extra/1000)/12)*AQ75*AO75+Input!$H$34*V75*AP75,\"\")","v":0},0,0,500000,{"$f":"IF(B75<>\"\",IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B75<>\"\",B75<=Term-3),MIN(AU75,Charges!$H$11),0)","v":500000},{"$f":"IF(C75=1,MIN(AV75,AW75),IF(AV75=0,0,MIN(AW75-AY74,IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$I$100,5)/Mode,0))))*(B75<=Term-3)","v":0},0,{"$f":"IF(B75<>\"\",IF(BH75>0,IF(AH76<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,MIN(IF(MOD(C75,12)=0,VLOOKUP(B75,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM75,AH75),AH75-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C75<60,0,IF(MOD(C75,12)=0,(BC75<60)*SUM(INDIRECT($BF$7&(C75+11)&\":\"&$BF$7&C74))+(BC75>=60)*SUMPRODUCT($BD$12:BD75,$BE$12:$BE75),0))","v":0},1000000,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,IF(MOD(C75,12)=0,VLOOKUP(B75,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},469588.59374100919,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B75<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B75<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B75<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B75<=Charges!$C$88),0)","v":0},{"$f":"IF(B75<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B75<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW75*BY75*Input!$H$35+BX75*BZ75*Input!$H$36","v":0},0,{"$f":"CB75*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM74+IF(MOD(C75-1,12)=0,CN74,0)-BE74,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C75-1,12)=0,H75*D75,CN74),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG75-(B75>PPT)*Z75)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH75-(B75<=PPT)*Z75)*(1+Charges!$D$10),0)","v":0},{"$f":"CI75*Charges!$C$22/12","v":0},0,0,{"$f":"CJ75-CL75-(B75<=PPT)*AF75*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C75=\"\",MOD(C75-1,12)=0,B75>PPT),0%,100%/12+CO74),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B75>PPT),0%,100%-CO75)","v":0},{"$f":"IF(B75>=Charges!$B$68,IF(MOD(C75,12)=0,(Loyalty_Bonus+Charges!$C$69*(B75-11))*AH75,0),0)","v":0},469588.59374100919,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,{"$f":"IF(C75<=Term*12,C75+1,\"\")","v":65},{"$f":"IFERROR(IF(C76<>\"\",IF(AND(MOD(C76-1,12/Mode)=0,B76<=Term),Prem/Mode,0),\"\")*A76, 0)","v":0},{"$f":"IFERROR(IF(B76<>\"\",(aprem),\"\")*A76, 0)","v":0},{"$f":"IF(B76<>\"\",AX76,\"\")","v":0},{"$f":"IF(B76<>\"\",D76+F76,\"\")","v":0},{"$f":"IF(AND(B76<>\"\", B76<=10),VLOOKUP(B76,Charges!$C$40:$F$50, 4, 0), IF(AND(B76<>\"\", B76 >10), 100%, 0))","v":0.97},0,{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12)=0,G76,G76+J75),\"\")","v":0},{"$f":"IFERROR(D76*H76, 0)","v":0},{"$f":"IF(B76<>\"\",(G76-K76)*Service_tax,0)*0","v":0},0,{"$f":"IF(OR(B76=Charges!$B$68,B76=Charges!$B$69,B76=Charges!$B$70),IF(MOD(C76,12)=0,VLOOKUP(B76,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B76<>\"\",G76-K76,\"\")","v":0},{"$f":"IF(B76<>\"\",G76-M76,\"\")","v":0},{"$f":"IF(B76=1,0,IF(B76<>\"\",(M76+N76)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B76<>\"\",M76-Q76,\"\")","v":0},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G76), 0.5*Term*aprem)*(1+Indexation*(B76-1)), 0)","v":1000000},{"$f":"IFERROR(VLOOKUP(B76, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E76/1000*(B76<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B76, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B76<>\"\",AQ76*VLOOKUP(Age+'4%_Excl_ST'!B76-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B76<>\"\",B76<=Term),IF(C76<61,Charges!$C$31,W75*(1+(B76<>B75)*Charges!$C$32))),500)","v":336},{"$f":"IF(B76<>\"\",W76*Service_tax,0)*0","v":0},{"$f":"W76+X76","v":336},925.40475000000004,{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,R76+CR75-BB75),\"\")","v":469588.59374100919},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,IF(C76=Input!$O$18,Input!$O$19,R76+CR75-Z76-BE75)),\"\")","v":468663.1889910092},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,CI76+CJ76,AB76*(1+Charges!$D$10)),0)","v":470197.47031726129},{"$f":"IF(Input!$W$55=1,CK76+CL76,( 1-(1-CW76)^(1/12))*(AC76))","v":452.99857551435338},{"$f":"AC76*Charges!$D$28/12","v":528.97215410691899},{"$f":"AD76*Service_tax*0","v":0},{"$f":"AD76+AF76","v":452.99857551435338},{"$f":"IF(Input!$W$55=1,CM76+CN76,MAX(AC76-AG76,0))","v":469744.47174174694},{"$f":"IF(B76<>\"\",S76,\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,{"$f":"IF(AND(B76<>\"\",B76<=Term),CR76-AM76,0)","v":469744.47174174694},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B76<>\"\",((Flat_Extra/1000)/12)*AQ76*AO76+Input!$H$34*V76*AP76,\"\")","v":0},{"$f":"IF(B76<>\"\",Service_tax*(V76+AR76+CB76),\"\")*0","v":0},{"$f":"IFERROR(L76+X76+AF76+AS76, 0)","v":0},{"$f":"IF(B76<>\"\",D76+AU75,\"\")","v":500000},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B76<>\"\",B76<=Term-3),MIN(AU76,Charges!$H$11),0)","v":500000},{"$f":"IF(C76=1,MIN(AV76,AW76),IF(AV76=0,0,MIN(AW76-AY75,IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$I$100,5)/Mode,0))))*(B76<=Term-3)","v":0},{"$f":"IF(C76=1,AX76,AX76+AY75)*(B76<=Term)","v":0},{"$f":"IF(B76<>\"\",IF(BH76>0,IF(AH77<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B76<>\"\",AZ76,0)","v":0},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,MIN(IF(MOD(C76,12)=0,VLOOKUP(B76,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM76,AH76),AH76-Charges!$D$73*aprem)))),0),0)*0","v":0},{"$f":"IF(B76<>\"\",Age+B76-1,\"\")","v":50},{"$f":"IF(B76<>\"\",IF(BC76+2>60,1,0),\"\")","v":0},{"$f":"IF(B76<>\"\",BB76,0)","v":0},{"$f":"IF(C76<60,0,IF(MOD(C76,12)=0,(BC76<60)*SUM(INDIRECT($BF$7&(C76+11)&\":\"&$BF$7&C75))+(BC76>=60)*SUMPRODUCT($BD$12:BD76,$BE$12:$BE76),0))","v":0},{"$f":"IF(B76<>\"\",IF(C76<=60,AI76,IF(MOD(C76,12)=0,AI76-BF76*0,BG75)),\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,IF(MOD(C76,12)=0,VLOOKUP(B76,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH76","v":469744.47174174694},{"$f":"IF(A76=1,-G76,0)+IF(C76=Term*12+1,BI75)+BB76","v":0},null,null,null,null,{"$f":"IF(B76>PPT, 0,PPT-B76)","v":0},{"$f":"IF(B76>=Term, 1,MIN(Term-B76+1,10))","v":5},{"$f":"10%*SA*(B76<=Term)","v":100000},0,null,null,{"$f":"Charges!$C$82/12*(B76<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B76<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B76<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B76<=Charges!$C$88),0)","v":0},{"$f":"IF(B76<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B76<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW76*BY76*Input!$H$35+BX76*BZ76*Input!$H$36","v":0},0,{"$f":"CB76*Charges!$C$6","v":0},{"$f":"CB76+CC76","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM75+IF(MOD(C76-1,12)=0,CN75,0)-BE75,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C76-1,12)=0,H76*D76,CN75),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG76-(B76>PPT)*Z76)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH76-(B76<=PPT)*Z76)*(1+Charges!$D$10),0)","v":0},{"$f":"CI76*Charges!$C$22/12","v":0},0,{"$f":"CI76-CK76+CQ75-(B76>PPT)*AF76","v":0},{"$f":"CJ76-CL76-(B76<=PPT)*AF76*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C76=\"\",MOD(C76-1,12)=0,B76>PPT),0%,100%/12+CO75),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B76>PPT),0%,100%-CO76)","v":0},{"$f":"IF(B76>=Charges!$B$68,IF(MOD(C76,12)=0,(Loyalty_Bonus+Charges!$C$69*(B76-11))*AH76,0),0)","v":0},469744.47174174694,0,null,{"$f":"IF(Term-B76 >8, avg_fmc_dfa2, IF(Term-B76 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.005E-2},{"$f":"IF(Term-B76 >16, avg_fmc_dfa6, IF(Term-B76 > 11, avg_fmc_dfa7,IF(Term-B76 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":9.7000000000000003E-3},{"$f":"IF(Term = 10, CU76, CV76)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B77<>\"\",IF(C77<=PPT*12,1,0),\"\")","v":0},{"$f":"IF(B76<=Term,INT((C77-1)/12+1),\"\")","v":6},66,0,0,0,0,{"$f":"IF(AND(B77<>\"\", B77<=10),VLOOKUP(B77,Charges!$C$40:$F$50, 4, 0), IF(AND(B77<>\"\", B77 >10), 100%, 0))","v":0.97},{"$f":"IF(D77<>0,(D77*H77)/(D77),0)","v":0},0,0,0,{"$f":"K77-L77","v":0},{"$f":"IF(OR(B77=Charges!$B$68,B77=Charges!$B$69,B77=Charges!$B$70),IF(MOD(C77,12)=0,VLOOKUP(B77,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B77=1,0,IF(B77<>\"\",(M77+N77)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G77), 0.5*Term*aprem)*(1+Indexation*(B77-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B77, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B77<>\"\",AQ77*VLOOKUP(Age+'4%_Excl_ST'!B77-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B77<>\"\",B77<=Term),IF(C77<61,Charges!$C$31,W76*(1+(B77<>B76)*Charges!$C$32))),500)","v":336},0,336,{"$f":"IF(B77<>\"\",V77+Y77+AS77+AR77+CB77,\"\")","v":925.40475000000004},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,R77+CR76-BB76),\"\")","v":469744.47174174694},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,IF(C77=Input!$O$18,Input!$O$19,R77+CR76-Z77-BE76)),\"\")","v":468819.06699174695},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,CI77+CJ77,AB77*(1+Charges!$D$10)),0)","v":470353.8586220112},{"$f":"IF(Input!$W$55=1,CK77+CL77,( 1-(1-CW77)^(1/12))*(AC77))","v":453.14924344378954},{"$f":"AC77*Charges!$D$28/12","v":529.1480909497626},0,453.14924344378954,{"$f":"IF(Input!$W$55=1,CM77+CN77,MAX(AC77-AG77,0))","v":469900.70937856741},1000000,{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",MIN(E77*AJ77,CR77*AK77,AL77),\"\")","v":0},469900.70937856741,{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S77+T77+U77","v":1428860},{"$f":"IF(B77<>\"\",((Flat_Extra/1000)/12)*AQ77*AO77+Input!$H$34*V77*AP77,\"\")","v":0},0,0,500000,{"$f":"IF(B77<>\"\",IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B77<>\"\",B77<=Term-3),MIN(AU77,Charges!$H$11),0)","v":500000},{"$f":"IF(C77=1,MIN(AV77,AW77),IF(AV77=0,0,MIN(AW77-AY76,IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$I$100,5)/Mode,0))))*(B77<=Term-3)","v":0},0,{"$f":"IF(B77<>\"\",IF(BH77>0,IF(AH78<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,MIN(IF(MOD(C77,12)=0,VLOOKUP(B77,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM77,AH77),AH77-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C77<60,0,IF(MOD(C77,12)=0,(BC77<60)*SUM(INDIRECT($BF$7&(C77+11)&\":\"&$BF$7&C76))+(BC77>=60)*SUMPRODUCT($BD$12:BD77,$BE$12:$BE77),0))","v":0},1000000,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,IF(MOD(C77,12)=0,VLOOKUP(B77,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},469900.70937856741,0,null,null,null,null,0,5,100000,{"$f":"E77","v":0},null,null,{"$f":"Charges!$C$82/12*(B77<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B77<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B77<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B77<=Charges!$C$88),0)","v":0},{"$f":"IF(B77<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B77<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW77*BY77*Input!$H$35+BX77*BZ77*Input!$H$36","v":0},{"$f":"BW77+CA77+BX77","v":0},{"$f":"CB77*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM76+IF(MOD(C77-1,12)=0,CN76,0)-BE76,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C77-1,12)=0,H77*D77,CN76),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG77-(B77>PPT)*Z77)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH77-(B77<=PPT)*Z77)*(1+Charges!$D$10),0)","v":0},{"$f":"CI77*Charges!$C$22/12","v":0},{"$f":"CJ77*SUMPRODUCT($CO$11:$CP$11,CO77:CP77)/12","v":0},0,{"$f":"CJ77-CL77-(B77<=PPT)*AF77*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C77=\"\",MOD(C77-1,12)=0,B77>PPT),0%,100%/12+CO76),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B77>PPT),0%,100%-CO77)","v":0},{"$f":"IF(B77>=Charges!$B$68,IF(MOD(C77,12)=0,(Loyalty_Bonus+Charges!$C$69*(B77-11))*AH77,0),0)","v":0},{"$f":"AH77 +CQ77","v":469900.70937856741},0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,67,0,0,0,0,{"$f":"IF(AND(B78<>\"\", B78<=10),VLOOKUP(B78,Charges!$C$40:$F$50, 4, 0), IF(AND(B78<>\"\", B78 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B78=Charges!$B$68,B78=Charges!$B$69,B78=Charges!$B$70),IF(MOD(C78,12)=0,VLOOKUP(B78,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B78=1,0,IF(B78<>\"\",(M78+N78)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G78), 0.5*Term*aprem)*(1+Indexation*(B78-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B78, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B78<>\"\",AQ78*VLOOKUP(Age+'4%_Excl_ST'!B78-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B78<>\"\",B78<=Term),IF(C78<61,Charges!$C$31,W77*(1+(B78<>B77)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,R78+CR77-BB77),\"\")","v":469900.70937856741},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,IF(C78=Input!$O$18,Input!$O$19,R78+CR77-Z78-BE77)),\"\")","v":468975.30462856742},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,CI78+CJ78,AB78*(1+Charges!$D$10)),0)","v":470510.60774019884},{"$f":"IF(Input!$W$55=1,CK78+CL78,( 1-(1-CW78)^(1/12))*(AC78))","v":453.30025898882047},{"$f":"AC78*Charges!$D$28/12","v":529.32443370772364},0,453.30025898882047,{"$f":"IF(Input!$W$55=1,CM78+CN78,MAX(AC78-AG78,0))","v":470057.30748121004},1000000,{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470057.30748121004,{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B78<>\"\",((Flat_Extra/1000)/12)*AQ78*AO78+Input!$H$34*V78*AP78,\"\")","v":0},0,0,500000,{"$f":"IF(B78<>\"\",IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B78<>\"\",B78<=Term-3),MIN(AU78,Charges!$H$11),0)","v":500000},{"$f":"IF(C78=1,MIN(AV78,AW78),IF(AV78=0,0,MIN(AW78-AY77,IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$I$100,5)/Mode,0))))*(B78<=Term-3)","v":0},0,{"$f":"IF(B78<>\"\",IF(BH78>0,IF(AH79<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,MIN(IF(MOD(C78,12)=0,VLOOKUP(B78,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM78,AH78),AH78-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C78<60,0,IF(MOD(C78,12)=0,(BC78<60)*SUM(INDIRECT($BF$7&(C78+11)&\":\"&$BF$7&C77))+(BC78>=60)*SUMPRODUCT($BD$12:BD78,$BE$12:$BE78),0))","v":0},1000000,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,IF(MOD(C78,12)=0,VLOOKUP(B78,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470057.30748121004,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B78<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B78<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B78<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B78<=Charges!$C$88),0)","v":0},{"$f":"IF(B78<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B78<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW78*BY78*Input!$H$35+BX78*BZ78*Input!$H$36","v":0},0,{"$f":"CB78*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM77+IF(MOD(C78-1,12)=0,CN77,0)-BE77,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C78-1,12)=0,H78*D78,CN77),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG78-(B78>PPT)*Z78)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH78-(B78<=PPT)*Z78)*(1+Charges!$D$10),0)","v":0},{"$f":"CI78*Charges!$C$22/12","v":0},0,0,{"$f":"CJ78-CL78-(B78<=PPT)*AF78*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C78=\"\",MOD(C78-1,12)=0,B78>PPT),0%,100%/12+CO77),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B78>PPT),0%,100%-CO78)","v":0},{"$f":"IF(B78>=Charges!$B$68,IF(MOD(C78,12)=0,(Loyalty_Bonus+Charges!$C$69*(B78-11))*AH78,0),0)","v":0},470057.30748121004,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,68,0,0,0,0,{"$f":"IF(AND(B79<>\"\", B79<=10),VLOOKUP(B79,Charges!$C$40:$F$50, 4, 0), IF(AND(B79<>\"\", B79 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B79=Charges!$B$68,B79=Charges!$B$69,B79=Charges!$B$70),IF(MOD(C79,12)=0,VLOOKUP(B79,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B79=1,0,IF(B79<>\"\",(M79+N79)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G79), 0.5*Term*aprem)*(1+Indexation*(B79-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B79, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B79<>\"\",AQ79*VLOOKUP(Age+'4%_Excl_ST'!B79-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B79<>\"\",B79<=Term),IF(C79<61,Charges!$C$31,W78*(1+(B79<>B78)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,R79+CR78-BB78),\"\")","v":470057.30748121004},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,IF(C79=Input!$O$18,Input!$O$19,R79+CR78-Z79-BE78)),\"\")","v":469131.90273121005},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,CI79+CJ79,AB79*(1+Charges!$D$10)),0)","v":470667.71850427991},{"$f":"IF(Input!$W$55=1,CK79+CL79,( 1-(1-CW79)^(1/12))*(AC79))","v":453.45162295145235},{"$f":"AC79*Charges!$D$28/12","v":529.50118331731494},0,453.45162295145235,{"$f":"IF(Input!$W$55=1,CM79+CN79,MAX(AC79-AG79,0))","v":470214.26688132848},1000000,{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470214.26688132848,{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B79<>\"\",((Flat_Extra/1000)/12)*AQ79*AO79+Input!$H$34*V79*AP79,\"\")","v":0},0,0,500000,{"$f":"IF(B79<>\"\",IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B79<>\"\",B79<=Term-3),MIN(AU79,Charges!$H$11),0)","v":500000},{"$f":"IF(C79=1,MIN(AV79,AW79),IF(AV79=0,0,MIN(AW79-AY78,IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$I$100,5)/Mode,0))))*(B79<=Term-3)","v":0},0,{"$f":"IF(B79<>\"\",IF(BH79>0,IF(AH80<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,MIN(IF(MOD(C79,12)=0,VLOOKUP(B79,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM79,AH79),AH79-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C79<60,0,IF(MOD(C79,12)=0,(BC79<60)*SUM(INDIRECT($BF$7&(C79+11)&\":\"&$BF$7&C78))+(BC79>=60)*SUMPRODUCT($BD$12:BD79,$BE$12:$BE79),0))","v":0},1000000,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,IF(MOD(C79,12)=0,VLOOKUP(B79,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470214.26688132848,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B79<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B79<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B79<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B79<=Charges!$C$88),0)","v":0},{"$f":"IF(B79<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B79<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW79*BY79*Input!$H$35+BX79*BZ79*Input!$H$36","v":0},0,{"$f":"CB79*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM78+IF(MOD(C79-1,12)=0,CN78,0)-BE78,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C79-1,12)=0,H79*D79,CN78),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG79-(B79>PPT)*Z79)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH79-(B79<=PPT)*Z79)*(1+Charges!$D$10),0)","v":0},{"$f":"CI79*Charges!$C$22/12","v":0},0,0,{"$f":"CJ79-CL79-(B79<=PPT)*AF79*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C79=\"\",MOD(C79-1,12)=0,B79>PPT),0%,100%/12+CO78),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B79>PPT),0%,100%-CO79)","v":0},{"$f":"IF(B79>=Charges!$B$68,IF(MOD(C79,12)=0,(Loyalty_Bonus+Charges!$C$69*(B79-11))*AH79,0),0)","v":0},470214.26688132848,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,69,0,0,0,0,{"$f":"IF(AND(B80<>\"\", B80<=10),VLOOKUP(B80,Charges!$C$40:$F$50, 4, 0), IF(AND(B80<>\"\", B80 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B80=Charges!$B$68,B80=Charges!$B$69,B80=Charges!$B$70),IF(MOD(C80,12)=0,VLOOKUP(B80,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B80=1,0,IF(B80<>\"\",(M80+N80)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G80), 0.5*Term*aprem)*(1+Indexation*(B80-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B80, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B80<>\"\",AQ80*VLOOKUP(Age+'4%_Excl_ST'!B80-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B80<>\"\",B80<=Term),IF(C80<61,Charges!$C$31,W79*(1+(B80<>B79)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,R80+CR79-BB79),\"\")","v":470214.26688132848},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,IF(C80=Input!$O$18,Input!$O$19,R80+CR79-Z80-BE79)),\"\")","v":469288.8621313285},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,CI80+CJ80,AB80*(1+Charges!$D$10)),0)","v":470825.19174863066},{"$f":"IF(Input!$W$55=1,CK80+CL80,( 1-(1-CW80)^(1/12))*(AC80))","v":453.60333613554155},{"$f":"AC80*Charges!$D$28/12","v":529.67834071720949},0,453.60333613554155,{"$f":"IF(Input!$W$55=1,CM80+CN80,MAX(AC80-AG80,0))","v":470371.5884124951},1000000,{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470371.5884124951,{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B80<>\"\",((Flat_Extra/1000)/12)*AQ80*AO80+Input!$H$34*V80*AP80,\"\")","v":0},0,0,500000,{"$f":"IF(B80<>\"\",IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B80<>\"\",B80<=Term-3),MIN(AU80,Charges!$H$11),0)","v":500000},{"$f":"IF(C80=1,MIN(AV80,AW80),IF(AV80=0,0,MIN(AW80-AY79,IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$I$100,5)/Mode,0))))*(B80<=Term-3)","v":0},0,{"$f":"IF(B80<>\"\",IF(BH80>0,IF(AH81<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,MIN(IF(MOD(C80,12)=0,VLOOKUP(B80,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM80,AH80),AH80-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C80<60,0,IF(MOD(C80,12)=0,(BC80<60)*SUM(INDIRECT($BF$7&(C80+11)&\":\"&$BF$7&C79))+(BC80>=60)*SUMPRODUCT($BD$12:BD80,$BE$12:$BE80),0))","v":0},1000000,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,IF(MOD(C80,12)=0,VLOOKUP(B80,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470371.5884124951,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B80<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B80<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B80<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B80<=Charges!$C$88),0)","v":0},{"$f":"IF(B80<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B80<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW80*BY80*Input!$H$35+BX80*BZ80*Input!$H$36","v":0},0,{"$f":"CB80*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM79+IF(MOD(C80-1,12)=0,CN79,0)-BE79,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C80-1,12)=0,H80*D80,CN79),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG80-(B80>PPT)*Z80)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH80-(B80<=PPT)*Z80)*(1+Charges!$D$10),0)","v":0},{"$f":"CI80*Charges!$C$22/12","v":0},0,0,{"$f":"CJ80-CL80-(B80<=PPT)*AF80*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C80=\"\",MOD(C80-1,12)=0,B80>PPT),0%,100%/12+CO79),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B80>PPT),0%,100%-CO80)","v":0},{"$f":"IF(B80>=Charges!$B$68,IF(MOD(C80,12)=0,(Loyalty_Bonus+Charges!$C$69*(B80-11))*AH80,0),0)","v":0},470371.5884124951,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,70,0,0,0,0,{"$f":"IF(AND(B81<>\"\", B81<=10),VLOOKUP(B81,Charges!$C$40:$F$50, 4, 0), IF(AND(B81<>\"\", B81 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B81=Charges!$B$68,B81=Charges!$B$69,B81=Charges!$B$70),IF(MOD(C81,12)=0,VLOOKUP(B81,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B81=1,0,IF(B81<>\"\",(M81+N81)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G81), 0.5*Term*aprem)*(1+Indexation*(B81-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B81, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B81<>\"\",AQ81*VLOOKUP(Age+'4%_Excl_ST'!B81-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B81<>\"\",B81<=Term),IF(C81<61,Charges!$C$31,W80*(1+(B81<>B80)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,R81+CR80-BB80),\"\")","v":470371.5884124951},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,IF(C81=Input!$O$18,Input!$O$19,R81+CR80-Z81-BE80)),\"\")","v":469446.18366249511},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,CI81+CJ81,AB81*(1+Charges!$D$10)),0)","v":470983.02830955246},{"$f":"IF(Input!$W$55=1,CK81+CL81,( 1-(1-CW81)^(1/12))*(AC81))","v":453.75539934679915},{"$f":"AC81*Charges!$D$28/12","v":529.85590684824649},0,453.75539934679915,{"$f":"IF(Input!$W$55=1,CM81+CN81,MAX(AC81-AG81,0))","v":470529.27291020565},1000000,{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470529.27291020565,{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B81<>\"\",((Flat_Extra/1000)/12)*AQ81*AO81+Input!$H$34*V81*AP81,\"\")","v":0},0,0,500000,{"$f":"IF(B81<>\"\",IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B81<>\"\",B81<=Term-3),MIN(AU81,Charges!$H$11),0)","v":500000},{"$f":"IF(C81=1,MIN(AV81,AW81),IF(AV81=0,0,MIN(AW81-AY80,IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$I$100,5)/Mode,0))))*(B81<=Term-3)","v":0},0,{"$f":"IF(B81<>\"\",IF(BH81>0,IF(AH82<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,MIN(IF(MOD(C81,12)=0,VLOOKUP(B81,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM81,AH81),AH81-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C81<60,0,IF(MOD(C81,12)=0,(BC81<60)*SUM(INDIRECT($BF$7&(C81+11)&\":\"&$BF$7&C80))+(BC81>=60)*SUMPRODUCT($BD$12:BD81,$BE$12:$BE81),0))","v":0},1000000,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,IF(MOD(C81,12)=0,VLOOKUP(B81,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470529.27291020565,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B81<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B81<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B81<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B81<=Charges!$C$88),0)","v":0},{"$f":"IF(B81<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B81<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW81*BY81*Input!$H$35+BX81*BZ81*Input!$H$36","v":0},0,{"$f":"CB81*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM80+IF(MOD(C81-1,12)=0,CN80,0)-BE80,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C81-1,12)=0,H81*D81,CN80),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG81-(B81>PPT)*Z81)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH81-(B81<=PPT)*Z81)*(1+Charges!$D$10),0)","v":0},{"$f":"CI81*Charges!$C$22/12","v":0},0,0,{"$f":"CJ81-CL81-(B81<=PPT)*AF81*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C81=\"\",MOD(C81-1,12)=0,B81>PPT),0%,100%/12+CO80),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B81>PPT),0%,100%-CO81)","v":0},{"$f":"IF(B81>=Charges!$B$68,IF(MOD(C81,12)=0,(Loyalty_Bonus+Charges!$C$69*(B81-11))*AH81,0),0)","v":0},470529.27291020565,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,71,0,0,0,0,{"$f":"IF(AND(B82<>\"\", B82<=10),VLOOKUP(B82,Charges!$C$40:$F$50, 4, 0), IF(AND(B82<>\"\", B82 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B82=Charges!$B$68,B82=Charges!$B$69,B82=Charges!$B$70),IF(MOD(C82,12)=0,VLOOKUP(B82,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B82=1,0,IF(B82<>\"\",(M82+N82)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G82), 0.5*Term*aprem)*(1+Indexation*(B82-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B82, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B82<>\"\",AQ82*VLOOKUP(Age+'4%_Excl_ST'!B82-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B82<>\"\",B82<=Term),IF(C82<61,Charges!$C$31,W81*(1+(B82<>B81)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,R82+CR81-BB81),\"\")","v":470529.27291020565},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,IF(C82=Input!$O$18,Input!$O$19,R82+CR81-Z82-BE81)),\"\")","v":469603.86816020566},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,CI82+CJ82,AB82*(1+Charges!$D$10)),0)","v":471141.2290252762},{"$f":"IF(Input!$W$55=1,CK82+CL82,( 1-(1-CW82)^(1/12))*(AC82))","v":453.90781339279533},{"$f":"AC82*Charges!$D$28/12","v":530.03388265343574},0,453.90781339279533,{"$f":"IF(Input!$W$55=1,CM82+CN82,MAX(AC82-AG82,0))","v":470687.32121188339},1000000,{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470687.32121188339,{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B82<>\"\",((Flat_Extra/1000)/12)*AQ82*AO82+Input!$H$34*V82*AP82,\"\")","v":0},0,0,500000,{"$f":"IF(B82<>\"\",IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B82<>\"\",B82<=Term-3),MIN(AU82,Charges!$H$11),0)","v":500000},{"$f":"IF(C82=1,MIN(AV82,AW82),IF(AV82=0,0,MIN(AW82-AY81,IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$I$100,5)/Mode,0))))*(B82<=Term-3)","v":0},0,{"$f":"IF(B82<>\"\",IF(BH82>0,IF(AH83<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,MIN(IF(MOD(C82,12)=0,VLOOKUP(B82,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM82,AH82),AH82-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C82<60,0,IF(MOD(C82,12)=0,(BC82<60)*SUM(INDIRECT($BF$7&(C82+11)&\":\"&$BF$7&C81))+(BC82>=60)*SUMPRODUCT($BD$12:BD82,$BE$12:$BE82),0))","v":0},1000000,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,IF(MOD(C82,12)=0,VLOOKUP(B82,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470687.32121188339,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B82<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B82<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B82<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B82<=Charges!$C$88),0)","v":0},{"$f":"IF(B82<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B82<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW82*BY82*Input!$H$35+BX82*BZ82*Input!$H$36","v":0},0,{"$f":"CB82*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM81+IF(MOD(C82-1,12)=0,CN81,0)-BE81,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C82-1,12)=0,H82*D82,CN81),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG82-(B82>PPT)*Z82)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH82-(B82<=PPT)*Z82)*(1+Charges!$D$10),0)","v":0},{"$f":"CI82*Charges!$C$22/12","v":0},0,0,{"$f":"CJ82-CL82-(B82<=PPT)*AF82*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C82=\"\",MOD(C82-1,12)=0,B82>PPT),0%,100%/12+CO81),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B82>PPT),0%,100%-CO82)","v":0},{"$f":"IF(B82>=Charges!$B$68,IF(MOD(C82,12)=0,(Loyalty_Bonus+Charges!$C$69*(B82-11))*AH82,0),0)","v":0},470687.32121188339,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,72,0,0,0,0,{"$f":"IF(AND(B83<>\"\", B83<=10),VLOOKUP(B83,Charges!$C$40:$F$50, 4, 0), IF(AND(B83<>\"\", B83 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B83=Charges!$B$68,B83=Charges!$B$69,B83=Charges!$B$70),IF(MOD(C83,12)=0,VLOOKUP(B83,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B83=1,0,IF(B83<>\"\",(M83+N83)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G83), 0.5*Term*aprem)*(1+Indexation*(B83-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B83, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B83<>\"\",AQ83*VLOOKUP(Age+'4%_Excl_ST'!B83-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B83<>\"\",B83<=Term),IF(C83<61,Charges!$C$31,W82*(1+(B83<>B82)*Charges!$C$32))),500)","v":336},0,336,925.40475000000004,{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,R83+CR82-BB82),\"\")","v":470687.32121188339},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,IF(C83=Input!$O$18,Input!$O$19,R83+CR82-Z83-BE82)),\"\")","v":469761.9164618834},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,CI83+CJ83,AB83*(1+Charges!$D$10)),0)","v":471299.79473596666},{"$f":"IF(Input!$W$55=1,CK83+CL83,( 1-(1-CW83)^(1/12))*(AC83))","v":454.06057908296316},{"$f":"AC83*Charges!$D$28/12","v":530.21226907796245},0,454.06057908296316,{"$f":"IF(Input!$W$55=1,CM83+CN83,MAX(AC83-AG83,0))","v":470845.73415688367},1000000,{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470845.73415688367,{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B83<>\"\",((Flat_Extra/1000)/12)*AQ83*AO83+Input!$H$34*V83*AP83,\"\")","v":0},0,0,500000,{"$f":"IF(B83<>\"\",IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B83<>\"\",B83<=Term-3),MIN(AU83,Charges!$H$11),0)","v":500000},{"$f":"IF(C83=1,MIN(AV83,AW83),IF(AV83=0,0,MIN(AW83-AY82,IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$I$100,5)/Mode,0))))*(B83<=Term-3)","v":0},0,{"$f":"IF(B83<>\"\",IF(BH83>0,IF(AH84<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,MIN(IF(MOD(C83,12)=0,VLOOKUP(B83,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM83,AH83),AH83-Charges!$D$73*aprem)))),0),0)*0","v":0},50,0,0,{"$f":"IF(C83<60,0,IF(MOD(C83,12)=0,(BC83<60)*SUM(INDIRECT($BF$7&(C83+11)&\":\"&$BF$7&C82))+(BC83>=60)*SUMPRODUCT($BD$12:BD83,$BE$12:$BE83),0))","v":0},1000000,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,IF(MOD(C83,12)=0,VLOOKUP(B83,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470845.73415688367,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B83<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B83<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B83<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B83<=Charges!$C$88),0)","v":0},{"$f":"IF(B83<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B83<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW83*BY83*Input!$H$35+BX83*BZ83*Input!$H$36","v":0},0,{"$f":"CB83*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM82+IF(MOD(C83-1,12)=0,CN82,0)-BE82,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C83-1,12)=0,H83*D83,CN82),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG83-(B83>PPT)*Z83)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH83-(B83<=PPT)*Z83)*(1+Charges!$D$10),0)","v":0},{"$f":"CI83*Charges!$C$22/12","v":0},0,0,{"$f":"CJ83-CL83-(B83<=PPT)*AF83*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C83=\"\",MOD(C83-1,12)=0,B83>PPT),0%,100%/12+CO82),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B83>PPT),0%,100%-CO83)","v":0},{"$f":"IF(B83>=Charges!$B$68,IF(MOD(C83,12)=0,(Loyalty_Bonus+Charges!$C$69*(B83-11))*AH83,0),0)","v":0},470845.73415688367,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,73,0,0,0,0,{"$f":"IF(AND(B84<>\"\", B84<=10),VLOOKUP(B84,Charges!$C$40:$F$50, 4, 0), IF(AND(B84<>\"\", B84 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B84=Charges!$B$68,B84=Charges!$B$69,B84=Charges!$B$70),IF(MOD(C84,12)=0,VLOOKUP(B84,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B84=1,0,IF(B84<>\"\",(M84+N84)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G84), 0.5*Term*aprem)*(1+Indexation*(B84-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B84, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B84<>\"\",AQ84*VLOOKUP(Age+'4%_Excl_ST'!B84-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B84<>\"\",B84<=Term),IF(C84<61,Charges!$C$31,W83*(1+(B84<>B83)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,R84+CR83-BB83),\"\")","v":470845.73415688367},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,IF(C84=Input!$O$18,Input!$O$19,R84+CR83-Z84-BE83)),\"\")","v":469874.81755688367},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,CI84+CJ84,AB84*(1+Charges!$D$10)),0)","v":471413.06543977308},{"$f":"IF(Input!$W$55=1,CK84+CL84,( 1-(1-CW84)^(1/12))*(AC84))","v":454.16970656813913},{"$f":"AC84*Charges!$D$28/12","v":530.33969861974469},0,454.16970656813913,{"$f":"IF(Input!$W$55=1,CM84+CN84,MAX(AC84-AG84,0))","v":470958.89573320496},1000000,{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,470958.89573320496,{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B84<>\"\",((Flat_Extra/1000)/12)*AQ84*AO84+Input!$H$34*V84*AP84,\"\")","v":0},0,0,500000,{"$f":"IF(B84<>\"\",IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B84<>\"\",B84<=Term-3),MIN(AU84,Charges!$H$11),0)","v":500000},{"$f":"IF(C84=1,MIN(AV84,AW84),IF(AV84=0,0,MIN(AW84-AY83,IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$I$100,5)/Mode,0))))*(B84<=Term-3)","v":0},0,{"$f":"IF(B84<>\"\",IF(BH84>0,IF(AH85<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,MIN(IF(MOD(C84,12)=0,VLOOKUP(B84,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM84,AH84),AH84-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C84<60,0,IF(MOD(C84,12)=0,(BC84<60)*SUM(INDIRECT($BF$7&(C84+11)&\":\"&$BF$7&C83))+(BC84>=60)*SUMPRODUCT($BD$12:BD84,$BE$12:$BE84),0))","v":0},1000000,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,IF(MOD(C84,12)=0,VLOOKUP(B84,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},470958.89573320496,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B84<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B84<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B84<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B84<=Charges!$C$88),0)","v":0},{"$f":"IF(B84<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B84<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW84*BY84*Input!$H$35+BX84*BZ84*Input!$H$36","v":0},0,{"$f":"CB84*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM83+IF(MOD(C84-1,12)=0,CN83,0)-BE83,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C84-1,12)=0,H84*D84,CN83),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG84-(B84>PPT)*Z84)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH84-(B84<=PPT)*Z84)*(1+Charges!$D$10),0)","v":0},{"$f":"CI84*Charges!$C$22/12","v":0},0,0,{"$f":"CJ84-CL84-(B84<=PPT)*AF84*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C84=\"\",MOD(C84-1,12)=0,B84>PPT),0%,100%/12+CO83),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B84>PPT),0%,100%-CO84)","v":0},{"$f":"IF(B84>=Charges!$B$68,IF(MOD(C84,12)=0,(Loyalty_Bonus+Charges!$C$69*(B84-11))*AH84,0),0)","v":0},470958.89573320496,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,74,0,0,0,0,{"$f":"IF(AND(B85<>\"\", B85<=10),VLOOKUP(B85,Charges!$C$40:$F$50, 4, 0), IF(AND(B85<>\"\", B85 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B85=Charges!$B$68,B85=Charges!$B$69,B85=Charges!$B$70),IF(MOD(C85,12)=0,VLOOKUP(B85,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B85=1,0,IF(B85<>\"\",(M85+N85)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G85), 0.5*Term*aprem)*(1+Indexation*(B85-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B85, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B85<>\"\",AQ85*VLOOKUP(Age+'4%_Excl_ST'!B85-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B85<>\"\",B85<=Term),IF(C85<61,Charges!$C$31,W84*(1+(B85<>B84)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,R85+CR84-BB84),\"\")","v":470958.89573320496},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,IF(C85=Input!$O$18,Input!$O$19,R85+CR84-Z85-BE84)),\"\")","v":469987.97913320496},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,CI85+CJ85,AB85*(1+Charges!$D$10)),0)","v":471526.59747764858},{"$f":"IF(Input!$W$55=1,CK85+CL85,( 1-(1-CW85)^(1/12))*(AC85))","v":454.27908582830003},{"$f":"AC85*Charges!$D$28/12","v":530.46742216235464},0,454.27908582830003,{"$f":"IF(Input!$W$55=1,CM85+CN85,MAX(AC85-AG85,0))","v":471072.3183918203},1000000,{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471072.3183918203,{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B85<>\"\",((Flat_Extra/1000)/12)*AQ85*AO85+Input!$H$34*V85*AP85,\"\")","v":0},0,0,500000,{"$f":"IF(B85<>\"\",IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B85<>\"\",B85<=Term-3),MIN(AU85,Charges!$H$11),0)","v":500000},{"$f":"IF(C85=1,MIN(AV85,AW85),IF(AV85=0,0,MIN(AW85-AY84,IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$I$100,5)/Mode,0))))*(B85<=Term-3)","v":0},0,{"$f":"IF(B85<>\"\",IF(BH85>0,IF(AH86<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,MIN(IF(MOD(C85,12)=0,VLOOKUP(B85,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM85,AH85),AH85-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C85<60,0,IF(MOD(C85,12)=0,(BC85<60)*SUM(INDIRECT($BF$7&(C85+11)&\":\"&$BF$7&C84))+(BC85>=60)*SUMPRODUCT($BD$12:BD85,$BE$12:$BE85),0))","v":0},1000000,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,IF(MOD(C85,12)=0,VLOOKUP(B85,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471072.3183918203,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B85<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B85<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B85<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B85<=Charges!$C$88),0)","v":0},{"$f":"IF(B85<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B85<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW85*BY85*Input!$H$35+BX85*BZ85*Input!$H$36","v":0},0,{"$f":"CB85*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM84+IF(MOD(C85-1,12)=0,CN84,0)-BE84,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C85-1,12)=0,H85*D85,CN84),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG85-(B85>PPT)*Z85)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH85-(B85<=PPT)*Z85)*(1+Charges!$D$10),0)","v":0},{"$f":"CI85*Charges!$C$22/12","v":0},0,0,{"$f":"CJ85-CL85-(B85<=PPT)*AF85*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C85=\"\",MOD(C85-1,12)=0,B85>PPT),0%,100%/12+CO84),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B85>PPT),0%,100%-CO85)","v":0},{"$f":"IF(B85>=Charges!$B$68,IF(MOD(C85,12)=0,(Loyalty_Bonus+Charges!$C$69*(B85-11))*AH85,0),0)","v":0},471072.3183918203,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,75,0,0,0,0,{"$f":"IF(AND(B86<>\"\", B86<=10),VLOOKUP(B86,Charges!$C$40:$F$50, 4, 0), IF(AND(B86<>\"\", B86 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B86=Charges!$B$68,B86=Charges!$B$69,B86=Charges!$B$70),IF(MOD(C86,12)=0,VLOOKUP(B86,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B86=1,0,IF(B86<>\"\",(M86+N86)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G86), 0.5*Term*aprem)*(1+Indexation*(B86-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B86, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B86<>\"\",AQ86*VLOOKUP(Age+'4%_Excl_ST'!B86-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B86<>\"\",B86<=Term),IF(C86<61,Charges!$C$31,W85*(1+(B86<>B85)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,R86+CR85-BB85),\"\")","v":471072.3183918203},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,IF(C86=Input!$O$18,Input!$O$19,R86+CR85-Z86-BE85)),\"\")","v":470101.4017918203},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,CI86+CJ86,AB86*(1+Charges!$D$10)),0)","v":471640.39145253366},{"$f":"IF(Input!$W$55=1,CK86+CL86,( 1-(1-CW86)^(1/12))*(AC86))","v":454.38871744433209},{"$f":"AC86*Charges!$D$28/12","v":530.59544038410036},0,454.38871744433209,{"$f":"IF(Input!$W$55=1,CM86+CN86,MAX(AC86-AG86,0))","v":471186.00273508934},1000000,{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471186.00273508934,{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B86<>\"\",((Flat_Extra/1000)/12)*AQ86*AO86+Input!$H$34*V86*AP86,\"\")","v":0},0,0,500000,{"$f":"IF(B86<>\"\",IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B86<>\"\",B86<=Term-3),MIN(AU86,Charges!$H$11),0)","v":500000},{"$f":"IF(C86=1,MIN(AV86,AW86),IF(AV86=0,0,MIN(AW86-AY85,IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$I$100,5)/Mode,0))))*(B86<=Term-3)","v":0},0,{"$f":"IF(B86<>\"\",IF(BH86>0,IF(AH87<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,MIN(IF(MOD(C86,12)=0,VLOOKUP(B86,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM86,AH86),AH86-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C86<60,0,IF(MOD(C86,12)=0,(BC86<60)*SUM(INDIRECT($BF$7&(C86+11)&\":\"&$BF$7&C85))+(BC86>=60)*SUMPRODUCT($BD$12:BD86,$BE$12:$BE86),0))","v":0},1000000,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,IF(MOD(C86,12)=0,VLOOKUP(B86,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471186.00273508934,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B86<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B86<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B86<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B86<=Charges!$C$88),0)","v":0},{"$f":"IF(B86<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B86<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW86*BY86*Input!$H$35+BX86*BZ86*Input!$H$36","v":0},0,{"$f":"CB86*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM85+IF(MOD(C86-1,12)=0,CN85,0)-BE85,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C86-1,12)=0,H86*D86,CN85),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG86-(B86>PPT)*Z86)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH86-(B86<=PPT)*Z86)*(1+Charges!$D$10),0)","v":0},{"$f":"CI86*Charges!$C$22/12","v":0},0,0,{"$f":"CJ86-CL86-(B86<=PPT)*AF86*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C86=\"\",MOD(C86-1,12)=0,B86>PPT),0%,100%/12+CO85),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B86>PPT),0%,100%-CO86)","v":0},{"$f":"IF(B86>=Charges!$B$68,IF(MOD(C86,12)=0,(Loyalty_Bonus+Charges!$C$69*(B86-11))*AH86,0),0)","v":0},471186.00273508934,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,76,0,0,0,0,{"$f":"IF(AND(B87<>\"\", B87<=10),VLOOKUP(B87,Charges!$C$40:$F$50, 4, 0), IF(AND(B87<>\"\", B87 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B87=Charges!$B$68,B87=Charges!$B$69,B87=Charges!$B$70),IF(MOD(C87,12)=0,VLOOKUP(B87,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B87=1,0,IF(B87<>\"\",(M87+N87)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G87), 0.5*Term*aprem)*(1+Indexation*(B87-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B87, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B87<>\"\",AQ87*VLOOKUP(Age+'4%_Excl_ST'!B87-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B87<>\"\",B87<=Term),IF(C87<61,Charges!$C$31,W86*(1+(B87<>B86)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,R87+CR86-BB86),\"\")","v":471186.00273508934},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,IF(C87=Input!$O$18,Input!$O$19,R87+CR86-Z87-BE86)),\"\")","v":470215.08613508934},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,CI87+CJ87,AB87*(1+Charges!$D$10)),0)","v":471754.44796875987},{"$f":"IF(Input!$W$55=1,CK87+CL87,( 1-(1-CW87)^(1/12))*(AC87))","v":454.49860199846154},{"$f":"AC87*Charges!$D$28/12","v":530.72375396485484},0,454.49860199846154,{"$f":"IF(Input!$W$55=1,CM87+CN87,MAX(AC87-AG87,0))","v":471299.94936676143},1000000,{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471299.94936676143,{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B87<>\"\",((Flat_Extra/1000)/12)*AQ87*AO87+Input!$H$34*V87*AP87,\"\")","v":0},0,0,500000,{"$f":"IF(B87<>\"\",IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B87<>\"\",B87<=Term-3),MIN(AU87,Charges!$H$11),0)","v":500000},{"$f":"IF(C87=1,MIN(AV87,AW87),IF(AV87=0,0,MIN(AW87-AY86,IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$I$100,5)/Mode,0))))*(B87<=Term-3)","v":0},0,{"$f":"IF(B87<>\"\",IF(BH87>0,IF(AH88<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,MIN(IF(MOD(C87,12)=0,VLOOKUP(B87,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM87,AH87),AH87-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C87<60,0,IF(MOD(C87,12)=0,(BC87<60)*SUM(INDIRECT($BF$7&(C87+11)&\":\"&$BF$7&C86))+(BC87>=60)*SUMPRODUCT($BD$12:BD87,$BE$12:$BE87),0))","v":0},1000000,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,IF(MOD(C87,12)=0,VLOOKUP(B87,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471299.94936676143,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B87<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B87<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B87<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B87<=Charges!$C$88),0)","v":0},{"$f":"IF(B87<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B87<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW87*BY87*Input!$H$35+BX87*BZ87*Input!$H$36","v":0},0,{"$f":"CB87*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM86+IF(MOD(C87-1,12)=0,CN86,0)-BE86,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C87-1,12)=0,H87*D87,CN86),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG87-(B87>PPT)*Z87)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH87-(B87<=PPT)*Z87)*(1+Charges!$D$10),0)","v":0},{"$f":"CI87*Charges!$C$22/12","v":0},0,0,{"$f":"CJ87-CL87-(B87<=PPT)*AF87*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C87=\"\",MOD(C87-1,12)=0,B87>PPT),0%,100%/12+CO86),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B87>PPT),0%,100%-CO87)","v":0},{"$f":"IF(B87>=Charges!$B$68,IF(MOD(C87,12)=0,(Loyalty_Bonus+Charges!$C$69*(B87-11))*AH87,0),0)","v":0},471299.94936676143,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,77,0,0,0,0,{"$f":"IF(AND(B88<>\"\", B88<=10),VLOOKUP(B88,Charges!$C$40:$F$50, 4, 0), IF(AND(B88<>\"\", B88 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B88=Charges!$B$68,B88=Charges!$B$69,B88=Charges!$B$70),IF(MOD(C88,12)=0,VLOOKUP(B88,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B88=1,0,IF(B88<>\"\",(M88+N88)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G88), 0.5*Term*aprem)*(1+Indexation*(B88-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B88, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B88<>\"\",AQ88*VLOOKUP(Age+'4%_Excl_ST'!B88-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B88<>\"\",B88<=Term),IF(C88<61,Charges!$C$31,W87*(1+(B88<>B87)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,R88+CR87-BB87),\"\")","v":471299.94936676143},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,IF(C88=Input!$O$18,Input!$O$19,R88+CR87-Z88-BE87)),\"\")","v":470329.03276676143},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,CI88+CJ88,AB88*(1+Charges!$D$10)),0)","v":471868.76763205312},{"$f":"IF(Input!$W$55=1,CK88+CL88,( 1-(1-CW88)^(1/12))*(AC88))","v":454.60874007425804},{"$f":"AC88*Charges!$D$28/12","v":530.85236358605982},0,454.60874007425804,{"$f":"IF(Input!$W$55=1,CM88+CN88,MAX(AC88-AG88,0))","v":471414.15889197885},1000000,{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471414.15889197885,{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B88<>\"\",((Flat_Extra/1000)/12)*AQ88*AO88+Input!$H$34*V88*AP88,\"\")","v":0},0,0,500000,{"$f":"IF(B88<>\"\",IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B88<>\"\",B88<=Term-3),MIN(AU88,Charges!$H$11),0)","v":500000},{"$f":"IF(C88=1,MIN(AV88,AW88),IF(AV88=0,0,MIN(AW88-AY87,IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$I$100,5)/Mode,0))))*(B88<=Term-3)","v":0},0,{"$f":"IF(B88<>\"\",IF(BH88>0,IF(AH89<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,MIN(IF(MOD(C88,12)=0,VLOOKUP(B88,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM88,AH88),AH88-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C88<60,0,IF(MOD(C88,12)=0,(BC88<60)*SUM(INDIRECT($BF$7&(C88+11)&\":\"&$BF$7&C87))+(BC88>=60)*SUMPRODUCT($BD$12:BD88,$BE$12:$BE88),0))","v":0},1000000,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,IF(MOD(C88,12)=0,VLOOKUP(B88,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471414.15889197885,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B88<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B88<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B88<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B88<=Charges!$C$88),0)","v":0},{"$f":"IF(B88<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B88<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW88*BY88*Input!$H$35+BX88*BZ88*Input!$H$36","v":0},0,{"$f":"CB88*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM87+IF(MOD(C88-1,12)=0,CN87,0)-BE87,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C88-1,12)=0,H88*D88,CN87),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG88-(B88>PPT)*Z88)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH88-(B88<=PPT)*Z88)*(1+Charges!$D$10),0)","v":0},{"$f":"CI88*Charges!$C$22/12","v":0},0,0,{"$f":"CJ88-CL88-(B88<=PPT)*AF88*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C88=\"\",MOD(C88-1,12)=0,B88>PPT),0%,100%/12+CO87),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B88>PPT),0%,100%-CO88)","v":0},{"$f":"IF(B88>=Charges!$B$68,IF(MOD(C88,12)=0,(Loyalty_Bonus+Charges!$C$69*(B88-11))*AH88,0),0)","v":0},471414.15889197885,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,78,0,0,0,0,{"$f":"IF(AND(B89<>\"\", B89<=10),VLOOKUP(B89,Charges!$C$40:$F$50, 4, 0), IF(AND(B89<>\"\", B89 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B89=Charges!$B$68,B89=Charges!$B$69,B89=Charges!$B$70),IF(MOD(C89,12)=0,VLOOKUP(B89,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B89=1,0,IF(B89<>\"\",(M89+N89)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G89), 0.5*Term*aprem)*(1+Indexation*(B89-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B89, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B89<>\"\",AQ89*VLOOKUP(Age+'4%_Excl_ST'!B89-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B89<>\"\",B89<=Term),IF(C89<61,Charges!$C$31,W88*(1+(B89<>B88)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,R89+CR88-BB88),\"\")","v":471414.15889197885},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,IF(C89=Input!$O$18,Input!$O$19,R89+CR88-Z89-BE88)),\"\")","v":470443.24229197885},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,CI89+CJ89,AB89*(1+Charges!$D$10)),0)","v":471983.35104953672},{"$f":"IF(Input!$W$55=1,CK89+CL89,( 1-(1-CW89)^(1/12))*(AC89))","v":454.71913225663752},{"$f":"AC89*Charges!$D$28/12","v":530.98126993072879},0,454.71913225663752,{"$f":"IF(Input!$W$55=1,CM89+CN89,MAX(AC89-AG89,0))","v":471528.63191728009},1000000,{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471528.63191728009,{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B89<>\"\",((Flat_Extra/1000)/12)*AQ89*AO89+Input!$H$34*V89*AP89,\"\")","v":0},0,0,500000,{"$f":"IF(B89<>\"\",IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B89<>\"\",B89<=Term-3),MIN(AU89,Charges!$H$11),0)","v":500000},{"$f":"IF(C89=1,MIN(AV89,AW89),IF(AV89=0,0,MIN(AW89-AY88,IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$I$100,5)/Mode,0))))*(B89<=Term-3)","v":0},0,{"$f":"IF(B89<>\"\",IF(BH89>0,IF(AH90<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,MIN(IF(MOD(C89,12)=0,VLOOKUP(B89,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM89,AH89),AH89-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C89<60,0,IF(MOD(C89,12)=0,(BC89<60)*SUM(INDIRECT($BF$7&(C89+11)&\":\"&$BF$7&C88))+(BC89>=60)*SUMPRODUCT($BD$12:BD89,$BE$12:$BE89),0))","v":0},1000000,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,IF(MOD(C89,12)=0,VLOOKUP(B89,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471528.63191728009,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B89<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B89<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B89<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B89<=Charges!$C$88),0)","v":0},{"$f":"IF(B89<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B89<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW89*BY89*Input!$H$35+BX89*BZ89*Input!$H$36","v":0},0,{"$f":"CB89*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM88+IF(MOD(C89-1,12)=0,CN88,0)-BE88,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C89-1,12)=0,H89*D89,CN88),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG89-(B89>PPT)*Z89)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH89-(B89<=PPT)*Z89)*(1+Charges!$D$10),0)","v":0},{"$f":"CI89*Charges!$C$22/12","v":0},0,0,{"$f":"CJ89-CL89-(B89<=PPT)*AF89*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C89=\"\",MOD(C89-1,12)=0,B89>PPT),0%,100%/12+CO88),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B89>PPT),0%,100%-CO89)","v":0},{"$f":"IF(B89>=Charges!$B$68,IF(MOD(C89,12)=0,(Loyalty_Bonus+Charges!$C$69*(B89-11))*AH89,0),0)","v":0},471528.63191728009,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,79,0,0,0,0,{"$f":"IF(AND(B90<>\"\", B90<=10),VLOOKUP(B90,Charges!$C$40:$F$50, 4, 0), IF(AND(B90<>\"\", B90 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B90=Charges!$B$68,B90=Charges!$B$69,B90=Charges!$B$70),IF(MOD(C90,12)=0,VLOOKUP(B90,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B90=1,0,IF(B90<>\"\",(M90+N90)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G90), 0.5*Term*aprem)*(1+Indexation*(B90-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B90, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B90<>\"\",AQ90*VLOOKUP(Age+'4%_Excl_ST'!B90-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B90<>\"\",B90<=Term),IF(C90<61,Charges!$C$31,W89*(1+(B90<>B89)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,R90+CR89-BB89),\"\")","v":471528.63191728009},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,IF(C90=Input!$O$18,Input!$O$19,R90+CR89-Z90-BE89)),\"\")","v":470557.71531728009},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,CI90+CJ90,AB90*(1+Charges!$D$10)),0)","v":472098.19882973487},{"$f":"IF(Input!$W$55=1,CK90+CL90,( 1-(1-CW90)^(1/12))*(AC90))","v":454.82977913186556},{"$f":"AC90*Charges!$D$28/12","v":531.11047368345169},0,454.82977913186556,{"$f":"IF(Input!$W$55=1,CM90+CN90,MAX(AC90-AG90,0))","v":471643.36905060301},1000000,{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471643.36905060301,{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B90<>\"\",((Flat_Extra/1000)/12)*AQ90*AO90+Input!$H$34*V90*AP90,\"\")","v":0},0,0,500000,{"$f":"IF(B90<>\"\",IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B90<>\"\",B90<=Term-3),MIN(AU90,Charges!$H$11),0)","v":500000},{"$f":"IF(C90=1,MIN(AV90,AW90),IF(AV90=0,0,MIN(AW90-AY89,IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$I$100,5)/Mode,0))))*(B90<=Term-3)","v":0},0,{"$f":"IF(B90<>\"\",IF(BH90>0,IF(AH91<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,MIN(IF(MOD(C90,12)=0,VLOOKUP(B90,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM90,AH90),AH90-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C90<60,0,IF(MOD(C90,12)=0,(BC90<60)*SUM(INDIRECT($BF$7&(C90+11)&\":\"&$BF$7&C89))+(BC90>=60)*SUMPRODUCT($BD$12:BD90,$BE$12:$BE90),0))","v":0},1000000,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,IF(MOD(C90,12)=0,VLOOKUP(B90,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471643.36905060301,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B90<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B90<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B90<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B90<=Charges!$C$88),0)","v":0},{"$f":"IF(B90<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B90<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW90*BY90*Input!$H$35+BX90*BZ90*Input!$H$36","v":0},0,{"$f":"CB90*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM89+IF(MOD(C90-1,12)=0,CN89,0)-BE89,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C90-1,12)=0,H90*D90,CN89),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG90-(B90>PPT)*Z90)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH90-(B90<=PPT)*Z90)*(1+Charges!$D$10),0)","v":0},{"$f":"CI90*Charges!$C$22/12","v":0},0,0,{"$f":"CJ90-CL90-(B90<=PPT)*AF90*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C90=\"\",MOD(C90-1,12)=0,B90>PPT),0%,100%/12+CO89),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B90>PPT),0%,100%-CO90)","v":0},{"$f":"IF(B90>=Charges!$B$68,IF(MOD(C90,12)=0,(Loyalty_Bonus+Charges!$C$69*(B90-11))*AH90,0),0)","v":0},471643.36905060301,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,80,0,0,0,0,{"$f":"IF(AND(B91<>\"\", B91<=10),VLOOKUP(B91,Charges!$C$40:$F$50, 4, 0), IF(AND(B91<>\"\", B91 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B91=Charges!$B$68,B91=Charges!$B$69,B91=Charges!$B$70),IF(MOD(C91,12)=0,VLOOKUP(B91,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B91=1,0,IF(B91<>\"\",(M91+N91)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G91), 0.5*Term*aprem)*(1+Indexation*(B91-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B91, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B91<>\"\",AQ91*VLOOKUP(Age+'4%_Excl_ST'!B91-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B91<>\"\",B91<=Term),IF(C91<61,Charges!$C$31,W90*(1+(B91<>B90)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,R91+CR90-BB90),\"\")","v":471643.36905060301},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,IF(C91=Input!$O$18,Input!$O$19,R91+CR90-Z91-BE90)),\"\")","v":470672.45245060301},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,CI91+CJ91,AB91*(1+Charges!$D$10)),0)","v":472213.31158257567},{"$f":"IF(Input!$W$55=1,CK91+CL91,( 1-(1-CW91)^(1/12))*(AC91))","v":454.94068128756038},{"$f":"AC91*Charges!$D$28/12","v":531.2399755303976},0,454.94068128756038,{"$f":"IF(Input!$W$55=1,CM91+CN91,MAX(AC91-AG91,0))","v":471758.37090128812},1000000,{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471758.37090128812,{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B91<>\"\",((Flat_Extra/1000)/12)*AQ91*AO91+Input!$H$34*V91*AP91,\"\")","v":0},0,0,500000,{"$f":"IF(B91<>\"\",IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B91<>\"\",B91<=Term-3),MIN(AU91,Charges!$H$11),0)","v":500000},{"$f":"IF(C91=1,MIN(AV91,AW91),IF(AV91=0,0,MIN(AW91-AY90,IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$I$100,5)/Mode,0))))*(B91<=Term-3)","v":0},0,{"$f":"IF(B91<>\"\",IF(BH91>0,IF(AH92<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,MIN(IF(MOD(C91,12)=0,VLOOKUP(B91,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM91,AH91),AH91-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C91<60,0,IF(MOD(C91,12)=0,(BC91<60)*SUM(INDIRECT($BF$7&(C91+11)&\":\"&$BF$7&C90))+(BC91>=60)*SUMPRODUCT($BD$12:BD91,$BE$12:$BE91),0))","v":0},1000000,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,IF(MOD(C91,12)=0,VLOOKUP(B91,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471758.37090128812,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B91<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B91<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B91<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B91<=Charges!$C$88),0)","v":0},{"$f":"IF(B91<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B91<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW91*BY91*Input!$H$35+BX91*BZ91*Input!$H$36","v":0},0,{"$f":"CB91*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM90+IF(MOD(C91-1,12)=0,CN90,0)-BE90,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C91-1,12)=0,H91*D91,CN90),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG91-(B91>PPT)*Z91)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH91-(B91<=PPT)*Z91)*(1+Charges!$D$10),0)","v":0},{"$f":"CI91*Charges!$C$22/12","v":0},0,0,{"$f":"CJ91-CL91-(B91<=PPT)*AF91*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C91=\"\",MOD(C91-1,12)=0,B91>PPT),0%,100%/12+CO90),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B91>PPT),0%,100%-CO91)","v":0},{"$f":"IF(B91>=Charges!$B$68,IF(MOD(C91,12)=0,(Loyalty_Bonus+Charges!$C$69*(B91-11))*AH91,0),0)","v":0},471758.37090128812,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,81,0,0,0,0,{"$f":"IF(AND(B92<>\"\", B92<=10),VLOOKUP(B92,Charges!$C$40:$F$50, 4, 0), IF(AND(B92<>\"\", B92 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B92=Charges!$B$68,B92=Charges!$B$69,B92=Charges!$B$70),IF(MOD(C92,12)=0,VLOOKUP(B92,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B92=1,0,IF(B92<>\"\",(M92+N92)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G92), 0.5*Term*aprem)*(1+Indexation*(B92-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B92, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B92<>\"\",AQ92*VLOOKUP(Age+'4%_Excl_ST'!B92-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B92<>\"\",B92<=Term),IF(C92<61,Charges!$C$31,W91*(1+(B92<>B91)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,R92+CR91-BB91),\"\")","v":471758.37090128812},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,IF(C92=Input!$O$18,Input!$O$19,R92+CR91-Z92-BE91)),\"\")","v":470787.45430128812},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,CI92+CJ92,AB92*(1+Charges!$D$10)),0)","v":472328.68991939438},{"$f":"IF(Input!$W$55=1,CK92+CL92,( 1-(1-CW92)^(1/12))*(AC92))","v":455.05183931269568},{"$f":"AC92*Charges!$D$28/12","v":531.36977615931869},0,455.05183931269568,{"$f":"IF(Input!$W$55=1,CM92+CN92,MAX(AC92-AG92,0))","v":471873.63808008167},1000000,{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471873.63808008167,{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B92<>\"\",((Flat_Extra/1000)/12)*AQ92*AO92+Input!$H$34*V92*AP92,\"\")","v":0},0,0,500000,{"$f":"IF(B92<>\"\",IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B92<>\"\",B92<=Term-3),MIN(AU92,Charges!$H$11),0)","v":500000},{"$f":"IF(C92=1,MIN(AV92,AW92),IF(AV92=0,0,MIN(AW92-AY91,IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$I$100,5)/Mode,0))))*(B92<=Term-3)","v":0},0,{"$f":"IF(B92<>\"\",IF(BH92>0,IF(AH93<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,MIN(IF(MOD(C92,12)=0,VLOOKUP(B92,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM92,AH92),AH92-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C92<60,0,IF(MOD(C92,12)=0,(BC92<60)*SUM(INDIRECT($BF$7&(C92+11)&\":\"&$BF$7&C91))+(BC92>=60)*SUMPRODUCT($BD$12:BD92,$BE$12:$BE92),0))","v":0},1000000,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,IF(MOD(C92,12)=0,VLOOKUP(B92,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471873.63808008167,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B92<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B92<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B92<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B92<=Charges!$C$88),0)","v":0},{"$f":"IF(B92<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B92<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW92*BY92*Input!$H$35+BX92*BZ92*Input!$H$36","v":0},0,{"$f":"CB92*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM91+IF(MOD(C92-1,12)=0,CN91,0)-BE91,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C92-1,12)=0,H92*D92,CN91),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG92-(B92>PPT)*Z92)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH92-(B92<=PPT)*Z92)*(1+Charges!$D$10),0)","v":0},{"$f":"CI92*Charges!$C$22/12","v":0},0,0,{"$f":"CJ92-CL92-(B92<=PPT)*AF92*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C92=\"\",MOD(C92-1,12)=0,B92>PPT),0%,100%/12+CO91),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B92>PPT),0%,100%-CO92)","v":0},{"$f":"IF(B92>=Charges!$B$68,IF(MOD(C92,12)=0,(Loyalty_Bonus+Charges!$C$69*(B92-11))*AH92,0),0)","v":0},471873.63808008167,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,82,0,0,0,0,{"$f":"IF(AND(B93<>\"\", B93<=10),VLOOKUP(B93,Charges!$C$40:$F$50, 4, 0), IF(AND(B93<>\"\", B93 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B93=Charges!$B$68,B93=Charges!$B$69,B93=Charges!$B$70),IF(MOD(C93,12)=0,VLOOKUP(B93,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B93=1,0,IF(B93<>\"\",(M93+N93)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G93), 0.5*Term*aprem)*(1+Indexation*(B93-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B93, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B93<>\"\",AQ93*VLOOKUP(Age+'4%_Excl_ST'!B93-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B93<>\"\",B93<=Term),IF(C93<61,Charges!$C$31,W92*(1+(B93<>B92)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,R93+CR92-BB92),\"\")","v":471873.63808008167},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,IF(C93=Input!$O$18,Input!$O$19,R93+CR92-Z93-BE92)),\"\")","v":470902.72148008167},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,CI93+CJ93,AB93*(1+Charges!$D$10)),0)","v":472444.33445293678},{"$f":"IF(Input!$W$55=1,CK93+CL93,( 1-(1-CW93)^(1/12))*(AC93))","v":455.16325379760428},{"$f":"AC93*Charges!$D$28/12","v":531.49987625955384},0,455.16325379760428,{"$f":"IF(Input!$W$55=1,CM93+CN93,MAX(AC93-AG93,0))","v":471989.17119913915},1000000,{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471989.17119913915,{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B93<>\"\",((Flat_Extra/1000)/12)*AQ93*AO93+Input!$H$34*V93*AP93,\"\")","v":0},0,0,500000,{"$f":"IF(B93<>\"\",IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B93<>\"\",B93<=Term-3),MIN(AU93,Charges!$H$11),0)","v":500000},{"$f":"IF(C93=1,MIN(AV93,AW93),IF(AV93=0,0,MIN(AW93-AY92,IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$I$100,5)/Mode,0))))*(B93<=Term-3)","v":0},0,{"$f":"IF(B93<>\"\",IF(BH93>0,IF(AH94<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,MIN(IF(MOD(C93,12)=0,VLOOKUP(B93,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM93,AH93),AH93-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C93<60,0,IF(MOD(C93,12)=0,(BC93<60)*SUM(INDIRECT($BF$7&(C93+11)&\":\"&$BF$7&C92))+(BC93>=60)*SUMPRODUCT($BD$12:BD93,$BE$12:$BE93),0))","v":0},1000000,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,IF(MOD(C93,12)=0,VLOOKUP(B93,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471989.17119913915,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B93<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B93<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B93<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B93<=Charges!$C$88),0)","v":0},{"$f":"IF(B93<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B93<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW93*BY93*Input!$H$35+BX93*BZ93*Input!$H$36","v":0},0,{"$f":"CB93*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM92+IF(MOD(C93-1,12)=0,CN92,0)-BE92,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C93-1,12)=0,H93*D93,CN92),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG93-(B93>PPT)*Z93)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH93-(B93<=PPT)*Z93)*(1+Charges!$D$10),0)","v":0},{"$f":"CI93*Charges!$C$22/12","v":0},0,0,{"$f":"CJ93-CL93-(B93<=PPT)*AF93*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C93=\"\",MOD(C93-1,12)=0,B93>PPT),0%,100%/12+CO92),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B93>PPT),0%,100%-CO93)","v":0},{"$f":"IF(B93>=Charges!$B$68,IF(MOD(C93,12)=0,(Loyalty_Bonus+Charges!$C$69*(B93-11))*AH93,0),0)","v":0},471989.17119913915,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,83,0,0,0,0,{"$f":"IF(AND(B94<>\"\", B94<=10),VLOOKUP(B94,Charges!$C$40:$F$50, 4, 0), IF(AND(B94<>\"\", B94 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B94=Charges!$B$68,B94=Charges!$B$69,B94=Charges!$B$70),IF(MOD(C94,12)=0,VLOOKUP(B94,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B94=1,0,IF(B94<>\"\",(M94+N94)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G94), 0.5*Term*aprem)*(1+Indexation*(B94-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B94, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B94<>\"\",AQ94*VLOOKUP(Age+'4%_Excl_ST'!B94-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B94<>\"\",B94<=Term),IF(C94<61,Charges!$C$31,W93*(1+(B94<>B93)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,R94+CR93-BB93),\"\")","v":471989.17119913915},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,IF(C94=Input!$O$18,Input!$O$19,R94+CR93-Z94-BE93)),\"\")","v":471018.25459913915},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,CI94+CJ94,AB94*(1+Charges!$D$10)),0)","v":472560.24579736224},{"$f":"IF(Input!$W$55=1,CK94+CL94,( 1-(1-CW94)^(1/12))*(AC94))","v":455.27492533398083},{"$f":"AC94*Charges!$D$28/12","v":531.63027652203255},0,455.27492533398083,{"$f":"IF(Input!$W$55=1,CM94+CN94,MAX(AC94-AG94,0))","v":472104.97087202827},1000000,{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472104.97087202827,{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B94<>\"\",((Flat_Extra/1000)/12)*AQ94*AO94+Input!$H$34*V94*AP94,\"\")","v":0},0,0,500000,{"$f":"IF(B94<>\"\",IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B94<>\"\",B94<=Term-3),MIN(AU94,Charges!$H$11),0)","v":500000},{"$f":"IF(C94=1,MIN(AV94,AW94),IF(AV94=0,0,MIN(AW94-AY93,IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$I$100,5)/Mode,0))))*(B94<=Term-3)","v":0},0,{"$f":"IF(B94<>\"\",IF(BH94>0,IF(AH95<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,MIN(IF(MOD(C94,12)=0,VLOOKUP(B94,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM94,AH94),AH94-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C94<60,0,IF(MOD(C94,12)=0,(BC94<60)*SUM(INDIRECT($BF$7&(C94+11)&\":\"&$BF$7&C93))+(BC94>=60)*SUMPRODUCT($BD$12:BD94,$BE$12:$BE94),0))","v":0},1000000,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,IF(MOD(C94,12)=0,VLOOKUP(B94,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472104.97087202827,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B94<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B94<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B94<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B94<=Charges!$C$88),0)","v":0},{"$f":"IF(B94<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B94<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW94*BY94*Input!$H$35+BX94*BZ94*Input!$H$36","v":0},0,{"$f":"CB94*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM93+IF(MOD(C94-1,12)=0,CN93,0)-BE93,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C94-1,12)=0,H94*D94,CN93),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG94-(B94>PPT)*Z94)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH94-(B94<=PPT)*Z94)*(1+Charges!$D$10),0)","v":0},{"$f":"CI94*Charges!$C$22/12","v":0},0,0,{"$f":"CJ94-CL94-(B94<=PPT)*AF94*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C94=\"\",MOD(C94-1,12)=0,B94>PPT),0%,100%/12+CO93),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B94>PPT),0%,100%-CO94)","v":0},{"$f":"IF(B94>=Charges!$B$68,IF(MOD(C94,12)=0,(Loyalty_Bonus+Charges!$C$69*(B94-11))*AH94,0),0)","v":0},472104.97087202827,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,84,0,0,0,0,{"$f":"IF(AND(B95<>\"\", B95<=10),VLOOKUP(B95,Charges!$C$40:$F$50, 4, 0), IF(AND(B95<>\"\", B95 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B95=Charges!$B$68,B95=Charges!$B$69,B95=Charges!$B$70),IF(MOD(C95,12)=0,VLOOKUP(B95,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B95=1,0,IF(B95<>\"\",(M95+N95)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G95), 0.5*Term*aprem)*(1+Indexation*(B95-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B95, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},{"$f":"IF(B95<>\"\",AQ95*VLOOKUP(Age+'4%_Excl_ST'!B95-1, Mortality,2,0)/12000,\"\")","v":618.11660000000006},{"$f":"MIN(IF(AND(B95<>\"\",B95<=Term),IF(C95<61,Charges!$C$31,W94*(1+(B95<>B94)*Charges!$C$32))),500)","v":352.8},0,352.8,970.91660000000002,{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,R95+CR94-BB94),\"\")","v":472104.97087202827},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,IF(C95=Input!$O$18,Input!$O$19,R95+CR94-Z95-BE94)),\"\")","v":471134.05427202827},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,CI95+CJ95,AB95*(1+Charges!$D$10)),0)","v":472676.42456824728},{"$f":"IF(Input!$W$55=1,CK95+CL95,( 1-(1-CW95)^(1/12))*(AC95))","v":455.38685451488521},{"$f":"AC95*Charges!$D$28/12","v":531.76097763927817},0,455.38685451488521,{"$f":"IF(Input!$W$55=1,CM95+CN95,MAX(AC95-AG95,0))","v":472221.0377137324},1000000,{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472221.0377137324,{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B95<>\"\",((Flat_Extra/1000)/12)*AQ95*AO95+Input!$H$34*V95*AP95,\"\")","v":0},0,0,500000,{"$f":"IF(B95<>\"\",IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B95<>\"\",B95<=Term-3),MIN(AU95,Charges!$H$11),0)","v":500000},{"$f":"IF(C95=1,MIN(AV95,AW95),IF(AV95=0,0,MIN(AW95-AY94,IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$I$100,5)/Mode,0))))*(B95<=Term-3)","v":0},0,{"$f":"IF(B95<>\"\",IF(BH95>0,IF(AH96<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,MIN(IF(MOD(C95,12)=0,VLOOKUP(B95,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM95,AH95),AH95-Charges!$D$73*aprem)))),0),0)*0","v":0},51,0,0,{"$f":"IF(C95<60,0,IF(MOD(C95,12)=0,(BC95<60)*SUM(INDIRECT($BF$7&(C95+11)&\":\"&$BF$7&C94))+(BC95>=60)*SUMPRODUCT($BD$12:BD95,$BE$12:$BE95),0))","v":0},1000000,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,IF(MOD(C95,12)=0,VLOOKUP(B95,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472221.0377137324,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B95<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B95<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B95<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B95<=Charges!$C$88),0)","v":0},{"$f":"IF(B95<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B95<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW95*BY95*Input!$H$35+BX95*BZ95*Input!$H$36","v":0},0,{"$f":"CB95*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM94+IF(MOD(C95-1,12)=0,CN94,0)-BE94,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C95-1,12)=0,H95*D95,CN94),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG95-(B95>PPT)*Z95)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH95-(B95<=PPT)*Z95)*(1+Charges!$D$10),0)","v":0},{"$f":"CI95*Charges!$C$22/12","v":0},0,0,{"$f":"CJ95-CL95-(B95<=PPT)*AF95*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C95=\"\",MOD(C95-1,12)=0,B95>PPT),0%,100%/12+CO94),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B95>PPT),0%,100%-CO95)","v":0},{"$f":"IF(B95>=Charges!$B$68,IF(MOD(C95,12)=0,(Loyalty_Bonus+Charges!$C$69*(B95-11))*AH95,0),0)","v":0},472221.0377137324,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,85,0,0,0,0,{"$f":"IF(AND(B96<>\"\", B96<=10),VLOOKUP(B96,Charges!$C$40:$F$50, 4, 0), IF(AND(B96<>\"\", B96 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B96=Charges!$B$68,B96=Charges!$B$69,B96=Charges!$B$70),IF(MOD(C96,12)=0,VLOOKUP(B96,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B96=1,0,IF(B96<>\"\",(M96+N96)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G96), 0.5*Term*aprem)*(1+Indexation*(B96-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B96, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B96<>\"\",AQ96*VLOOKUP(Age+'4%_Excl_ST'!B96-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B96<>\"\",B96<=Term),IF(C96<61,Charges!$C$31,W95*(1+(B96<>B95)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,R96+CR95-BB95),\"\")","v":472221.0377137324},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,IF(C96=Input!$O$18,Input!$O$19,R96+CR95-Z96-BE95)),\"\")","v":471208.6322137324},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,CI96+CJ96,AB96*(1+Charges!$D$10)),0)","v":472751.24665872601},{"$f":"IF(Input!$W$55=1,CK96+CL96,( 1-(1-CW96)^(1/12))*(AC96))","v":455.45893976107124},{"$f":"AC96*Charges!$D$28/12","v":531.84515249106676},0,455.45893976107124,{"$f":"IF(Input!$W$55=1,CM96+CN96,MAX(AC96-AG96,0))","v":472295.78771896492},1000000,{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472295.78771896492,{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B96<>\"\",((Flat_Extra/1000)/12)*AQ96*AO96+Input!$H$34*V96*AP96,\"\")","v":0},0,0,500000,{"$f":"IF(B96<>\"\",IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B96<>\"\",B96<=Term-3),MIN(AU96,Charges!$H$11),0)","v":0},{"$f":"IF(C96=1,MIN(AV96,AW96),IF(AV96=0,0,MIN(AW96-AY95,IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$I$100,5)/Mode,0))))*(B96<=Term-3)","v":0},0,{"$f":"IF(B96<>\"\",IF(BH96>0,IF(AH97<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,MIN(IF(MOD(C96,12)=0,VLOOKUP(B96,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM96,AH96),AH96-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C96<60,0,IF(MOD(C96,12)=0,(BC96<60)*SUM(INDIRECT($BF$7&(C96+11)&\":\"&$BF$7&C95))+(BC96>=60)*SUMPRODUCT($BD$12:BD96,$BE$12:$BE96),0))","v":0},1000000,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,IF(MOD(C96,12)=0,VLOOKUP(B96,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472295.78771896492,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B96<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B96<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B96<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B96<=Charges!$C$88),0)","v":0},{"$f":"IF(B96<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B96<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW96*BY96*Input!$H$35+BX96*BZ96*Input!$H$36","v":0},0,{"$f":"CB96*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM95+IF(MOD(C96-1,12)=0,CN95,0)-BE95,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C96-1,12)=0,H96*D96,CN95),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG96-(B96>PPT)*Z96)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH96-(B96<=PPT)*Z96)*(1+Charges!$D$10),0)","v":0},{"$f":"CI96*Charges!$C$22/12","v":0},0,0,{"$f":"CJ96-CL96-(B96<=PPT)*AF96*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C96=\"\",MOD(C96-1,12)=0,B96>PPT),0%,100%/12+CO95),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B96>PPT),0%,100%-CO96)","v":0},{"$f":"IF(B96>=Charges!$B$68,IF(MOD(C96,12)=0,(Loyalty_Bonus+Charges!$C$69*(B96-11))*AH96,0),0)","v":0},472295.78771896492,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,86,0,0,0,0,{"$f":"IF(AND(B97<>\"\", B97<=10),VLOOKUP(B97,Charges!$C$40:$F$50, 4, 0), IF(AND(B97<>\"\", B97 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B97=Charges!$B$68,B97=Charges!$B$69,B97=Charges!$B$70),IF(MOD(C97,12)=0,VLOOKUP(B97,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B97=1,0,IF(B97<>\"\",(M97+N97)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G97), 0.5*Term*aprem)*(1+Indexation*(B97-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B97, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B97<>\"\",AQ97*VLOOKUP(Age+'4%_Excl_ST'!B97-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B97<>\"\",B97<=Term),IF(C97<61,Charges!$C$31,W96*(1+(B97<>B96)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,R97+CR96-BB96),\"\")","v":472295.78771896492},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,IF(C97=Input!$O$18,Input!$O$19,R97+CR96-Z97-BE96)),\"\")","v":471283.38221896492},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,CI97+CJ97,AB97*(1+Charges!$D$10)),0)","v":472826.24137602438},{"$f":"IF(Input!$W$55=1,CK97+CL97,( 1-(1-CW97)^(1/12))*(AC97))","v":455.5311913197288},{"$f":"AC97*Charges!$D$28/12","v":531.92952154802742},0,455.5311913197288,{"$f":"IF(Input!$W$55=1,CM97+CN97,MAX(AC97-AG97,0))","v":472370.71018470463},1000000,{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472370.71018470463,{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B97<>\"\",((Flat_Extra/1000)/12)*AQ97*AO97+Input!$H$34*V97*AP97,\"\")","v":0},0,0,500000,{"$f":"IF(B97<>\"\",IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B97<>\"\",B97<=Term-3),MIN(AU97,Charges!$H$11),0)","v":0},{"$f":"IF(C97=1,MIN(AV97,AW97),IF(AV97=0,0,MIN(AW97-AY96,IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$I$100,5)/Mode,0))))*(B97<=Term-3)","v":0},0,{"$f":"IF(B97<>\"\",IF(BH97>0,IF(AH98<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,MIN(IF(MOD(C97,12)=0,VLOOKUP(B97,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM97,AH97),AH97-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C97<60,0,IF(MOD(C97,12)=0,(BC97<60)*SUM(INDIRECT($BF$7&(C97+11)&\":\"&$BF$7&C96))+(BC97>=60)*SUMPRODUCT($BD$12:BD97,$BE$12:$BE97),0))","v":0},1000000,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,IF(MOD(C97,12)=0,VLOOKUP(B97,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472370.71018470463,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B97<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B97<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B97<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B97<=Charges!$C$88),0)","v":0},{"$f":"IF(B97<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B97<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW97*BY97*Input!$H$35+BX97*BZ97*Input!$H$36","v":0},0,{"$f":"CB97*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM96+IF(MOD(C97-1,12)=0,CN96,0)-BE96,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C97-1,12)=0,H97*D97,CN96),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG97-(B97>PPT)*Z97)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH97-(B97<=PPT)*Z97)*(1+Charges!$D$10),0)","v":0},{"$f":"CI97*Charges!$C$22/12","v":0},0,0,{"$f":"CJ97-CL97-(B97<=PPT)*AF97*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C97=\"\",MOD(C97-1,12)=0,B97>PPT),0%,100%/12+CO96),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B97>PPT),0%,100%-CO97)","v":0},{"$f":"IF(B97>=Charges!$B$68,IF(MOD(C97,12)=0,(Loyalty_Bonus+Charges!$C$69*(B97-11))*AH97,0),0)","v":0},472370.71018470463,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,87,0,0,0,0,{"$f":"IF(AND(B98<>\"\", B98<=10),VLOOKUP(B98,Charges!$C$40:$F$50, 4, 0), IF(AND(B98<>\"\", B98 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B98=Charges!$B$68,B98=Charges!$B$69,B98=Charges!$B$70),IF(MOD(C98,12)=0,VLOOKUP(B98,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B98=1,0,IF(B98<>\"\",(M98+N98)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G98), 0.5*Term*aprem)*(1+Indexation*(B98-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B98, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B98<>\"\",AQ98*VLOOKUP(Age+'4%_Excl_ST'!B98-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B98<>\"\",B98<=Term),IF(C98<61,Charges!$C$31,W97*(1+(B98<>B97)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,R98+CR97-BB97),\"\")","v":472370.71018470463},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,IF(C98=Input!$O$18,Input!$O$19,R98+CR97-Z98-BE97)),\"\")","v":471358.30468470464},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,CI98+CJ98,AB98*(1+Charges!$D$10)),0)","v":472901.40911842079},{"$f":"IF(Input!$W$55=1,CK98+CL98,( 1-(1-CW98)^(1/12))*(AC98))","v":455.60360957456805},{"$f":"AC98*Charges!$D$28/12","v":532.01408525822342},0,455.60360957456805,{"$f":"IF(Input!$W$55=1,CM98+CN98,MAX(AC98-AG98,0))","v":472445.80550884624},1000000,{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472445.80550884624,{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B98<>\"\",((Flat_Extra/1000)/12)*AQ98*AO98+Input!$H$34*V98*AP98,\"\")","v":0},0,0,500000,{"$f":"IF(B98<>\"\",IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B98<>\"\",B98<=Term-3),MIN(AU98,Charges!$H$11),0)","v":0},{"$f":"IF(C98=1,MIN(AV98,AW98),IF(AV98=0,0,MIN(AW98-AY97,IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$I$100,5)/Mode,0))))*(B98<=Term-3)","v":0},0,{"$f":"IF(B98<>\"\",IF(BH98>0,IF(AH99<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,MIN(IF(MOD(C98,12)=0,VLOOKUP(B98,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM98,AH98),AH98-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C98<60,0,IF(MOD(C98,12)=0,(BC98<60)*SUM(INDIRECT($BF$7&(C98+11)&\":\"&$BF$7&C97))+(BC98>=60)*SUMPRODUCT($BD$12:BD98,$BE$12:$BE98),0))","v":0},1000000,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,IF(MOD(C98,12)=0,VLOOKUP(B98,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472445.80550884624,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B98<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B98<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B98<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B98<=Charges!$C$88),0)","v":0},{"$f":"IF(B98<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B98<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW98*BY98*Input!$H$35+BX98*BZ98*Input!$H$36","v":0},0,{"$f":"CB98*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM97+IF(MOD(C98-1,12)=0,CN97,0)-BE97,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C98-1,12)=0,H98*D98,CN97),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG98-(B98>PPT)*Z98)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH98-(B98<=PPT)*Z98)*(1+Charges!$D$10),0)","v":0},{"$f":"CI98*Charges!$C$22/12","v":0},0,0,{"$f":"CJ98-CL98-(B98<=PPT)*AF98*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C98=\"\",MOD(C98-1,12)=0,B98>PPT),0%,100%/12+CO97),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B98>PPT),0%,100%-CO98)","v":0},{"$f":"IF(B98>=Charges!$B$68,IF(MOD(C98,12)=0,(Loyalty_Bonus+Charges!$C$69*(B98-11))*AH98,0),0)","v":0},472445.80550884624,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,88,0,0,0,0,{"$f":"IF(AND(B99<>\"\", B99<=10),VLOOKUP(B99,Charges!$C$40:$F$50, 4, 0), IF(AND(B99<>\"\", B99 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B99=Charges!$B$68,B99=Charges!$B$69,B99=Charges!$B$70),IF(MOD(C99,12)=0,VLOOKUP(B99,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B99=1,0,IF(B99<>\"\",(M99+N99)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G99), 0.5*Term*aprem)*(1+Indexation*(B99-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B99, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B99<>\"\",AQ99*VLOOKUP(Age+'4%_Excl_ST'!B99-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B99<>\"\",B99<=Term),IF(C99<61,Charges!$C$31,W98*(1+(B99<>B98)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,R99+CR98-BB98),\"\")","v":472445.80550884624},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,IF(C99=Input!$O$18,Input!$O$19,R99+CR98-Z99-BE98)),\"\")","v":471433.40000884625},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,CI99+CJ99,AB99*(1+Charges!$D$10)),0)","v":472976.75028511253},{"$f":"IF(Input!$W$55=1,CK99+CL99,( 1-(1-CW99)^(1/12))*(AC99))","v":455.67619491018445},{"$f":"AC99*Charges!$D$28/12","v":532.09884407075162},0,455.67619491018445,{"$f":"IF(Input!$W$55=1,CM99+CN99,MAX(AC99-AG99,0))","v":472521.07409020234},1000000,{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472521.07409020234,{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B99<>\"\",((Flat_Extra/1000)/12)*AQ99*AO99+Input!$H$34*V99*AP99,\"\")","v":0},0,0,500000,{"$f":"IF(B99<>\"\",IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B99<>\"\",B99<=Term-3),MIN(AU99,Charges!$H$11),0)","v":0},{"$f":"IF(C99=1,MIN(AV99,AW99),IF(AV99=0,0,MIN(AW99-AY98,IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$I$100,5)/Mode,0))))*(B99<=Term-3)","v":0},0,{"$f":"IF(B99<>\"\",IF(BH99>0,IF(AH100<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,MIN(IF(MOD(C99,12)=0,VLOOKUP(B99,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM99,AH99),AH99-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C99<60,0,IF(MOD(C99,12)=0,(BC99<60)*SUM(INDIRECT($BF$7&(C99+11)&\":\"&$BF$7&C98))+(BC99>=60)*SUMPRODUCT($BD$12:BD99,$BE$12:$BE99),0))","v":0},1000000,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,IF(MOD(C99,12)=0,VLOOKUP(B99,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472521.07409020234,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B99<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B99<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B99<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B99<=Charges!$C$88),0)","v":0},{"$f":"IF(B99<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B99<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW99*BY99*Input!$H$35+BX99*BZ99*Input!$H$36","v":0},0,{"$f":"CB99*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM98+IF(MOD(C99-1,12)=0,CN98,0)-BE98,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C99-1,12)=0,H99*D99,CN98),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG99-(B99>PPT)*Z99)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH99-(B99<=PPT)*Z99)*(1+Charges!$D$10),0)","v":0},{"$f":"CI99*Charges!$C$22/12","v":0},0,0,{"$f":"CJ99-CL99-(B99<=PPT)*AF99*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C99=\"\",MOD(C99-1,12)=0,B99>PPT),0%,100%/12+CO98),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B99>PPT),0%,100%-CO99)","v":0},{"$f":"IF(B99>=Charges!$B$68,IF(MOD(C99,12)=0,(Loyalty_Bonus+Charges!$C$69*(B99-11))*AH99,0),0)","v":0},472521.07409020234,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,89,0,0,0,0,{"$f":"IF(AND(B100<>\"\", B100<=10),VLOOKUP(B100,Charges!$C$40:$F$50, 4, 0), IF(AND(B100<>\"\", B100 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B100=Charges!$B$68,B100=Charges!$B$69,B100=Charges!$B$70),IF(MOD(C100,12)=0,VLOOKUP(B100,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B100=1,0,IF(B100<>\"\",(M100+N100)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G100), 0.5*Term*aprem)*(1+Indexation*(B100-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B100, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B100<>\"\",AQ100*VLOOKUP(Age+'4%_Excl_ST'!B100-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B100<>\"\",B100<=Term),IF(C100<61,Charges!$C$31,W99*(1+(B100<>B99)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,R100+CR99-BB99),\"\")","v":472521.07409020234},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,IF(C100=Input!$O$18,Input!$O$19,R100+CR99-Z100-BE99)),\"\")","v":471508.66859020235},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,CI100+CJ100,AB100*(1+Charges!$D$10)),0)","v":473052.26527621772},{"$f":"IF(Input!$W$55=1,CK100+CL100,( 1-(1-CW100)^(1/12))*(AC100))","v":455.7489477120605},{"$f":"AC100*Charges!$D$28/12","v":532.18379843574496},0,455.7489477120605,{"$f":"IF(Input!$W$55=1,CM100+CN100,MAX(AC100-AG100,0))","v":472596.51632850565},1000000,{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472596.51632850565,{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B100<>\"\",((Flat_Extra/1000)/12)*AQ100*AO100+Input!$H$34*V100*AP100,\"\")","v":0},0,0,500000,{"$f":"IF(B100<>\"\",IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B100<>\"\",B100<=Term-3),MIN(AU100,Charges!$H$11),0)","v":0},{"$f":"IF(C100=1,MIN(AV100,AW100),IF(AV100=0,0,MIN(AW100-AY99,IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$I$100,5)/Mode,0))))*(B100<=Term-3)","v":0},0,{"$f":"IF(B100<>\"\",IF(BH100>0,IF(AH101<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,MIN(IF(MOD(C100,12)=0,VLOOKUP(B100,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM100,AH100),AH100-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C100<60,0,IF(MOD(C100,12)=0,(BC100<60)*SUM(INDIRECT($BF$7&(C100+11)&\":\"&$BF$7&C99))+(BC100>=60)*SUMPRODUCT($BD$12:BD100,$BE$12:$BE100),0))","v":0},1000000,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,IF(MOD(C100,12)=0,VLOOKUP(B100,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472596.51632850565,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B100<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B100<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B100<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B100<=Charges!$C$88),0)","v":0},{"$f":"IF(B100<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B100<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW100*BY100*Input!$H$35+BX100*BZ100*Input!$H$36","v":0},0,{"$f":"CB100*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM99+IF(MOD(C100-1,12)=0,CN99,0)-BE99,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C100-1,12)=0,H100*D100,CN99),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG100-(B100>PPT)*Z100)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH100-(B100<=PPT)*Z100)*(1+Charges!$D$10),0)","v":0},{"$f":"CI100*Charges!$C$22/12","v":0},0,0,{"$f":"CJ100-CL100-(B100<=PPT)*AF100*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C100=\"\",MOD(C100-1,12)=0,B100>PPT),0%,100%/12+CO99),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B100>PPT),0%,100%-CO100)","v":0},{"$f":"IF(B100>=Charges!$B$68,IF(MOD(C100,12)=0,(Loyalty_Bonus+Charges!$C$69*(B100-11))*AH100,0),0)","v":0},472596.51632850565,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,90,0,0,0,0,{"$f":"IF(AND(B101<>\"\", B101<=10),VLOOKUP(B101,Charges!$C$40:$F$50, 4, 0), IF(AND(B101<>\"\", B101 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B101=Charges!$B$68,B101=Charges!$B$69,B101=Charges!$B$70),IF(MOD(C101,12)=0,VLOOKUP(B101,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B101=1,0,IF(B101<>\"\",(M101+N101)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G101), 0.5*Term*aprem)*(1+Indexation*(B101-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B101, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B101<>\"\",AQ101*VLOOKUP(Age+'4%_Excl_ST'!B101-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B101<>\"\",B101<=Term),IF(C101<61,Charges!$C$31,W100*(1+(B101<>B100)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,R101+CR100-BB100),\"\")","v":472596.51632850565},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,IF(C101=Input!$O$18,Input!$O$19,R101+CR100-Z101-BE100)),\"\")","v":471584.11082850565},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,CI101+CJ101,AB101*(1+Charges!$D$10)),0)","v":473127.95449277782},{"$f":"IF(Input!$W$55=1,CK101+CL101,( 1-(1-CW101)^(1/12))*(AC101))","v":455.82186836656848},{"$f":"AC101*Charges!$D$28/12","v":532.2689488043751},0,455.82186836656848,{"$f":"IF(Input!$W$55=1,CM101+CN101,MAX(AC101-AG101,0))","v":472672.13262441126},1000000,{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472672.13262441126,{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B101<>\"\",((Flat_Extra/1000)/12)*AQ101*AO101+Input!$H$34*V101*AP101,\"\")","v":0},0,0,500000,{"$f":"IF(B101<>\"\",IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B101<>\"\",B101<=Term-3),MIN(AU101,Charges!$H$11),0)","v":0},{"$f":"IF(C101=1,MIN(AV101,AW101),IF(AV101=0,0,MIN(AW101-AY100,IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$I$100,5)/Mode,0))))*(B101<=Term-3)","v":0},0,{"$f":"IF(B101<>\"\",IF(BH101>0,IF(AH102<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,MIN(IF(MOD(C101,12)=0,VLOOKUP(B101,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM101,AH101),AH101-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C101<60,0,IF(MOD(C101,12)=0,(BC101<60)*SUM(INDIRECT($BF$7&(C101+11)&\":\"&$BF$7&C100))+(BC101>=60)*SUMPRODUCT($BD$12:BD101,$BE$12:$BE101),0))","v":0},1000000,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,IF(MOD(C101,12)=0,VLOOKUP(B101,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472672.13262441126,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B101<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B101<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B101<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B101<=Charges!$C$88),0)","v":0},{"$f":"IF(B101<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B101<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW101*BY101*Input!$H$35+BX101*BZ101*Input!$H$36","v":0},0,{"$f":"CB101*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM100+IF(MOD(C101-1,12)=0,CN100,0)-BE100,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C101-1,12)=0,H101*D101,CN100),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG101-(B101>PPT)*Z101)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH101-(B101<=PPT)*Z101)*(1+Charges!$D$10),0)","v":0},{"$f":"CI101*Charges!$C$22/12","v":0},0,0,{"$f":"CJ101-CL101-(B101<=PPT)*AF101*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C101=\"\",MOD(C101-1,12)=0,B101>PPT),0%,100%/12+CO100),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B101>PPT),0%,100%-CO101)","v":0},{"$f":"IF(B101>=Charges!$B$68,IF(MOD(C101,12)=0,(Loyalty_Bonus+Charges!$C$69*(B101-11))*AH101,0),0)","v":0},472672.13262441126,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,91,0,0,0,0,{"$f":"IF(AND(B102<>\"\", B102<=10),VLOOKUP(B102,Charges!$C$40:$F$50, 4, 0), IF(AND(B102<>\"\", B102 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B102=Charges!$B$68,B102=Charges!$B$69,B102=Charges!$B$70),IF(MOD(C102,12)=0,VLOOKUP(B102,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B102=1,0,IF(B102<>\"\",(M102+N102)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G102), 0.5*Term*aprem)*(1+Indexation*(B102-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B102, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B102<>\"\",AQ102*VLOOKUP(Age+'4%_Excl_ST'!B102-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B102<>\"\",B102<=Term),IF(C102<61,Charges!$C$31,W101*(1+(B102<>B101)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,R102+CR101-BB101),\"\")","v":472672.13262441126},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,IF(C102=Input!$O$18,Input!$O$19,R102+CR101-Z102-BE101)),\"\")","v":471659.72712441126},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,CI102+CJ102,AB102*(1+Charges!$D$10)),0)","v":473203.81833675952},{"$f":"IF(Input!$W$55=1,CK102+CL102,( 1-(1-CW102)^(1/12))*(AC102))","v":455.89495726097186},{"$f":"AC102*Charges!$D$28/12","v":532.3542956288544},0,455.89495726097186,{"$f":"IF(Input!$W$55=1,CM102+CN102,MAX(AC102-AG102,0))","v":472747.92337949853},1000000,{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472747.92337949853,{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B102<>\"\",((Flat_Extra/1000)/12)*AQ102*AO102+Input!$H$34*V102*AP102,\"\")","v":0},0,0,500000,{"$f":"IF(B102<>\"\",IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B102<>\"\",B102<=Term-3),MIN(AU102,Charges!$H$11),0)","v":0},{"$f":"IF(C102=1,MIN(AV102,AW102),IF(AV102=0,0,MIN(AW102-AY101,IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$I$100,5)/Mode,0))))*(B102<=Term-3)","v":0},0,{"$f":"IF(B102<>\"\",IF(BH102>0,IF(AH103<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,MIN(IF(MOD(C102,12)=0,VLOOKUP(B102,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM102,AH102),AH102-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C102<60,0,IF(MOD(C102,12)=0,(BC102<60)*SUM(INDIRECT($BF$7&(C102+11)&\":\"&$BF$7&C101))+(BC102>=60)*SUMPRODUCT($BD$12:BD102,$BE$12:$BE102),0))","v":0},1000000,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,IF(MOD(C102,12)=0,VLOOKUP(B102,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472747.92337949853,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B102<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B102<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B102<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B102<=Charges!$C$88),0)","v":0},{"$f":"IF(B102<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B102<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW102*BY102*Input!$H$35+BX102*BZ102*Input!$H$36","v":0},0,{"$f":"CB102*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM101+IF(MOD(C102-1,12)=0,CN101,0)-BE101,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C102-1,12)=0,H102*D102,CN101),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG102-(B102>PPT)*Z102)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH102-(B102<=PPT)*Z102)*(1+Charges!$D$10),0)","v":0},{"$f":"CI102*Charges!$C$22/12","v":0},0,0,{"$f":"CJ102-CL102-(B102<=PPT)*AF102*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C102=\"\",MOD(C102-1,12)=0,B102>PPT),0%,100%/12+CO101),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B102>PPT),0%,100%-CO102)","v":0},{"$f":"IF(B102>=Charges!$B$68,IF(MOD(C102,12)=0,(Loyalty_Bonus+Charges!$C$69*(B102-11))*AH102,0),0)","v":0},472747.92337949853,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,92,0,0,0,0,{"$f":"IF(AND(B103<>\"\", B103<=10),VLOOKUP(B103,Charges!$C$40:$F$50, 4, 0), IF(AND(B103<>\"\", B103 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B103=Charges!$B$68,B103=Charges!$B$69,B103=Charges!$B$70),IF(MOD(C103,12)=0,VLOOKUP(B103,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B103=1,0,IF(B103<>\"\",(M103+N103)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G103), 0.5*Term*aprem)*(1+Indexation*(B103-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B103, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B103<>\"\",AQ103*VLOOKUP(Age+'4%_Excl_ST'!B103-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B103<>\"\",B103<=Term),IF(C103<61,Charges!$C$31,W102*(1+(B103<>B102)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,R103+CR102-BB102),\"\")","v":472747.92337949853},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,IF(C103=Input!$O$18,Input!$O$19,R103+CR102-Z103-BE102)),\"\")","v":471735.51787949854},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,CI103+CJ103,AB103*(1+Charges!$D$10)),0)","v":473279.85721105686},{"$f":"IF(Input!$W$55=1,CK103+CL103,( 1-(1-CW103)^(1/12))*(AC103))","v":455.96821478342764},{"$f":"AC103*Charges!$D$28/12","v":532.43983936243899},0,455.96821478342764,{"$f":"IF(Input!$W$55=1,CM103+CN103,MAX(AC103-AG103,0))","v":472823.88899627345},1000000,{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472823.88899627345,{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B103<>\"\",((Flat_Extra/1000)/12)*AQ103*AO103+Input!$H$34*V103*AP103,\"\")","v":0},0,0,500000,{"$f":"IF(B103<>\"\",IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B103<>\"\",B103<=Term-3),MIN(AU103,Charges!$H$11),0)","v":0},{"$f":"IF(C103=1,MIN(AV103,AW103),IF(AV103=0,0,MIN(AW103-AY102,IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$I$100,5)/Mode,0))))*(B103<=Term-3)","v":0},0,{"$f":"IF(B103<>\"\",IF(BH103>0,IF(AH104<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,MIN(IF(MOD(C103,12)=0,VLOOKUP(B103,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM103,AH103),AH103-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C103<60,0,IF(MOD(C103,12)=0,(BC103<60)*SUM(INDIRECT($BF$7&(C103+11)&\":\"&$BF$7&C102))+(BC103>=60)*SUMPRODUCT($BD$12:BD103,$BE$12:$BE103),0))","v":0},1000000,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,IF(MOD(C103,12)=0,VLOOKUP(B103,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472823.88899627345,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B103<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B103<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B103<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B103<=Charges!$C$88),0)","v":0},{"$f":"IF(B103<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B103<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW103*BY103*Input!$H$35+BX103*BZ103*Input!$H$36","v":0},0,{"$f":"CB103*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM102+IF(MOD(C103-1,12)=0,CN102,0)-BE102,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C103-1,12)=0,H103*D103,CN102),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG103-(B103>PPT)*Z103)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH103-(B103<=PPT)*Z103)*(1+Charges!$D$10),0)","v":0},{"$f":"CI103*Charges!$C$22/12","v":0},0,0,{"$f":"CJ103-CL103-(B103<=PPT)*AF103*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C103=\"\",MOD(C103-1,12)=0,B103>PPT),0%,100%/12+CO102),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B103>PPT),0%,100%-CO103)","v":0},{"$f":"IF(B103>=Charges!$B$68,IF(MOD(C103,12)=0,(Loyalty_Bonus+Charges!$C$69*(B103-11))*AH103,0),0)","v":0},472823.88899627345,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,93,0,0,0,0,{"$f":"IF(AND(B104<>\"\", B104<=10),VLOOKUP(B104,Charges!$C$40:$F$50, 4, 0), IF(AND(B104<>\"\", B104 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B104=Charges!$B$68,B104=Charges!$B$69,B104=Charges!$B$70),IF(MOD(C104,12)=0,VLOOKUP(B104,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B104=1,0,IF(B104<>\"\",(M104+N104)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G104), 0.5*Term*aprem)*(1+Indexation*(B104-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B104, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B104<>\"\",AQ104*VLOOKUP(Age+'4%_Excl_ST'!B104-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B104<>\"\",B104<=Term),IF(C104<61,Charges!$C$31,W103*(1+(B104<>B103)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,R104+CR103-BB103),\"\")","v":472823.88899627345},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,IF(C104=Input!$O$18,Input!$O$19,R104+CR103-Z104-BE103)),\"\")","v":471811.48349627346},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,CI104+CJ104,AB104*(1+Charges!$D$10)),0)","v":473356.07151949347},{"$f":"IF(Input!$W$55=1,CK104+CL104,( 1-(1-CW104)^(1/12))*(AC104))","v":456.04164132298831},{"$f":"AC104*Charges!$D$28/12","v":532.52558045943022},0,456.04164132298831,{"$f":"IF(Input!$W$55=1,CM104+CN104,MAX(AC104-AG104,0))","v":472900.02987817046},1000000,{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472900.02987817046,{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B104<>\"\",((Flat_Extra/1000)/12)*AQ104*AO104+Input!$H$34*V104*AP104,\"\")","v":0},0,0,500000,{"$f":"IF(B104<>\"\",IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B104<>\"\",B104<=Term-3),MIN(AU104,Charges!$H$11),0)","v":0},{"$f":"IF(C104=1,MIN(AV104,AW104),IF(AV104=0,0,MIN(AW104-AY103,IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$I$100,5)/Mode,0))))*(B104<=Term-3)","v":0},0,{"$f":"IF(B104<>\"\",IF(BH104>0,IF(AH105<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,MIN(IF(MOD(C104,12)=0,VLOOKUP(B104,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM104,AH104),AH104-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C104<60,0,IF(MOD(C104,12)=0,(BC104<60)*SUM(INDIRECT($BF$7&(C104+11)&\":\"&$BF$7&C103))+(BC104>=60)*SUMPRODUCT($BD$12:BD104,$BE$12:$BE104),0))","v":0},1000000,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,IF(MOD(C104,12)=0,VLOOKUP(B104,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472900.02987817046,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B104<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B104<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B104<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B104<=Charges!$C$88),0)","v":0},{"$f":"IF(B104<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B104<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW104*BY104*Input!$H$35+BX104*BZ104*Input!$H$36","v":0},0,{"$f":"CB104*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM103+IF(MOD(C104-1,12)=0,CN103,0)-BE103,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C104-1,12)=0,H104*D104,CN103),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG104-(B104>PPT)*Z104)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH104-(B104<=PPT)*Z104)*(1+Charges!$D$10),0)","v":0},{"$f":"CI104*Charges!$C$22/12","v":0},0,0,{"$f":"CJ104-CL104-(B104<=PPT)*AF104*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C104=\"\",MOD(C104-1,12)=0,B104>PPT),0%,100%/12+CO103),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B104>PPT),0%,100%-CO104)","v":0},{"$f":"IF(B104>=Charges!$B$68,IF(MOD(C104,12)=0,(Loyalty_Bonus+Charges!$C$69*(B104-11))*AH104,0),0)","v":0},472900.02987817046,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,94,0,0,0,0,{"$f":"IF(AND(B105<>\"\", B105<=10),VLOOKUP(B105,Charges!$C$40:$F$50, 4, 0), IF(AND(B105<>\"\", B105 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B105=Charges!$B$68,B105=Charges!$B$69,B105=Charges!$B$70),IF(MOD(C105,12)=0,VLOOKUP(B105,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B105=1,0,IF(B105<>\"\",(M105+N105)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G105), 0.5*Term*aprem)*(1+Indexation*(B105-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B105, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B105<>\"\",AQ105*VLOOKUP(Age+'4%_Excl_ST'!B105-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B105<>\"\",B105<=Term),IF(C105<61,Charges!$C$31,W104*(1+(B105<>B104)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,R105+CR104-BB104),\"\")","v":472900.02987817046},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,IF(C105=Input!$O$18,Input!$O$19,R105+CR104-Z105-BE104)),\"\")","v":471887.62437817047},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,CI105+CJ105,AB105*(1+Charges!$D$10)),0)","v":473432.46166682465},{"$f":"IF(Input!$W$55=1,CK105+CL105,( 1-(1-CW105)^(1/12))*(AC105))","v":456.11523726960411},{"$f":"AC105*Charges!$D$28/12","v":532.61151937517775},0,456.11523726960411,{"$f":"IF(Input!$W$55=1,CM105+CN105,MAX(AC105-AG105,0))","v":472976.34642955504},1000000,{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472976.34642955504,{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B105<>\"\",((Flat_Extra/1000)/12)*AQ105*AO105+Input!$H$34*V105*AP105,\"\")","v":0},0,0,500000,{"$f":"IF(B105<>\"\",IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B105<>\"\",B105<=Term-3),MIN(AU105,Charges!$H$11),0)","v":0},{"$f":"IF(C105=1,MIN(AV105,AW105),IF(AV105=0,0,MIN(AW105-AY104,IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$I$100,5)/Mode,0))))*(B105<=Term-3)","v":0},0,{"$f":"IF(B105<>\"\",IF(BH105>0,IF(AH106<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,MIN(IF(MOD(C105,12)=0,VLOOKUP(B105,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM105,AH105),AH105-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C105<60,0,IF(MOD(C105,12)=0,(BC105<60)*SUM(INDIRECT($BF$7&(C105+11)&\":\"&$BF$7&C104))+(BC105>=60)*SUMPRODUCT($BD$12:BD105,$BE$12:$BE105),0))","v":0},1000000,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,IF(MOD(C105,12)=0,VLOOKUP(B105,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472976.34642955504,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B105<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B105<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B105<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B105<=Charges!$C$88),0)","v":0},{"$f":"IF(B105<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B105<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW105*BY105*Input!$H$35+BX105*BZ105*Input!$H$36","v":0},0,{"$f":"CB105*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM104+IF(MOD(C105-1,12)=0,CN104,0)-BE104,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C105-1,12)=0,H105*D105,CN104),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG105-(B105>PPT)*Z105)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH105-(B105<=PPT)*Z105)*(1+Charges!$D$10),0)","v":0},{"$f":"CI105*Charges!$C$22/12","v":0},0,0,{"$f":"CJ105-CL105-(B105<=PPT)*AF105*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C105=\"\",MOD(C105-1,12)=0,B105>PPT),0%,100%/12+CO104),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B105>PPT),0%,100%-CO105)","v":0},{"$f":"IF(B105>=Charges!$B$68,IF(MOD(C105,12)=0,(Loyalty_Bonus+Charges!$C$69*(B105-11))*AH105,0),0)","v":0},472976.34642955504,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,95,0,0,0,0,{"$f":"IF(AND(B106<>\"\", B106<=10),VLOOKUP(B106,Charges!$C$40:$F$50, 4, 0), IF(AND(B106<>\"\", B106 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B106=Charges!$B$68,B106=Charges!$B$69,B106=Charges!$B$70),IF(MOD(C106,12)=0,VLOOKUP(B106,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B106=1,0,IF(B106<>\"\",(M106+N106)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G106), 0.5*Term*aprem)*(1+Indexation*(B106-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B106, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B106<>\"\",AQ106*VLOOKUP(Age+'4%_Excl_ST'!B106-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B106<>\"\",B106<=Term),IF(C106<61,Charges!$C$31,W105*(1+(B106<>B105)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,R106+CR105-BB105),\"\")","v":472976.34642955504},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,IF(C106=Input!$O$18,Input!$O$19,R106+CR105-Z106-BE105)),\"\")","v":471963.94092955504},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,CI106+CJ106,AB106*(1+Charges!$D$10)),0)","v":473509.0280587395},{"$f":"IF(Input!$W$55=1,CK106+CL106,( 1-(1-CW106)^(1/12))*(AC106))","v":456.18900301412481},{"$f":"AC106*Charges!$D$28/12","v":532.69765656608195},0,456.18900301412481,{"$f":"IF(Input!$W$55=1,CM106+CN106,MAX(AC106-AG106,0))","v":473052.83905572537},1000000,{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473052.83905572537,{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B106<>\"\",((Flat_Extra/1000)/12)*AQ106*AO106+Input!$H$34*V106*AP106,\"\")","v":0},0,0,500000,{"$f":"IF(B106<>\"\",IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B106<>\"\",B106<=Term-3),MIN(AU106,Charges!$H$11),0)","v":0},{"$f":"IF(C106=1,MIN(AV106,AW106),IF(AV106=0,0,MIN(AW106-AY105,IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$I$100,5)/Mode,0))))*(B106<=Term-3)","v":0},0,{"$f":"IF(B106<>\"\",IF(BH106>0,IF(AH107<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,MIN(IF(MOD(C106,12)=0,VLOOKUP(B106,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM106,AH106),AH106-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C106<60,0,IF(MOD(C106,12)=0,(BC106<60)*SUM(INDIRECT($BF$7&(C106+11)&\":\"&$BF$7&C105))+(BC106>=60)*SUMPRODUCT($BD$12:BD106,$BE$12:$BE106),0))","v":0},1000000,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,IF(MOD(C106,12)=0,VLOOKUP(B106,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473052.83905572537,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B106<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B106<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B106<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B106<=Charges!$C$88),0)","v":0},{"$f":"IF(B106<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B106<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW106*BY106*Input!$H$35+BX106*BZ106*Input!$H$36","v":0},0,{"$f":"CB106*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM105+IF(MOD(C106-1,12)=0,CN105,0)-BE105,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C106-1,12)=0,H106*D106,CN105),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG106-(B106>PPT)*Z106)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH106-(B106<=PPT)*Z106)*(1+Charges!$D$10),0)","v":0},{"$f":"CI106*Charges!$C$22/12","v":0},0,0,{"$f":"CJ106-CL106-(B106<=PPT)*AF106*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C106=\"\",MOD(C106-1,12)=0,B106>PPT),0%,100%/12+CO105),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B106>PPT),0%,100%-CO106)","v":0},{"$f":"IF(B106>=Charges!$B$68,IF(MOD(C106,12)=0,(Loyalty_Bonus+Charges!$C$69*(B106-11))*AH106,0),0)","v":0},473052.83905572537,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,96,0,0,0,0,{"$f":"IF(AND(B107<>\"\", B107<=10),VLOOKUP(B107,Charges!$C$40:$F$50, 4, 0), IF(AND(B107<>\"\", B107 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B107=Charges!$B$68,B107=Charges!$B$69,B107=Charges!$B$70),IF(MOD(C107,12)=0,VLOOKUP(B107,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B107=1,0,IF(B107<>\"\",(M107+N107)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G107), 0.5*Term*aprem)*(1+Indexation*(B107-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B107, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},{"$f":"IF(B107<>\"\",AQ107*VLOOKUP(Age+'4%_Excl_ST'!B107-1, Mortality,2,0)/12000,\"\")","v":641.96550000000002},{"$f":"MIN(IF(AND(B107<>\"\",B107<=Term),IF(C107<61,Charges!$C$31,W106*(1+(B107<>B106)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,1012.4055000000001,{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,R107+CR106-BB106),\"\")","v":473052.83905572537},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,IF(C107=Input!$O$18,Input!$O$19,R107+CR106-Z107-BE106)),\"\")","v":472040.43355572538},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,CI107+CJ107,AB107*(1+Charges!$D$10)),0)","v":473585.77110186318},{"$f":"IF(Input!$W$55=1,CK107+CL107,( 1-(1-CW107)^(1/12))*(AC107))","v":456.26293894830206},{"$f":"AC107*Charges!$D$28/12","v":532.78399248959602},0,456.26293894830206,{"$f":"IF(Input!$W$55=1,CM107+CN107,MAX(AC107-AG107,0))","v":473129.50816291489},1000000,{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473129.50816291489,{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B107<>\"\",((Flat_Extra/1000)/12)*AQ107*AO107+Input!$H$34*V107*AP107,\"\")","v":0},0,0,500000,{"$f":"IF(B107<>\"\",IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B107<>\"\",B107<=Term-3),MIN(AU107,Charges!$H$11),0)","v":0},{"$f":"IF(C107=1,MIN(AV107,AW107),IF(AV107=0,0,MIN(AW107-AY106,IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$I$100,5)/Mode,0))))*(B107<=Term-3)","v":0},0,{"$f":"IF(B107<>\"\",IF(BH107>0,IF(AH108<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,MIN(IF(MOD(C107,12)=0,VLOOKUP(B107,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM107,AH107),AH107-Charges!$D$73*aprem)))),0),0)*0","v":0},52,0,0,{"$f":"IF(C107<60,0,IF(MOD(C107,12)=0,(BC107<60)*SUM(INDIRECT($BF$7&(C107+11)&\":\"&$BF$7&C106))+(BC107>=60)*SUMPRODUCT($BD$12:BD107,$BE$12:$BE107),0))","v":0},1000000,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,IF(MOD(C107,12)=0,VLOOKUP(B107,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473129.50816291489,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B107<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B107<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B107<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B107<=Charges!$C$88),0)","v":0},{"$f":"IF(B107<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B107<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW107*BY107*Input!$H$35+BX107*BZ107*Input!$H$36","v":0},0,{"$f":"CB107*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM106+IF(MOD(C107-1,12)=0,CN106,0)-BE106,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C107-1,12)=0,H107*D107,CN106),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG107-(B107>PPT)*Z107)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH107-(B107<=PPT)*Z107)*(1+Charges!$D$10),0)","v":0},{"$f":"CI107*Charges!$C$22/12","v":0},0,0,{"$f":"CJ107-CL107-(B107<=PPT)*AF107*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C107=\"\",MOD(C107-1,12)=0,B107>PPT),0%,100%/12+CO106),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B107>PPT),0%,100%-CO107)","v":0},{"$f":"IF(B107>=Charges!$B$68,IF(MOD(C107,12)=0,(Loyalty_Bonus+Charges!$C$69*(B107-11))*AH107,0),0)","v":0},473129.50816291489,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,97,0,0,0,0,{"$f":"IF(AND(B108<>\"\", B108<=10),VLOOKUP(B108,Charges!$C$40:$F$50, 4, 0), IF(AND(B108<>\"\", B108 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B108=Charges!$B$68,B108=Charges!$B$69,B108=Charges!$B$70),IF(MOD(C108,12)=0,VLOOKUP(B108,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B108=1,0,IF(B108<>\"\",(M108+N108)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G108), 0.5*Term*aprem)*(1+Indexation*(B108-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B108, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B108<>\"\",AQ108*VLOOKUP(Age+'4%_Excl_ST'!B108-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B108<>\"\",B108<=Term),IF(C108<61,Charges!$C$31,W107*(1+(B108<>B107)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,R108+CR107-BB107),\"\")","v":473129.50816291489},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,IF(C108=Input!$O$18,Input!$O$19,R108+CR107-Z108-BE107)),\"\")","v":472032.89922958158},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,CI108+CJ108,AB108*(1+Charges!$D$10)),0)","v":473578.21211029618},{"$f":"IF(Input!$W$55=1,CK108+CL108,( 1-(1-CW108)^(1/12))*(AC108))","v":456.25565644971721},{"$f":"AC108*Charges!$D$28/12","v":532.77548862408321},0,456.25565644971721,{"$f":"IF(Input!$W$55=1,CM108+CN108,MAX(AC108-AG108,0))","v":473121.95645384648},1000000,{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473121.95645384648,{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B108<>\"\",((Flat_Extra/1000)/12)*AQ108*AO108+Input!$H$34*V108*AP108,\"\")","v":0},0,0,500000,{"$f":"IF(B108<>\"\",IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B108<>\"\",B108<=Term-3),MIN(AU108,Charges!$H$11),0)","v":0},{"$f":"IF(C108=1,MIN(AV108,AW108),IF(AV108=0,0,MIN(AW108-AY107,IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$I$100,5)/Mode,0))))*(B108<=Term-3)","v":0},0,{"$f":"IF(B108<>\"\",IF(BH108>0,IF(AH109<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,MIN(IF(MOD(C108,12)=0,VLOOKUP(B108,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM108,AH108),AH108-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C108<60,0,IF(MOD(C108,12)=0,(BC108<60)*SUM(INDIRECT($BF$7&(C108+11)&\":\"&$BF$7&C107))+(BC108>=60)*SUMPRODUCT($BD$12:BD108,$BE$12:$BE108),0))","v":0},1000000,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,IF(MOD(C108,12)=0,VLOOKUP(B108,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473121.95645384648,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B108<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B108<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B108<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B108<=Charges!$C$88),0)","v":0},{"$f":"IF(B108<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B108<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW108*BY108*Input!$H$35+BX108*BZ108*Input!$H$36","v":0},0,{"$f":"CB108*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM107+IF(MOD(C108-1,12)=0,CN107,0)-BE107,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C108-1,12)=0,H108*D108,CN107),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG108-(B108>PPT)*Z108)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH108-(B108<=PPT)*Z108)*(1+Charges!$D$10),0)","v":0},{"$f":"CI108*Charges!$C$22/12","v":0},0,0,{"$f":"CJ108-CL108-(B108<=PPT)*AF108*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C108=\"\",MOD(C108-1,12)=0,B108>PPT),0%,100%/12+CO107),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B108>PPT),0%,100%-CO108)","v":0},{"$f":"IF(B108>=Charges!$B$68,IF(MOD(C108,12)=0,(Loyalty_Bonus+Charges!$C$69*(B108-11))*AH108,0),0)","v":0},473121.95645384648,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,98,0,0,0,0,{"$f":"IF(AND(B109<>\"\", B109<=10),VLOOKUP(B109,Charges!$C$40:$F$50, 4, 0), IF(AND(B109<>\"\", B109 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B109=Charges!$B$68,B109=Charges!$B$69,B109=Charges!$B$70),IF(MOD(C109,12)=0,VLOOKUP(B109,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B109=1,0,IF(B109<>\"\",(M109+N109)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G109), 0.5*Term*aprem)*(1+Indexation*(B109-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B109, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B109<>\"\",AQ109*VLOOKUP(Age+'4%_Excl_ST'!B109-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B109<>\"\",B109<=Term),IF(C109<61,Charges!$C$31,W108*(1+(B109<>B108)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,R109+CR108-BB108),\"\")","v":473121.95645384648},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,IF(C109=Input!$O$18,Input!$O$19,R109+CR108-Z109-BE108)),\"\")","v":472025.34752051317},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,CI109+CJ109,AB109*(1+Charges!$D$10)),0)","v":473570.63567889732},{"$f":"IF(Input!$W$55=1,CK109+CL109,( 1-(1-CW109)^(1/12))*(AC109))","v":456.24835714921511},{"$f":"AC109*Charges!$D$28/12","v":532.76696513875947},0,456.24835714921511,{"$f":"IF(Input!$W$55=1,CM109+CN109,MAX(AC109-AG109,0))","v":473114.38732174813},1000000,{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473114.38732174813,{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B109<>\"\",((Flat_Extra/1000)/12)*AQ109*AO109+Input!$H$34*V109*AP109,\"\")","v":0},0,0,500000,{"$f":"IF(B109<>\"\",IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B109<>\"\",B109<=Term-3),MIN(AU109,Charges!$H$11),0)","v":0},{"$f":"IF(C109=1,MIN(AV109,AW109),IF(AV109=0,0,MIN(AW109-AY108,IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$I$100,5)/Mode,0))))*(B109<=Term-3)","v":0},0,{"$f":"IF(B109<>\"\",IF(BH109>0,IF(AH110<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,MIN(IF(MOD(C109,12)=0,VLOOKUP(B109,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM109,AH109),AH109-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C109<60,0,IF(MOD(C109,12)=0,(BC109<60)*SUM(INDIRECT($BF$7&(C109+11)&\":\"&$BF$7&C108))+(BC109>=60)*SUMPRODUCT($BD$12:BD109,$BE$12:$BE109),0))","v":0},1000000,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,IF(MOD(C109,12)=0,VLOOKUP(B109,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473114.38732174813,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B109<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B109<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B109<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B109<=Charges!$C$88),0)","v":0},{"$f":"IF(B109<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B109<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW109*BY109*Input!$H$35+BX109*BZ109*Input!$H$36","v":0},0,{"$f":"CB109*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM108+IF(MOD(C109-1,12)=0,CN108,0)-BE108,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C109-1,12)=0,H109*D109,CN108),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG109-(B109>PPT)*Z109)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH109-(B109<=PPT)*Z109)*(1+Charges!$D$10),0)","v":0},{"$f":"CI109*Charges!$C$22/12","v":0},0,0,{"$f":"CJ109-CL109-(B109<=PPT)*AF109*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C109=\"\",MOD(C109-1,12)=0,B109>PPT),0%,100%/12+CO108),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B109>PPT),0%,100%-CO109)","v":0},{"$f":"IF(B109>=Charges!$B$68,IF(MOD(C109,12)=0,(Loyalty_Bonus+Charges!$C$69*(B109-11))*AH109,0),0)","v":0},473114.38732174813,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,99,0,0,0,0,{"$f":"IF(AND(B110<>\"\", B110<=10),VLOOKUP(B110,Charges!$C$40:$F$50, 4, 0), IF(AND(B110<>\"\", B110 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B110=Charges!$B$68,B110=Charges!$B$69,B110=Charges!$B$70),IF(MOD(C110,12)=0,VLOOKUP(B110,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B110=1,0,IF(B110<>\"\",(M110+N110)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G110), 0.5*Term*aprem)*(1+Indexation*(B110-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B110, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B110<>\"\",AQ110*VLOOKUP(Age+'4%_Excl_ST'!B110-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B110<>\"\",B110<=Term),IF(C110<61,Charges!$C$31,W109*(1+(B110<>B109)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,R110+CR109-BB109),\"\")","v":473114.38732174813},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,IF(C110=Input!$O$18,Input!$O$19,R110+CR109-Z110-BE109)),\"\")","v":472017.77838841482},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,CI110+CJ110,AB110*(1+Charges!$D$10)),0)","v":473563.04176743014},{"$f":"IF(Input!$W$55=1,CK110+CL110,( 1-(1-CW110)^(1/12))*(AC110))","v":456.24104100803112},{"$f":"AC110*Charges!$D$28/12","v":532.75842198835892},0,456.24104100803112,{"$f":"IF(Input!$W$55=1,CM110+CN110,MAX(AC110-AG110,0))","v":473106.80072642211},1000000,{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473106.80072642211,{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B110<>\"\",((Flat_Extra/1000)/12)*AQ110*AO110+Input!$H$34*V110*AP110,\"\")","v":0},0,0,500000,{"$f":"IF(B110<>\"\",IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B110<>\"\",B110<=Term-3),MIN(AU110,Charges!$H$11),0)","v":0},{"$f":"IF(C110=1,MIN(AV110,AW110),IF(AV110=0,0,MIN(AW110-AY109,IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$I$100,5)/Mode,0))))*(B110<=Term-3)","v":0},0,{"$f":"IF(B110<>\"\",IF(BH110>0,IF(AH111<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,MIN(IF(MOD(C110,12)=0,VLOOKUP(B110,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM110,AH110),AH110-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C110<60,0,IF(MOD(C110,12)=0,(BC110<60)*SUM(INDIRECT($BF$7&(C110+11)&\":\"&$BF$7&C109))+(BC110>=60)*SUMPRODUCT($BD$12:BD110,$BE$12:$BE110),0))","v":0},1000000,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,IF(MOD(C110,12)=0,VLOOKUP(B110,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473106.80072642211,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B110<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B110<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B110<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B110<=Charges!$C$88),0)","v":0},{"$f":"IF(B110<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B110<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW110*BY110*Input!$H$35+BX110*BZ110*Input!$H$36","v":0},0,{"$f":"CB110*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM109+IF(MOD(C110-1,12)=0,CN109,0)-BE109,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C110-1,12)=0,H110*D110,CN109),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG110-(B110>PPT)*Z110)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH110-(B110<=PPT)*Z110)*(1+Charges!$D$10),0)","v":0},{"$f":"CI110*Charges!$C$22/12","v":0},0,0,{"$f":"CJ110-CL110-(B110<=PPT)*AF110*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C110=\"\",MOD(C110-1,12)=0,B110>PPT),0%,100%/12+CO109),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B110>PPT),0%,100%-CO110)","v":0},{"$f":"IF(B110>=Charges!$B$68,IF(MOD(C110,12)=0,(Loyalty_Bonus+Charges!$C$69*(B110-11))*AH110,0),0)","v":0},473106.80072642211,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,100,0,0,0,0,{"$f":"IF(AND(B111<>\"\", B111<=10),VLOOKUP(B111,Charges!$C$40:$F$50, 4, 0), IF(AND(B111<>\"\", B111 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B111=Charges!$B$68,B111=Charges!$B$69,B111=Charges!$B$70),IF(MOD(C111,12)=0,VLOOKUP(B111,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B111=1,0,IF(B111<>\"\",(M111+N111)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G111), 0.5*Term*aprem)*(1+Indexation*(B111-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B111, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B111<>\"\",AQ111*VLOOKUP(Age+'4%_Excl_ST'!B111-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B111<>\"\",B111<=Term),IF(C111<61,Charges!$C$31,W110*(1+(B111<>B110)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,R111+CR110-BB110),\"\")","v":473106.80072642211},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,IF(C111=Input!$O$18,Input!$O$19,R111+CR110-Z111-BE110)),\"\")","v":472010.1917930888},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,CI111+CJ111,AB111*(1+Charges!$D$10)),0)","v":473555.43033556518},{"$f":"IF(Input!$W$55=1,CK111+CL111,( 1-(1-CW111)^(1/12))*(AC111))","v":456.23370798731082},{"$f":"AC111*Charges!$D$28/12","v":532.74985912751083},0,456.23370798731082,{"$f":"IF(Input!$W$55=1,CM111+CN111,MAX(AC111-AG111,0))","v":473099.19662757788},1000000,{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473099.19662757788,{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B111<>\"\",((Flat_Extra/1000)/12)*AQ111*AO111+Input!$H$34*V111*AP111,\"\")","v":0},0,0,500000,{"$f":"IF(B111<>\"\",IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B111<>\"\",B111<=Term-3),MIN(AU111,Charges!$H$11),0)","v":0},{"$f":"IF(C111=1,MIN(AV111,AW111),IF(AV111=0,0,MIN(AW111-AY110,IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$I$100,5)/Mode,0))))*(B111<=Term-3)","v":0},0,{"$f":"IF(B111<>\"\",IF(BH111>0,IF(AH112<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,MIN(IF(MOD(C111,12)=0,VLOOKUP(B111,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM111,AH111),AH111-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C111<60,0,IF(MOD(C111,12)=0,(BC111<60)*SUM(INDIRECT($BF$7&(C111+11)&\":\"&$BF$7&C110))+(BC111>=60)*SUMPRODUCT($BD$12:BD111,$BE$12:$BE111),0))","v":0},1000000,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,IF(MOD(C111,12)=0,VLOOKUP(B111,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473099.19662757788,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B111<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B111<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B111<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B111<=Charges!$C$88),0)","v":0},{"$f":"IF(B111<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B111<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW111*BY111*Input!$H$35+BX111*BZ111*Input!$H$36","v":0},0,{"$f":"CB111*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM110+IF(MOD(C111-1,12)=0,CN110,0)-BE110,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C111-1,12)=0,H111*D111,CN110),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG111-(B111>PPT)*Z111)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH111-(B111<=PPT)*Z111)*(1+Charges!$D$10),0)","v":0},{"$f":"CI111*Charges!$C$22/12","v":0},0,0,{"$f":"CJ111-CL111-(B111<=PPT)*AF111*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C111=\"\",MOD(C111-1,12)=0,B111>PPT),0%,100%/12+CO110),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B111>PPT),0%,100%-CO111)","v":0},{"$f":"IF(B111>=Charges!$B$68,IF(MOD(C111,12)=0,(Loyalty_Bonus+Charges!$C$69*(B111-11))*AH111,0),0)","v":0},473099.19662757788,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,101,0,0,0,0,{"$f":"IF(AND(B112<>\"\", B112<=10),VLOOKUP(B112,Charges!$C$40:$F$50, 4, 0), IF(AND(B112<>\"\", B112 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B112=Charges!$B$68,B112=Charges!$B$69,B112=Charges!$B$70),IF(MOD(C112,12)=0,VLOOKUP(B112,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B112=1,0,IF(B112<>\"\",(M112+N112)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G112), 0.5*Term*aprem)*(1+Indexation*(B112-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B112, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B112<>\"\",AQ112*VLOOKUP(Age+'4%_Excl_ST'!B112-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B112<>\"\",B112<=Term),IF(C112<61,Charges!$C$31,W111*(1+(B112<>B111)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,R112+CR111-BB111),\"\")","v":473099.19662757788},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,IF(C112=Input!$O$18,Input!$O$19,R112+CR111-Z112-BE111)),\"\")","v":472002.58769424458},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,CI112+CJ112,AB112*(1+Charges!$D$10)),0)","v":473547.80134288006},{"$f":"IF(Input!$W$55=1,CK112+CL112,( 1-(1-CW112)^(1/12))*(AC112))","v":456.22635804811051},{"$f":"AC112*Charges!$D$28/12","v":532.74127651074002},0,456.22635804811051,{"$f":"IF(Input!$W$55=1,CM112+CN112,MAX(AC112-AG112,0))","v":473091.57498483197},1000000,{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473091.57498483197,{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B112<>\"\",((Flat_Extra/1000)/12)*AQ112*AO112+Input!$H$34*V112*AP112,\"\")","v":0},0,0,500000,{"$f":"IF(B112<>\"\",IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B112<>\"\",B112<=Term-3),MIN(AU112,Charges!$H$11),0)","v":0},{"$f":"IF(C112=1,MIN(AV112,AW112),IF(AV112=0,0,MIN(AW112-AY111,IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$I$100,5)/Mode,0))))*(B112<=Term-3)","v":0},0,{"$f":"IF(B112<>\"\",IF(BH112>0,IF(AH113<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,MIN(IF(MOD(C112,12)=0,VLOOKUP(B112,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM112,AH112),AH112-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C112<60,0,IF(MOD(C112,12)=0,(BC112<60)*SUM(INDIRECT($BF$7&(C112+11)&\":\"&$BF$7&C111))+(BC112>=60)*SUMPRODUCT($BD$12:BD112,$BE$12:$BE112),0))","v":0},1000000,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,IF(MOD(C112,12)=0,VLOOKUP(B112,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473091.57498483197,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B112<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B112<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B112<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B112<=Charges!$C$88),0)","v":0},{"$f":"IF(B112<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B112<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW112*BY112*Input!$H$35+BX112*BZ112*Input!$H$36","v":0},0,{"$f":"CB112*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM111+IF(MOD(C112-1,12)=0,CN111,0)-BE111,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C112-1,12)=0,H112*D112,CN111),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG112-(B112>PPT)*Z112)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH112-(B112<=PPT)*Z112)*(1+Charges!$D$10),0)","v":0},{"$f":"CI112*Charges!$C$22/12","v":0},0,0,{"$f":"CJ112-CL112-(B112<=PPT)*AF112*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C112=\"\",MOD(C112-1,12)=0,B112>PPT),0%,100%/12+CO111),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B112>PPT),0%,100%-CO112)","v":0},{"$f":"IF(B112>=Charges!$B$68,IF(MOD(C112,12)=0,(Loyalty_Bonus+Charges!$C$69*(B112-11))*AH112,0),0)","v":0},473091.57498483197,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,102,0,0,0,0,{"$f":"IF(AND(B113<>\"\", B113<=10),VLOOKUP(B113,Charges!$C$40:$F$50, 4, 0), IF(AND(B113<>\"\", B113 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B113=Charges!$B$68,B113=Charges!$B$69,B113=Charges!$B$70),IF(MOD(C113,12)=0,VLOOKUP(B113,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B113=1,0,IF(B113<>\"\",(M113+N113)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G113), 0.5*Term*aprem)*(1+Indexation*(B113-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B113, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B113<>\"\",AQ113*VLOOKUP(Age+'4%_Excl_ST'!B113-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B113<>\"\",B113<=Term),IF(C113<61,Charges!$C$31,W112*(1+(B113<>B112)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,R113+CR112-BB112),\"\")","v":473091.57498483197},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,IF(C113=Input!$O$18,Input!$O$19,R113+CR112-Z113-BE112)),\"\")","v":471994.96605149866},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,CI113+CJ113,AB113*(1+Charges!$D$10)),0)","v":473540.15474885906},{"$f":"IF(Input!$W$55=1,CK113+CL113,( 1-(1-CW113)^(1/12))*(AC113))","v":456.21899115139644},{"$f":"AC113*Charges!$D$28/12","v":532.73267409246648},0,456.21899115139644,{"$f":"IF(Input!$W$55=1,CM113+CN113,MAX(AC113-AG113,0))","v":473083.93575770769},1000000,{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473083.93575770769,{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B113<>\"\",((Flat_Extra/1000)/12)*AQ113*AO113+Input!$H$34*V113*AP113,\"\")","v":0},0,0,500000,{"$f":"IF(B113<>\"\",IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B113<>\"\",B113<=Term-3),MIN(AU113,Charges!$H$11),0)","v":0},{"$f":"IF(C113=1,MIN(AV113,AW113),IF(AV113=0,0,MIN(AW113-AY112,IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$I$100,5)/Mode,0))))*(B113<=Term-3)","v":0},0,{"$f":"IF(B113<>\"\",IF(BH113>0,IF(AH114<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,MIN(IF(MOD(C113,12)=0,VLOOKUP(B113,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM113,AH113),AH113-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C113<60,0,IF(MOD(C113,12)=0,(BC113<60)*SUM(INDIRECT($BF$7&(C113+11)&\":\"&$BF$7&C112))+(BC113>=60)*SUMPRODUCT($BD$12:BD113,$BE$12:$BE113),0))","v":0},1000000,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,IF(MOD(C113,12)=0,VLOOKUP(B113,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473083.93575770769,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B113<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B113<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B113<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B113<=Charges!$C$88),0)","v":0},{"$f":"IF(B113<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B113<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW113*BY113*Input!$H$35+BX113*BZ113*Input!$H$36","v":0},0,{"$f":"CB113*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM112+IF(MOD(C113-1,12)=0,CN112,0)-BE112,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C113-1,12)=0,H113*D113,CN112),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG113-(B113>PPT)*Z113)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH113-(B113<=PPT)*Z113)*(1+Charges!$D$10),0)","v":0},{"$f":"CI113*Charges!$C$22/12","v":0},0,0,{"$f":"CJ113-CL113-(B113<=PPT)*AF113*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C113=\"\",MOD(C113-1,12)=0,B113>PPT),0%,100%/12+CO112),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B113>PPT),0%,100%-CO113)","v":0},{"$f":"IF(B113>=Charges!$B$68,IF(MOD(C113,12)=0,(Loyalty_Bonus+Charges!$C$69*(B113-11))*AH113,0),0)","v":0},473083.93575770769,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,103,0,0,0,0,{"$f":"IF(AND(B114<>\"\", B114<=10),VLOOKUP(B114,Charges!$C$40:$F$50, 4, 0), IF(AND(B114<>\"\", B114 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B114=Charges!$B$68,B114=Charges!$B$69,B114=Charges!$B$70),IF(MOD(C114,12)=0,VLOOKUP(B114,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B114=1,0,IF(B114<>\"\",(M114+N114)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G114), 0.5*Term*aprem)*(1+Indexation*(B114-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B114, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B114<>\"\",AQ114*VLOOKUP(Age+'4%_Excl_ST'!B114-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B114<>\"\",B114<=Term),IF(C114<61,Charges!$C$31,W113*(1+(B114<>B113)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,R114+CR113-BB113),\"\")","v":473083.93575770769},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,IF(C114=Input!$O$18,Input!$O$19,R114+CR113-Z114-BE113)),\"\")","v":471987.32682437438},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,CI114+CJ114,AB114*(1+Charges!$D$10)),0)","v":473532.49051289307},{"$f":"IF(Input!$W$55=1,CK114+CL114,( 1-(1-CW114)^(1/12))*(AC114))","v":456.21160725804486},{"$f":"AC114*Charges!$D$28/12","v":532.7240518270047},0,456.21160725804486,{"$f":"IF(Input!$W$55=1,CM114+CN114,MAX(AC114-AG114,0))","v":473076.278905635},1000000,{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473076.278905635,{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B114<>\"\",((Flat_Extra/1000)/12)*AQ114*AO114+Input!$H$34*V114*AP114,\"\")","v":0},0,0,500000,{"$f":"IF(B114<>\"\",IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B114<>\"\",B114<=Term-3),MIN(AU114,Charges!$H$11),0)","v":0},{"$f":"IF(C114=1,MIN(AV114,AW114),IF(AV114=0,0,MIN(AW114-AY113,IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$I$100,5)/Mode,0))))*(B114<=Term-3)","v":0},0,{"$f":"IF(B114<>\"\",IF(BH114>0,IF(AH115<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,MIN(IF(MOD(C114,12)=0,VLOOKUP(B114,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM114,AH114),AH114-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C114<60,0,IF(MOD(C114,12)=0,(BC114<60)*SUM(INDIRECT($BF$7&(C114+11)&\":\"&$BF$7&C113))+(BC114>=60)*SUMPRODUCT($BD$12:BD114,$BE$12:$BE114),0))","v":0},1000000,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,IF(MOD(C114,12)=0,VLOOKUP(B114,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473076.278905635,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B114<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B114<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B114<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B114<=Charges!$C$88),0)","v":0},{"$f":"IF(B114<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B114<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW114*BY114*Input!$H$35+BX114*BZ114*Input!$H$36","v":0},0,{"$f":"CB114*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM113+IF(MOD(C114-1,12)=0,CN113,0)-BE113,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C114-1,12)=0,H114*D114,CN113),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG114-(B114>PPT)*Z114)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH114-(B114<=PPT)*Z114)*(1+Charges!$D$10),0)","v":0},{"$f":"CI114*Charges!$C$22/12","v":0},0,0,{"$f":"CJ114-CL114-(B114<=PPT)*AF114*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C114=\"\",MOD(C114-1,12)=0,B114>PPT),0%,100%/12+CO113),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B114>PPT),0%,100%-CO114)","v":0},{"$f":"IF(B114>=Charges!$B$68,IF(MOD(C114,12)=0,(Loyalty_Bonus+Charges!$C$69*(B114-11))*AH114,0),0)","v":0},473076.278905635,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,104,0,0,0,0,{"$f":"IF(AND(B115<>\"\", B115<=10),VLOOKUP(B115,Charges!$C$40:$F$50, 4, 0), IF(AND(B115<>\"\", B115 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B115=Charges!$B$68,B115=Charges!$B$69,B115=Charges!$B$70),IF(MOD(C115,12)=0,VLOOKUP(B115,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B115=1,0,IF(B115<>\"\",(M115+N115)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G115), 0.5*Term*aprem)*(1+Indexation*(B115-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B115, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B115<>\"\",AQ115*VLOOKUP(Age+'4%_Excl_ST'!B115-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B115<>\"\",B115<=Term),IF(C115<61,Charges!$C$31,W114*(1+(B115<>B114)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,R115+CR114-BB114),\"\")","v":473076.278905635},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,IF(C115=Input!$O$18,Input!$O$19,R115+CR114-Z115-BE114)),\"\")","v":471979.66997230169},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,CI115+CJ115,AB115*(1+Charges!$D$10)),0)","v":473524.80859427911},{"$f":"IF(Input!$W$55=1,CK115+CL115,( 1-(1-CW115)^(1/12))*(AC115))","v":456.20420632884168},{"$f":"AC115*Charges!$D$28/12","v":532.71540966856401},0,456.20420632884168,{"$f":"IF(Input!$W$55=1,CM115+CN115,MAX(AC115-AG115,0))","v":473068.60438795027},1000000,{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473068.60438795027,{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B115<>\"\",((Flat_Extra/1000)/12)*AQ115*AO115+Input!$H$34*V115*AP115,\"\")","v":0},0,0,500000,{"$f":"IF(B115<>\"\",IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B115<>\"\",B115<=Term-3),MIN(AU115,Charges!$H$11),0)","v":0},{"$f":"IF(C115=1,MIN(AV115,AW115),IF(AV115=0,0,MIN(AW115-AY114,IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$I$100,5)/Mode,0))))*(B115<=Term-3)","v":0},0,{"$f":"IF(B115<>\"\",IF(BH115>0,IF(AH116<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,MIN(IF(MOD(C115,12)=0,VLOOKUP(B115,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM115,AH115),AH115-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C115<60,0,IF(MOD(C115,12)=0,(BC115<60)*SUM(INDIRECT($BF$7&(C115+11)&\":\"&$BF$7&C114))+(BC115>=60)*SUMPRODUCT($BD$12:BD115,$BE$12:$BE115),0))","v":0},1000000,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,IF(MOD(C115,12)=0,VLOOKUP(B115,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473068.60438795027,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B115<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B115<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B115<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B115<=Charges!$C$88),0)","v":0},{"$f":"IF(B115<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B115<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW115*BY115*Input!$H$35+BX115*BZ115*Input!$H$36","v":0},0,{"$f":"CB115*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM114+IF(MOD(C115-1,12)=0,CN114,0)-BE114,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C115-1,12)=0,H115*D115,CN114),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG115-(B115>PPT)*Z115)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH115-(B115<=PPT)*Z115)*(1+Charges!$D$10),0)","v":0},{"$f":"CI115*Charges!$C$22/12","v":0},0,0,{"$f":"CJ115-CL115-(B115<=PPT)*AF115*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C115=\"\",MOD(C115-1,12)=0,B115>PPT),0%,100%/12+CO114),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B115>PPT),0%,100%-CO115)","v":0},{"$f":"IF(B115>=Charges!$B$68,IF(MOD(C115,12)=0,(Loyalty_Bonus+Charges!$C$69*(B115-11))*AH115,0),0)","v":0},473068.60438795027,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,105,0,0,0,0,{"$f":"IF(AND(B116<>\"\", B116<=10),VLOOKUP(B116,Charges!$C$40:$F$50, 4, 0), IF(AND(B116<>\"\", B116 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B116=Charges!$B$68,B116=Charges!$B$69,B116=Charges!$B$70),IF(MOD(C116,12)=0,VLOOKUP(B116,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B116=1,0,IF(B116<>\"\",(M116+N116)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G116), 0.5*Term*aprem)*(1+Indexation*(B116-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B116, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B116<>\"\",AQ116*VLOOKUP(Age+'4%_Excl_ST'!B116-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B116<>\"\",B116<=Term),IF(C116<61,Charges!$C$31,W115*(1+(B116<>B115)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,R116+CR115-BB115),\"\")","v":473068.60438795027},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,IF(C116=Input!$O$18,Input!$O$19,R116+CR115-Z116-BE115)),\"\")","v":471971.99545461696},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,CI116+CJ116,AB116*(1+Charges!$D$10)),0)","v":473517.10895222053},{"$f":"IF(Input!$W$55=1,CK116+CL116,( 1-(1-CW116)^(1/12))*(AC116))","v":456.19678832448244},{"$f":"AC116*Charges!$D$28/12","v":532.70674757124812},0,456.19678832448244,{"$f":"IF(Input!$W$55=1,CM116+CN116,MAX(AC116-AG116,0))","v":473060.91216389602},1000000,{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473060.91216389602,{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B116<>\"\",((Flat_Extra/1000)/12)*AQ116*AO116+Input!$H$34*V116*AP116,\"\")","v":0},0,0,500000,{"$f":"IF(B116<>\"\",IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B116<>\"\",B116<=Term-3),MIN(AU116,Charges!$H$11),0)","v":0},{"$f":"IF(C116=1,MIN(AV116,AW116),IF(AV116=0,0,MIN(AW116-AY115,IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$I$100,5)/Mode,0))))*(B116<=Term-3)","v":0},0,{"$f":"IF(B116<>\"\",IF(BH116>0,IF(AH117<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,MIN(IF(MOD(C116,12)=0,VLOOKUP(B116,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM116,AH116),AH116-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C116<60,0,IF(MOD(C116,12)=0,(BC116<60)*SUM(INDIRECT($BF$7&(C116+11)&\":\"&$BF$7&C115))+(BC116>=60)*SUMPRODUCT($BD$12:BD116,$BE$12:$BE116),0))","v":0},1000000,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,IF(MOD(C116,12)=0,VLOOKUP(B116,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473060.91216389602,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B116<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B116<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B116<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B116<=Charges!$C$88),0)","v":0},{"$f":"IF(B116<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B116<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW116*BY116*Input!$H$35+BX116*BZ116*Input!$H$36","v":0},0,{"$f":"CB116*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM115+IF(MOD(C116-1,12)=0,CN115,0)-BE115,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C116-1,12)=0,H116*D116,CN115),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG116-(B116>PPT)*Z116)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH116-(B116<=PPT)*Z116)*(1+Charges!$D$10),0)","v":0},{"$f":"CI116*Charges!$C$22/12","v":0},0,0,{"$f":"CJ116-CL116-(B116<=PPT)*AF116*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C116=\"\",MOD(C116-1,12)=0,B116>PPT),0%,100%/12+CO115),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B116>PPT),0%,100%-CO116)","v":0},{"$f":"IF(B116>=Charges!$B$68,IF(MOD(C116,12)=0,(Loyalty_Bonus+Charges!$C$69*(B116-11))*AH116,0),0)","v":0},473060.91216389602,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,106,0,0,0,0,{"$f":"IF(AND(B117<>\"\", B117<=10),VLOOKUP(B117,Charges!$C$40:$F$50, 4, 0), IF(AND(B117<>\"\", B117 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B117=Charges!$B$68,B117=Charges!$B$69,B117=Charges!$B$70),IF(MOD(C117,12)=0,VLOOKUP(B117,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B117=1,0,IF(B117<>\"\",(M117+N117)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G117), 0.5*Term*aprem)*(1+Indexation*(B117-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B117, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B117<>\"\",AQ117*VLOOKUP(Age+'4%_Excl_ST'!B117-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B117<>\"\",B117<=Term),IF(C117<61,Charges!$C$31,W116*(1+(B117<>B116)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,R117+CR116-BB116),\"\")","v":473060.91216389602},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,IF(C117=Input!$O$18,Input!$O$19,R117+CR116-Z117-BE116)),\"\")","v":471964.30323056271},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,CI117+CJ117,AB117*(1+Charges!$D$10)),0)","v":473509.39154582639},{"$f":"IF(Input!$W$55=1,CK117+CL117,( 1-(1-CW117)^(1/12))*(AC117))","v":456.18935320557199},{"$f":"AC117*Charges!$D$28/12","v":532.69806548905467},0,456.18935320557199,{"$f":"IF(Input!$W$55=1,CM117+CN117,MAX(AC117-AG117,0))","v":473053.20219262084},1000000,{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473053.20219262084,{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B117<>\"\",((Flat_Extra/1000)/12)*AQ117*AO117+Input!$H$34*V117*AP117,\"\")","v":0},0,0,500000,{"$f":"IF(B117<>\"\",IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B117<>\"\",B117<=Term-3),MIN(AU117,Charges!$H$11),0)","v":0},{"$f":"IF(C117=1,MIN(AV117,AW117),IF(AV117=0,0,MIN(AW117-AY116,IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$I$100,5)/Mode,0))))*(B117<=Term-3)","v":0},0,{"$f":"IF(B117<>\"\",IF(BH117>0,IF(AH118<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,MIN(IF(MOD(C117,12)=0,VLOOKUP(B117,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM117,AH117),AH117-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C117<60,0,IF(MOD(C117,12)=0,(BC117<60)*SUM(INDIRECT($BF$7&(C117+11)&\":\"&$BF$7&C116))+(BC117>=60)*SUMPRODUCT($BD$12:BD117,$BE$12:$BE117),0))","v":0},1000000,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,IF(MOD(C117,12)=0,VLOOKUP(B117,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473053.20219262084,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B117<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B117<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B117<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B117<=Charges!$C$88),0)","v":0},{"$f":"IF(B117<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B117<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW117*BY117*Input!$H$35+BX117*BZ117*Input!$H$36","v":0},0,{"$f":"CB117*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM116+IF(MOD(C117-1,12)=0,CN116,0)-BE116,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C117-1,12)=0,H117*D117,CN116),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG117-(B117>PPT)*Z117)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH117-(B117<=PPT)*Z117)*(1+Charges!$D$10),0)","v":0},{"$f":"CI117*Charges!$C$22/12","v":0},0,0,{"$f":"CJ117-CL117-(B117<=PPT)*AF117*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C117=\"\",MOD(C117-1,12)=0,B117>PPT),0%,100%/12+CO116),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B117>PPT),0%,100%-CO117)","v":0},{"$f":"IF(B117>=Charges!$B$68,IF(MOD(C117,12)=0,(Loyalty_Bonus+Charges!$C$69*(B117-11))*AH117,0),0)","v":0},473053.20219262084,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,107,0,0,0,0,{"$f":"IF(AND(B118<>\"\", B118<=10),VLOOKUP(B118,Charges!$C$40:$F$50, 4, 0), IF(AND(B118<>\"\", B118 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B118=Charges!$B$68,B118=Charges!$B$69,B118=Charges!$B$70),IF(MOD(C118,12)=0,VLOOKUP(B118,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B118=1,0,IF(B118<>\"\",(M118+N118)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G118), 0.5*Term*aprem)*(1+Indexation*(B118-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B118, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B118<>\"\",AQ118*VLOOKUP(Age+'4%_Excl_ST'!B118-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B118<>\"\",B118<=Term),IF(C118<61,Charges!$C$31,W117*(1+(B118<>B117)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,R118+CR117-BB117),\"\")","v":473053.20219262084},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,IF(C118=Input!$O$18,Input!$O$19,R118+CR117-Z118-BE117)),\"\")","v":471956.59325928753},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,CI118+CJ118,AB118*(1+Charges!$D$10)),0)","v":473501.65633411153},{"$f":"IF(Input!$W$55=1,CK118+CL118,( 1-(1-CW118)^(1/12))*(AC118))","v":456.18190093262427},{"$f":"AC118*Charges!$D$28/12","v":532.68936337587547},0,456.18190093262427,{"$f":"IF(Input!$W$55=1,CM118+CN118,MAX(AC118-AG118,0))","v":473045.4744331789},1000000,{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473045.4744331789,{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B118<>\"\",((Flat_Extra/1000)/12)*AQ118*AO118+Input!$H$34*V118*AP118,\"\")","v":0},0,0,500000,{"$f":"IF(B118<>\"\",IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B118<>\"\",B118<=Term-3),MIN(AU118,Charges!$H$11),0)","v":0},{"$f":"IF(C118=1,MIN(AV118,AW118),IF(AV118=0,0,MIN(AW118-AY117,IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$I$100,5)/Mode,0))))*(B118<=Term-3)","v":0},0,{"$f":"IF(B118<>\"\",IF(BH118>0,IF(AH119<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,MIN(IF(MOD(C118,12)=0,VLOOKUP(B118,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM118,AH118),AH118-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C118<60,0,IF(MOD(C118,12)=0,(BC118<60)*SUM(INDIRECT($BF$7&(C118+11)&\":\"&$BF$7&C117))+(BC118>=60)*SUMPRODUCT($BD$12:BD118,$BE$12:$BE118),0))","v":0},1000000,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,IF(MOD(C118,12)=0,VLOOKUP(B118,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473045.4744331789,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B118<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B118<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B118<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B118<=Charges!$C$88),0)","v":0},{"$f":"IF(B118<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B118<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW118*BY118*Input!$H$35+BX118*BZ118*Input!$H$36","v":0},0,{"$f":"CB118*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM117+IF(MOD(C118-1,12)=0,CN117,0)-BE117,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C118-1,12)=0,H118*D118,CN117),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG118-(B118>PPT)*Z118)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH118-(B118<=PPT)*Z118)*(1+Charges!$D$10),0)","v":0},{"$f":"CI118*Charges!$C$22/12","v":0},0,0,{"$f":"CJ118-CL118-(B118<=PPT)*AF118*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C118=\"\",MOD(C118-1,12)=0,B118>PPT),0%,100%/12+CO117),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B118>PPT),0%,100%-CO118)","v":0},{"$f":"IF(B118>=Charges!$B$68,IF(MOD(C118,12)=0,(Loyalty_Bonus+Charges!$C$69*(B118-11))*AH118,0),0)","v":0},473045.4744331789,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,108,0,0,0,0,{"$f":"IF(AND(B119<>\"\", B119<=10),VLOOKUP(B119,Charges!$C$40:$F$50, 4, 0), IF(AND(B119<>\"\", B119 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B119=Charges!$B$68,B119=Charges!$B$69,B119=Charges!$B$70),IF(MOD(C119,12)=0,VLOOKUP(B119,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B119=1,0,IF(B119<>\"\",(M119+N119)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G119), 0.5*Term*aprem)*(1+Indexation*(B119-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B119, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},{"$f":"IF(B119<>\"\",AQ119*VLOOKUP(Age+'4%_Excl_ST'!B119-1, Mortality,2,0)/12000,\"\")","v":707.64693333333332},{"$f":"MIN(IF(AND(B119<>\"\",B119<=Term),IF(C119<61,Charges!$C$31,W118*(1+(B119<>B118)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,1096.6089333333334,{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,R119+CR118-BB118),\"\")","v":473045.4744331789},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,IF(C119=Input!$O$18,Input!$O$19,R119+CR118-Z119-BE118)),\"\")","v":471948.86549984559},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,CI119+CJ119,AB119*(1+Charges!$D$10)),0)","v":473493.9032759961},{"$f":"IF(Input!$W$55=1,CK119+CL119,( 1-(1-CW119)^(1/12))*(AC119))","v":456.17443146606206},{"$f":"AC119*Charges!$D$28/12","v":532.68064118549557},0,456.17443146606206,{"$f":"IF(Input!$W$55=1,CM119+CN119,MAX(AC119-AG119,0))","v":473037.72884453001},1000000,{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,473037.72884453001,{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B119<>\"\",((Flat_Extra/1000)/12)*AQ119*AO119+Input!$H$34*V119*AP119,\"\")","v":0},0,0,500000,{"$f":"IF(B119<>\"\",IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B119<>\"\",B119<=Term-3),MIN(AU119,Charges!$H$11),0)","v":0},{"$f":"IF(C119=1,MIN(AV119,AW119),IF(AV119=0,0,MIN(AW119-AY118,IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$I$100,5)/Mode,0))))*(B119<=Term-3)","v":0},0,{"$f":"IF(B119<>\"\",IF(BH119>0,IF(AH120<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,MIN(IF(MOD(C119,12)=0,VLOOKUP(B119,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM119,AH119),AH119-Charges!$D$73*aprem)))),0),0)*0","v":0},53,0,0,{"$f":"IF(C119<60,0,IF(MOD(C119,12)=0,(BC119<60)*SUM(INDIRECT($BF$7&(C119+11)&\":\"&$BF$7&C118))+(BC119>=60)*SUMPRODUCT($BD$12:BD119,$BE$12:$BE119),0))","v":0},1000000,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,IF(MOD(C119,12)=0,VLOOKUP(B119,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},473037.72884453001,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B119<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B119<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B119<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B119<=Charges!$C$88),0)","v":0},{"$f":"IF(B119<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B119<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW119*BY119*Input!$H$35+BX119*BZ119*Input!$H$36","v":0},0,{"$f":"CB119*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM118+IF(MOD(C119-1,12)=0,CN118,0)-BE118,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C119-1,12)=0,H119*D119,CN118),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG119-(B119>PPT)*Z119)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH119-(B119<=PPT)*Z119)*(1+Charges!$D$10),0)","v":0},{"$f":"CI119*Charges!$C$22/12","v":0},0,0,{"$f":"CJ119-CL119-(B119<=PPT)*AF119*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C119=\"\",MOD(C119-1,12)=0,B119>PPT),0%,100%/12+CO118),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B119>PPT),0%,100%-CO119)","v":0},{"$f":"IF(B119>=Charges!$B$68,IF(MOD(C119,12)=0,(Loyalty_Bonus+Charges!$C$69*(B119-11))*AH119,0),0)","v":0},473037.72884453001,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,109,0,0,0,0,{"$f":"IF(AND(B120<>\"\", B120<=10),VLOOKUP(B120,Charges!$C$40:$F$50, 4, 0), IF(AND(B120<>\"\", B120 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B120=Charges!$B$68,B120=Charges!$B$69,B120=Charges!$B$70),IF(MOD(C120,12)=0,VLOOKUP(B120,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B120=1,0,IF(B120<>\"\",(M120+N120)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G120), 0.5*Term*aprem)*(1+Indexation*(B120-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B120, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B120<>\"\",AQ120*VLOOKUP(Age+'4%_Excl_ST'!B120-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B120<>\"\",B120<=Term),IF(C120<61,Charges!$C$31,W119*(1+(B120<>B119)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,R120+CR119-BB119),\"\")","v":473037.72884453001},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,IF(C120=Input!$O$18,Input!$O$19,R120+CR119-Z120-BE119)),\"\")","v":471848.44524452998},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,CI120+CJ120,AB120*(1+Charges!$D$10)),0)","v":473393.1542708957},{"$f":"IF(Input!$W$55=1,CK120+CL120,( 1-(1-CW120)^(1/12))*(AC120))","v":456.0773676605844},{"$f":"AC120*Charges!$D$28/12","v":532.56729855475771},0,456.0773676605844,{"$f":"IF(Input!$W$55=1,CM120+CN120,MAX(AC120-AG120,0))","v":472937.07690323511},1000000,{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472937.07690323511,{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B120<>\"\",((Flat_Extra/1000)/12)*AQ120*AO120+Input!$H$34*V120*AP120,\"\")","v":0},0,0,500000,{"$f":"IF(B120<>\"\",IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B120<>\"\",B120<=Term-3),MIN(AU120,Charges!$H$11),0)","v":0},{"$f":"IF(C120=1,MIN(AV120,AW120),IF(AV120=0,0,MIN(AW120-AY119,IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$I$100,5)/Mode,0))))*(B120<=Term-3)","v":0},0,{"$f":"IF(B120<>\"\",IF(BH120>0,IF(AH121<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,MIN(IF(MOD(C120,12)=0,VLOOKUP(B120,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM120,AH120),AH120-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C120<60,0,IF(MOD(C120,12)=0,(BC120<60)*SUM(INDIRECT($BF$7&(C120+11)&\":\"&$BF$7&C119))+(BC120>=60)*SUMPRODUCT($BD$12:BD120,$BE$12:$BE120),0))","v":0},1000000,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,IF(MOD(C120,12)=0,VLOOKUP(B120,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472937.07690323511,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B120<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B120<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B120<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B120<=Charges!$C$88),0)","v":0},{"$f":"IF(B120<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B120<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW120*BY120*Input!$H$35+BX120*BZ120*Input!$H$36","v":0},0,{"$f":"CB120*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM119+IF(MOD(C120-1,12)=0,CN119,0)-BE119,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C120-1,12)=0,H120*D120,CN119),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG120-(B120>PPT)*Z120)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH120-(B120<=PPT)*Z120)*(1+Charges!$D$10),0)","v":0},{"$f":"CI120*Charges!$C$22/12","v":0},0,0,{"$f":"CJ120-CL120-(B120<=PPT)*AF120*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C120=\"\",MOD(C120-1,12)=0,B120>PPT),0%,100%/12+CO119),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B120>PPT),0%,100%-CO120)","v":0},{"$f":"IF(B120>=Charges!$B$68,IF(MOD(C120,12)=0,(Loyalty_Bonus+Charges!$C$69*(B120-11))*AH120,0),0)","v":0},472937.07690323511,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,110,0,0,0,0,{"$f":"IF(AND(B121<>\"\", B121<=10),VLOOKUP(B121,Charges!$C$40:$F$50, 4, 0), IF(AND(B121<>\"\", B121 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B121=Charges!$B$68,B121=Charges!$B$69,B121=Charges!$B$70),IF(MOD(C121,12)=0,VLOOKUP(B121,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B121=1,0,IF(B121<>\"\",(M121+N121)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G121), 0.5*Term*aprem)*(1+Indexation*(B121-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B121, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B121<>\"\",AQ121*VLOOKUP(Age+'4%_Excl_ST'!B121-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B121<>\"\",B121<=Term),IF(C121<61,Charges!$C$31,W120*(1+(B121<>B120)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,R121+CR120-BB120),\"\")","v":472937.07690323511},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,IF(C121=Input!$O$18,Input!$O$19,R121+CR120-Z121-BE120)),\"\")","v":471747.79330323508},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,CI121+CJ121,AB121*(1+Charges!$D$10)),0)","v":473292.17282133643},{"$f":"IF(Input!$W$55=1,CK121+CL121,( 1-(1-CW121)^(1/12))*(AC121))","v":455.98007991300705},{"$f":"AC121*Charges!$D$28/12","v":532.4536944240034},0,455.98007991300705,{"$f":"IF(Input!$W$55=1,CM121+CN121,MAX(AC121-AG121,0))","v":472836.19274142344},1000000,{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472836.19274142344,{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B121<>\"\",((Flat_Extra/1000)/12)*AQ121*AO121+Input!$H$34*V121*AP121,\"\")","v":0},0,0,500000,{"$f":"IF(B121<>\"\",IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B121<>\"\",B121<=Term-3),MIN(AU121,Charges!$H$11),0)","v":0},{"$f":"IF(C121=1,MIN(AV121,AW121),IF(AV121=0,0,MIN(AW121-AY120,IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$I$100,5)/Mode,0))))*(B121<=Term-3)","v":0},0,{"$f":"IF(B121<>\"\",IF(BH121>0,IF(AH122<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,MIN(IF(MOD(C121,12)=0,VLOOKUP(B121,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM121,AH121),AH121-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C121<60,0,IF(MOD(C121,12)=0,(BC121<60)*SUM(INDIRECT($BF$7&(C121+11)&\":\"&$BF$7&C120))+(BC121>=60)*SUMPRODUCT($BD$12:BD121,$BE$12:$BE121),0))","v":0},1000000,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,IF(MOD(C121,12)=0,VLOOKUP(B121,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472836.19274142344,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B121<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B121<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B121<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B121<=Charges!$C$88),0)","v":0},{"$f":"IF(B121<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B121<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW121*BY121*Input!$H$35+BX121*BZ121*Input!$H$36","v":0},0,{"$f":"CB121*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM120+IF(MOD(C121-1,12)=0,CN120,0)-BE120,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C121-1,12)=0,H121*D121,CN120),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG121-(B121>PPT)*Z121)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH121-(B121<=PPT)*Z121)*(1+Charges!$D$10),0)","v":0},{"$f":"CI121*Charges!$C$22/12","v":0},0,0,{"$f":"CJ121-CL121-(B121<=PPT)*AF121*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C121=\"\",MOD(C121-1,12)=0,B121>PPT),0%,100%/12+CO120),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B121>PPT),0%,100%-CO121)","v":0},{"$f":"IF(B121>=Charges!$B$68,IF(MOD(C121,12)=0,(Loyalty_Bonus+Charges!$C$69*(B121-11))*AH121,0),0)","v":0},472836.19274142344,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,111,0,0,0,0,{"$f":"IF(AND(B122<>\"\", B122<=10),VLOOKUP(B122,Charges!$C$40:$F$50, 4, 0), IF(AND(B122<>\"\", B122 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B122=Charges!$B$68,B122=Charges!$B$69,B122=Charges!$B$70),IF(MOD(C122,12)=0,VLOOKUP(B122,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B122=1,0,IF(B122<>\"\",(M122+N122)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G122), 0.5*Term*aprem)*(1+Indexation*(B122-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B122, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B122<>\"\",AQ122*VLOOKUP(Age+'4%_Excl_ST'!B122-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B122<>\"\",B122<=Term),IF(C122<61,Charges!$C$31,W121*(1+(B122<>B121)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,R122+CR121-BB121),\"\")","v":472836.19274142344},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,IF(C122=Input!$O$18,Input!$O$19,R122+CR121-Z122-BE121)),\"\")","v":471646.90914142341},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,CI122+CJ122,AB122*(1+Charges!$D$10)),0)","v":473190.95839103084},{"$f":"IF(Input!$W$55=1,CK122+CL122,( 1-(1-CW122)^(1/12))*(AC122))","v":455.88256770665896},{"$f":"AC122*Charges!$D$28/12","v":532.33982818990967},0,455.88256770665896,{"$f":"IF(Input!$W$55=1,CM122+CN122,MAX(AC122-AG122,0))","v":472735.07582332421},1000000,{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472735.07582332421,{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B122<>\"\",((Flat_Extra/1000)/12)*AQ122*AO122+Input!$H$34*V122*AP122,\"\")","v":0},0,0,500000,{"$f":"IF(B122<>\"\",IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B122<>\"\",B122<=Term-3),MIN(AU122,Charges!$H$11),0)","v":0},{"$f":"IF(C122=1,MIN(AV122,AW122),IF(AV122=0,0,MIN(AW122-AY121,IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$I$100,5)/Mode,0))))*(B122<=Term-3)","v":0},0,{"$f":"IF(B122<>\"\",IF(BH122>0,IF(AH123<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,MIN(IF(MOD(C122,12)=0,VLOOKUP(B122,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM122,AH122),AH122-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C122<60,0,IF(MOD(C122,12)=0,(BC122<60)*SUM(INDIRECT($BF$7&(C122+11)&\":\"&$BF$7&C121))+(BC122>=60)*SUMPRODUCT($BD$12:BD122,$BE$12:$BE122),0))","v":0},1000000,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,IF(MOD(C122,12)=0,VLOOKUP(B122,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472735.07582332421,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B122<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B122<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B122<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B122<=Charges!$C$88),0)","v":0},{"$f":"IF(B122<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B122<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW122*BY122*Input!$H$35+BX122*BZ122*Input!$H$36","v":0},0,{"$f":"CB122*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM121+IF(MOD(C122-1,12)=0,CN121,0)-BE121,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C122-1,12)=0,H122*D122,CN121),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG122-(B122>PPT)*Z122)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH122-(B122<=PPT)*Z122)*(1+Charges!$D$10),0)","v":0},{"$f":"CI122*Charges!$C$22/12","v":0},0,0,{"$f":"CJ122-CL122-(B122<=PPT)*AF122*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C122=\"\",MOD(C122-1,12)=0,B122>PPT),0%,100%/12+CO121),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B122>PPT),0%,100%-CO122)","v":0},{"$f":"IF(B122>=Charges!$B$68,IF(MOD(C122,12)=0,(Loyalty_Bonus+Charges!$C$69*(B122-11))*AH122,0),0)","v":0},472735.07582332421,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,112,0,0,0,0,{"$f":"IF(AND(B123<>\"\", B123<=10),VLOOKUP(B123,Charges!$C$40:$F$50, 4, 0), IF(AND(B123<>\"\", B123 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B123=Charges!$B$68,B123=Charges!$B$69,B123=Charges!$B$70),IF(MOD(C123,12)=0,VLOOKUP(B123,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B123=1,0,IF(B123<>\"\",(M123+N123)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G123), 0.5*Term*aprem)*(1+Indexation*(B123-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B123, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B123<>\"\",AQ123*VLOOKUP(Age+'4%_Excl_ST'!B123-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B123<>\"\",B123<=Term),IF(C123<61,Charges!$C$31,W122*(1+(B123<>B122)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,R123+CR122-BB122),\"\")","v":472735.07582332421},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,IF(C123=Input!$O$18,Input!$O$19,R123+CR122-Z123-BE122)),\"\")","v":471545.79222332418},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,CI123+CJ123,AB123*(1+Charges!$D$10)),0)","v":473089.51044245419},{"$f":"IF(Input!$W$55=1,CK123+CL123,( 1-(1-CW123)^(1/12))*(AC123))","v":455.78483052367693},{"$f":"AC123*Charges!$D$28/12","v":532.22569924776099},0,455.78483052367693,{"$f":"IF(Input!$W$55=1,CM123+CN123,MAX(AC123-AG123,0))","v":472633.72561193054},1000000,{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472633.72561193054,{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B123<>\"\",((Flat_Extra/1000)/12)*AQ123*AO123+Input!$H$34*V123*AP123,\"\")","v":0},0,0,500000,{"$f":"IF(B123<>\"\",IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B123<>\"\",B123<=Term-3),MIN(AU123,Charges!$H$11),0)","v":0},{"$f":"IF(C123=1,MIN(AV123,AW123),IF(AV123=0,0,MIN(AW123-AY122,IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$I$100,5)/Mode,0))))*(B123<=Term-3)","v":0},0,{"$f":"IF(B123<>\"\",IF(BH123>0,IF(AH124<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,MIN(IF(MOD(C123,12)=0,VLOOKUP(B123,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM123,AH123),AH123-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C123<60,0,IF(MOD(C123,12)=0,(BC123<60)*SUM(INDIRECT($BF$7&(C123+11)&\":\"&$BF$7&C122))+(BC123>=60)*SUMPRODUCT($BD$12:BD123,$BE$12:$BE123),0))","v":0},1000000,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,IF(MOD(C123,12)=0,VLOOKUP(B123,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472633.72561193054,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B123<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B123<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B123<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B123<=Charges!$C$88),0)","v":0},{"$f":"IF(B123<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B123<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW123*BY123*Input!$H$35+BX123*BZ123*Input!$H$36","v":0},0,{"$f":"CB123*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM122+IF(MOD(C123-1,12)=0,CN122,0)-BE122,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C123-1,12)=0,H123*D123,CN122),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG123-(B123>PPT)*Z123)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH123-(B123<=PPT)*Z123)*(1+Charges!$D$10),0)","v":0},{"$f":"CI123*Charges!$C$22/12","v":0},0,0,{"$f":"CJ123-CL123-(B123<=PPT)*AF123*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C123=\"\",MOD(C123-1,12)=0,B123>PPT),0%,100%/12+CO122),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B123>PPT),0%,100%-CO123)","v":0},{"$f":"IF(B123>=Charges!$B$68,IF(MOD(C123,12)=0,(Loyalty_Bonus+Charges!$C$69*(B123-11))*AH123,0),0)","v":0},472633.72561193054,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,113,0,0,0,0,{"$f":"IF(AND(B124<>\"\", B124<=10),VLOOKUP(B124,Charges!$C$40:$F$50, 4, 0), IF(AND(B124<>\"\", B124 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B124=Charges!$B$68,B124=Charges!$B$69,B124=Charges!$B$70),IF(MOD(C124,12)=0,VLOOKUP(B124,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B124=1,0,IF(B124<>\"\",(M124+N124)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G124), 0.5*Term*aprem)*(1+Indexation*(B124-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B124, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B124<>\"\",AQ124*VLOOKUP(Age+'4%_Excl_ST'!B124-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B124<>\"\",B124<=Term),IF(C124<61,Charges!$C$31,W123*(1+(B124<>B123)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,R124+CR123-BB123),\"\")","v":472633.72561193054},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,IF(C124=Input!$O$18,Input!$O$19,R124+CR123-Z124-BE123)),\"\")","v":471444.44201193051},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,CI124+CJ124,AB124*(1+Charges!$D$10)),0)","v":472987.82843684155},{"$f":"IF(Input!$W$55=1,CK124+CL124,( 1-(1-CW124)^(1/12))*(AC124))","v":455.68686784500306},{"$f":"AC124*Charges!$D$28/12","v":532.11130699144667},0,455.68686784500306,{"$f":"IF(Input!$W$55=1,CM124+CN124,MAX(AC124-AG124,0))","v":472532.14156899654},1000000,{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472532.14156899654,{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B124<>\"\",((Flat_Extra/1000)/12)*AQ124*AO124+Input!$H$34*V124*AP124,\"\")","v":0},0,0,500000,{"$f":"IF(B124<>\"\",IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B124<>\"\",B124<=Term-3),MIN(AU124,Charges!$H$11),0)","v":0},{"$f":"IF(C124=1,MIN(AV124,AW124),IF(AV124=0,0,MIN(AW124-AY123,IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$I$100,5)/Mode,0))))*(B124<=Term-3)","v":0},0,{"$f":"IF(B124<>\"\",IF(BH124>0,IF(AH125<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,MIN(IF(MOD(C124,12)=0,VLOOKUP(B124,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM124,AH124),AH124-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C124<60,0,IF(MOD(C124,12)=0,(BC124<60)*SUM(INDIRECT($BF$7&(C124+11)&\":\"&$BF$7&C123))+(BC124>=60)*SUMPRODUCT($BD$12:BD124,$BE$12:$BE124),0))","v":0},1000000,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,IF(MOD(C124,12)=0,VLOOKUP(B124,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472532.14156899654,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B124<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B124<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B124<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B124<=Charges!$C$88),0)","v":0},{"$f":"IF(B124<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B124<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW124*BY124*Input!$H$35+BX124*BZ124*Input!$H$36","v":0},0,{"$f":"CB124*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM123+IF(MOD(C124-1,12)=0,CN123,0)-BE123,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C124-1,12)=0,H124*D124,CN123),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG124-(B124>PPT)*Z124)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH124-(B124<=PPT)*Z124)*(1+Charges!$D$10),0)","v":0},{"$f":"CI124*Charges!$C$22/12","v":0},0,0,{"$f":"CJ124-CL124-(B124<=PPT)*AF124*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C124=\"\",MOD(C124-1,12)=0,B124>PPT),0%,100%/12+CO123),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B124>PPT),0%,100%-CO124)","v":0},{"$f":"IF(B124>=Charges!$B$68,IF(MOD(C124,12)=0,(Loyalty_Bonus+Charges!$C$69*(B124-11))*AH124,0),0)","v":0},472532.14156899654,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,114,0,0,0,0,{"$f":"IF(AND(B125<>\"\", B125<=10),VLOOKUP(B125,Charges!$C$40:$F$50, 4, 0), IF(AND(B125<>\"\", B125 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B125=Charges!$B$68,B125=Charges!$B$69,B125=Charges!$B$70),IF(MOD(C125,12)=0,VLOOKUP(B125,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B125=1,0,IF(B125<>\"\",(M125+N125)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G125), 0.5*Term*aprem)*(1+Indexation*(B125-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B125, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B125<>\"\",AQ125*VLOOKUP(Age+'4%_Excl_ST'!B125-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B125<>\"\",B125<=Term),IF(C125<61,Charges!$C$31,W124*(1+(B125<>B124)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,R125+CR124-BB124),\"\")","v":472532.14156899654},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,IF(C125=Input!$O$18,Input!$O$19,R125+CR124-Z125-BE124)),\"\")","v":471342.85796899651},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,CI125+CJ125,AB125*(1+Charges!$D$10)),0)","v":472885.91183418495},{"$f":"IF(Input!$W$55=1,CK125+CL125,( 1-(1-CW125)^(1/12))*(AC125))","v":455.58867915038172},{"$f":"AC125*Charges!$D$28/12","v":531.99665081345813},0,455.58867915038172,{"$f":"IF(Input!$W$55=1,CM125+CN125,MAX(AC125-AG125,0))","v":472430.32315503457},1000000,{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472430.32315503457,{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B125<>\"\",((Flat_Extra/1000)/12)*AQ125*AO125+Input!$H$34*V125*AP125,\"\")","v":0},0,0,500000,{"$f":"IF(B125<>\"\",IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B125<>\"\",B125<=Term-3),MIN(AU125,Charges!$H$11),0)","v":0},{"$f":"IF(C125=1,MIN(AV125,AW125),IF(AV125=0,0,MIN(AW125-AY124,IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$I$100,5)/Mode,0))))*(B125<=Term-3)","v":0},0,{"$f":"IF(B125<>\"\",IF(BH125>0,IF(AH126<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,MIN(IF(MOD(C125,12)=0,VLOOKUP(B125,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM125,AH125),AH125-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C125<60,0,IF(MOD(C125,12)=0,(BC125<60)*SUM(INDIRECT($BF$7&(C125+11)&\":\"&$BF$7&C124))+(BC125>=60)*SUMPRODUCT($BD$12:BD125,$BE$12:$BE125),0))","v":0},1000000,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,IF(MOD(C125,12)=0,VLOOKUP(B125,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472430.32315503457,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B125<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B125<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B125<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B125<=Charges!$C$88),0)","v":0},{"$f":"IF(B125<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B125<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW125*BY125*Input!$H$35+BX125*BZ125*Input!$H$36","v":0},0,{"$f":"CB125*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM124+IF(MOD(C125-1,12)=0,CN124,0)-BE124,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C125-1,12)=0,H125*D125,CN124),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG125-(B125>PPT)*Z125)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH125-(B125<=PPT)*Z125)*(1+Charges!$D$10),0)","v":0},{"$f":"CI125*Charges!$C$22/12","v":0},0,0,{"$f":"CJ125-CL125-(B125<=PPT)*AF125*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C125=\"\",MOD(C125-1,12)=0,B125>PPT),0%,100%/12+CO124),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B125>PPT),0%,100%-CO125)","v":0},{"$f":"IF(B125>=Charges!$B$68,IF(MOD(C125,12)=0,(Loyalty_Bonus+Charges!$C$69*(B125-11))*AH125,0),0)","v":0},472430.32315503457,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,115,0,0,0,0,{"$f":"IF(AND(B126<>\"\", B126<=10),VLOOKUP(B126,Charges!$C$40:$F$50, 4, 0), IF(AND(B126<>\"\", B126 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B126=Charges!$B$68,B126=Charges!$B$69,B126=Charges!$B$70),IF(MOD(C126,12)=0,VLOOKUP(B126,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B126=1,0,IF(B126<>\"\",(M126+N126)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G126), 0.5*Term*aprem)*(1+Indexation*(B126-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B126, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B126<>\"\",AQ126*VLOOKUP(Age+'4%_Excl_ST'!B126-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B126<>\"\",B126<=Term),IF(C126<61,Charges!$C$31,W125*(1+(B126<>B125)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,R126+CR125-BB125),\"\")","v":472430.32315503457},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,IF(C126=Input!$O$18,Input!$O$19,R126+CR125-Z126-BE125)),\"\")","v":471241.03955503454},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,CI126+CJ126,AB126*(1+Charges!$D$10)),0)","v":472783.76009323064},{"$f":"IF(Input!$W$55=1,CK126+CL126,( 1-(1-CW126)^(1/12))*(AC126))","v":455.49026391835719},{"$f":"AC126*Charges!$D$28/12","v":531.88173010488447},0,455.49026391835719,{"$f":"IF(Input!$W$55=1,CM126+CN126,MAX(AC126-AG126,0))","v":472328.26982931228},1000000,{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472328.26982931228,{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B126<>\"\",((Flat_Extra/1000)/12)*AQ126*AO126+Input!$H$34*V126*AP126,\"\")","v":0},0,0,500000,{"$f":"IF(B126<>\"\",IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B126<>\"\",B126<=Term-3),MIN(AU126,Charges!$H$11),0)","v":0},{"$f":"IF(C126=1,MIN(AV126,AW126),IF(AV126=0,0,MIN(AW126-AY125,IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$I$100,5)/Mode,0))))*(B126<=Term-3)","v":0},0,{"$f":"IF(B126<>\"\",IF(BH126>0,IF(AH127<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,MIN(IF(MOD(C126,12)=0,VLOOKUP(B126,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM126,AH126),AH126-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C126<60,0,IF(MOD(C126,12)=0,(BC126<60)*SUM(INDIRECT($BF$7&(C126+11)&\":\"&$BF$7&C125))+(BC126>=60)*SUMPRODUCT($BD$12:BD126,$BE$12:$BE126),0))","v":0},1000000,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,IF(MOD(C126,12)=0,VLOOKUP(B126,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472328.26982931228,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B126<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B126<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B126<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B126<=Charges!$C$88),0)","v":0},{"$f":"IF(B126<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B126<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW126*BY126*Input!$H$35+BX126*BZ126*Input!$H$36","v":0},0,{"$f":"CB126*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM125+IF(MOD(C126-1,12)=0,CN125,0)-BE125,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C126-1,12)=0,H126*D126,CN125),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG126-(B126>PPT)*Z126)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH126-(B126<=PPT)*Z126)*(1+Charges!$D$10),0)","v":0},{"$f":"CI126*Charges!$C$22/12","v":0},0,0,{"$f":"CJ126-CL126-(B126<=PPT)*AF126*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C126=\"\",MOD(C126-1,12)=0,B126>PPT),0%,100%/12+CO125),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B126>PPT),0%,100%-CO126)","v":0},{"$f":"IF(B126>=Charges!$B$68,IF(MOD(C126,12)=0,(Loyalty_Bonus+Charges!$C$69*(B126-11))*AH126,0),0)","v":0},472328.26982931228,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,116,0,0,0,0,{"$f":"IF(AND(B127<>\"\", B127<=10),VLOOKUP(B127,Charges!$C$40:$F$50, 4, 0), IF(AND(B127<>\"\", B127 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B127=Charges!$B$68,B127=Charges!$B$69,B127=Charges!$B$70),IF(MOD(C127,12)=0,VLOOKUP(B127,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B127=1,0,IF(B127<>\"\",(M127+N127)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G127), 0.5*Term*aprem)*(1+Indexation*(B127-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B127, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B127<>\"\",AQ127*VLOOKUP(Age+'4%_Excl_ST'!B127-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B127<>\"\",B127<=Term),IF(C127<61,Charges!$C$31,W126*(1+(B127<>B126)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,R127+CR126-BB126),\"\")","v":472328.26982931228},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,IF(C127=Input!$O$18,Input!$O$19,R127+CR126-Z127-BE126)),\"\")","v":471138.98622931226},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,CI127+CJ127,AB127*(1+Charges!$D$10)),0)","v":472681.37267147604},{"$f":"IF(Input!$W$55=1,CK127+CL127,( 1-(1-CW127)^(1/12))*(AC127))","v":455.39162162627059},{"$f":"AC127*Charges!$D$28/12","v":531.76654425541051},0,455.39162162627059,{"$f":"IF(Input!$W$55=1,CM127+CN127,MAX(AC127-AG127,0))","v":472225.98104984977},1000000,{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472225.98104984977,{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B127<>\"\",((Flat_Extra/1000)/12)*AQ127*AO127+Input!$H$34*V127*AP127,\"\")","v":0},0,0,500000,{"$f":"IF(B127<>\"\",IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B127<>\"\",B127<=Term-3),MIN(AU127,Charges!$H$11),0)","v":0},{"$f":"IF(C127=1,MIN(AV127,AW127),IF(AV127=0,0,MIN(AW127-AY126,IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$I$100,5)/Mode,0))))*(B127<=Term-3)","v":0},0,{"$f":"IF(B127<>\"\",IF(BH127>0,IF(AH128<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,MIN(IF(MOD(C127,12)=0,VLOOKUP(B127,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM127,AH127),AH127-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C127<60,0,IF(MOD(C127,12)=0,(BC127<60)*SUM(INDIRECT($BF$7&(C127+11)&\":\"&$BF$7&C126))+(BC127>=60)*SUMPRODUCT($BD$12:BD127,$BE$12:$BE127),0))","v":0},1000000,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,IF(MOD(C127,12)=0,VLOOKUP(B127,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472225.98104984977,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B127<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B127<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B127<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B127<=Charges!$C$88),0)","v":0},{"$f":"IF(B127<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B127<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW127*BY127*Input!$H$35+BX127*BZ127*Input!$H$36","v":0},0,{"$f":"CB127*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM126+IF(MOD(C127-1,12)=0,CN126,0)-BE126,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C127-1,12)=0,H127*D127,CN126),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG127-(B127>PPT)*Z127)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH127-(B127<=PPT)*Z127)*(1+Charges!$D$10),0)","v":0},{"$f":"CI127*Charges!$C$22/12","v":0},0,0,{"$f":"CJ127-CL127-(B127<=PPT)*AF127*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C127=\"\",MOD(C127-1,12)=0,B127>PPT),0%,100%/12+CO126),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B127>PPT),0%,100%-CO127)","v":0},{"$f":"IF(B127>=Charges!$B$68,IF(MOD(C127,12)=0,(Loyalty_Bonus+Charges!$C$69*(B127-11))*AH127,0),0)","v":0},472225.98104984977,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,117,0,0,0,0,{"$f":"IF(AND(B128<>\"\", B128<=10),VLOOKUP(B128,Charges!$C$40:$F$50, 4, 0), IF(AND(B128<>\"\", B128 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B128=Charges!$B$68,B128=Charges!$B$69,B128=Charges!$B$70),IF(MOD(C128,12)=0,VLOOKUP(B128,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B128=1,0,IF(B128<>\"\",(M128+N128)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G128), 0.5*Term*aprem)*(1+Indexation*(B128-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B128, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B128<>\"\",AQ128*VLOOKUP(Age+'4%_Excl_ST'!B128-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B128<>\"\",B128<=Term),IF(C128<61,Charges!$C$31,W127*(1+(B128<>B127)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,R128+CR127-BB127),\"\")","v":472225.98104984977},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,IF(C128=Input!$O$18,Input!$O$19,R128+CR127-Z128-BE127)),\"\")","v":471036.69744984974},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,CI128+CJ128,AB128*(1+Charges!$D$10)),0)","v":472578.74902516691},{"$f":"IF(Input!$W$55=1,CK128+CL128,( 1-(1-CW128)^(1/12))*(AC128))","v":455.29275175025708},{"$f":"AC128*Charges!$D$28/12","v":531.65109265331273},0,455.29275175025708,{"$f":"IF(Input!$W$55=1,CM128+CN128,MAX(AC128-AG128,0))","v":472123.45627341664},1000000,{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472123.45627341664,{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B128<>\"\",((Flat_Extra/1000)/12)*AQ128*AO128+Input!$H$34*V128*AP128,\"\")","v":0},0,0,500000,{"$f":"IF(B128<>\"\",IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B128<>\"\",B128<=Term-3),MIN(AU128,Charges!$H$11),0)","v":0},{"$f":"IF(C128=1,MIN(AV128,AW128),IF(AV128=0,0,MIN(AW128-AY127,IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$I$100,5)/Mode,0))))*(B128<=Term-3)","v":0},0,{"$f":"IF(B128<>\"\",IF(BH128>0,IF(AH129<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,MIN(IF(MOD(C128,12)=0,VLOOKUP(B128,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM128,AH128),AH128-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C128<60,0,IF(MOD(C128,12)=0,(BC128<60)*SUM(INDIRECT($BF$7&(C128+11)&\":\"&$BF$7&C127))+(BC128>=60)*SUMPRODUCT($BD$12:BD128,$BE$12:$BE128),0))","v":0},1000000,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,IF(MOD(C128,12)=0,VLOOKUP(B128,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472123.45627341664,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B128<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B128<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B128<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B128<=Charges!$C$88),0)","v":0},{"$f":"IF(B128<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B128<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW128*BY128*Input!$H$35+BX128*BZ128*Input!$H$36","v":0},0,{"$f":"CB128*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM127+IF(MOD(C128-1,12)=0,CN127,0)-BE127,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C128-1,12)=0,H128*D128,CN127),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG128-(B128>PPT)*Z128)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH128-(B128<=PPT)*Z128)*(1+Charges!$D$10),0)","v":0},{"$f":"CI128*Charges!$C$22/12","v":0},0,0,{"$f":"CJ128-CL128-(B128<=PPT)*AF128*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C128=\"\",MOD(C128-1,12)=0,B128>PPT),0%,100%/12+CO127),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B128>PPT),0%,100%-CO128)","v":0},{"$f":"IF(B128>=Charges!$B$68,IF(MOD(C128,12)=0,(Loyalty_Bonus+Charges!$C$69*(B128-11))*AH128,0),0)","v":0},472123.45627341664,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,118,0,0,0,0,{"$f":"IF(AND(B129<>\"\", B129<=10),VLOOKUP(B129,Charges!$C$40:$F$50, 4, 0), IF(AND(B129<>\"\", B129 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B129=Charges!$B$68,B129=Charges!$B$69,B129=Charges!$B$70),IF(MOD(C129,12)=0,VLOOKUP(B129,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B129=1,0,IF(B129<>\"\",(M129+N129)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G129), 0.5*Term*aprem)*(1+Indexation*(B129-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B129, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B129<>\"\",AQ129*VLOOKUP(Age+'4%_Excl_ST'!B129-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B129<>\"\",B129<=Term),IF(C129<61,Charges!$C$31,W128*(1+(B129<>B128)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,R129+CR128-BB128),\"\")","v":472123.45627341664},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,IF(C129=Input!$O$18,Input!$O$19,R129+CR128-Z129-BE128)),\"\")","v":470934.17267341661},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,CI129+CJ129,AB129*(1+Charges!$D$10)),0)","v":472475.88860929449},{"$f":"IF(Input!$W$55=1,CK129+CL129,( 1-(1-CW129)^(1/12))*(AC129))","v":455.19365376524331},{"$f":"AC129*Charges!$D$28/12","v":531.5353746854563},0,455.19365376524331,{"$f":"IF(Input!$W$55=1,CM129+CN129,MAX(AC129-AG129,0))","v":472020.69495552924},1000000,{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,472020.69495552924,{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B129<>\"\",((Flat_Extra/1000)/12)*AQ129*AO129+Input!$H$34*V129*AP129,\"\")","v":0},0,0,500000,{"$f":"IF(B129<>\"\",IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B129<>\"\",B129<=Term-3),MIN(AU129,Charges!$H$11),0)","v":0},{"$f":"IF(C129=1,MIN(AV129,AW129),IF(AV129=0,0,MIN(AW129-AY128,IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$I$100,5)/Mode,0))))*(B129<=Term-3)","v":0},0,{"$f":"IF(B129<>\"\",IF(BH129>0,IF(AH130<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,MIN(IF(MOD(C129,12)=0,VLOOKUP(B129,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM129,AH129),AH129-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C129<60,0,IF(MOD(C129,12)=0,(BC129<60)*SUM(INDIRECT($BF$7&(C129+11)&\":\"&$BF$7&C128))+(BC129>=60)*SUMPRODUCT($BD$12:BD129,$BE$12:$BE129),0))","v":0},1000000,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,IF(MOD(C129,12)=0,VLOOKUP(B129,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472020.69495552924,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B129<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B129<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B129<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B129<=Charges!$C$88),0)","v":0},{"$f":"IF(B129<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B129<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW129*BY129*Input!$H$35+BX129*BZ129*Input!$H$36","v":0},0,{"$f":"CB129*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM128+IF(MOD(C129-1,12)=0,CN128,0)-BE128,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C129-1,12)=0,H129*D129,CN128),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG129-(B129>PPT)*Z129)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH129-(B129<=PPT)*Z129)*(1+Charges!$D$10),0)","v":0},{"$f":"CI129*Charges!$C$22/12","v":0},0,0,{"$f":"CJ129-CL129-(B129<=PPT)*AF129*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C129=\"\",MOD(C129-1,12)=0,B129>PPT),0%,100%/12+CO128),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B129>PPT),0%,100%-CO129)","v":0},{"$f":"IF(B129>=Charges!$B$68,IF(MOD(C129,12)=0,(Loyalty_Bonus+Charges!$C$69*(B129-11))*AH129,0),0)","v":0},472020.69495552924,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,119,0,0,0,0,{"$f":"IF(AND(B130<>\"\", B130<=10),VLOOKUP(B130,Charges!$C$40:$F$50, 4, 0), IF(AND(B130<>\"\", B130 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B130=Charges!$B$68,B130=Charges!$B$69,B130=Charges!$B$70),IF(MOD(C130,12)=0,VLOOKUP(B130,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B130=1,0,IF(B130<>\"\",(M130+N130)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G130), 0.5*Term*aprem)*(1+Indexation*(B130-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B130, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B130<>\"\",AQ130*VLOOKUP(Age+'4%_Excl_ST'!B130-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B130<>\"\",B130<=Term),IF(C130<61,Charges!$C$31,W129*(1+(B130<>B129)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,R130+CR129-BB129),\"\")","v":472020.69495552924},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,IF(C130=Input!$O$18,Input!$O$19,R130+CR129-Z130-BE129)),\"\")","v":470831.41135552921},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,CI130+CJ130,AB130*(1+Charges!$D$10)),0)","v":472372.79087759269},{"$f":"IF(Input!$W$55=1,CK130+CL130,( 1-(1-CW130)^(1/12))*(AC130))","v":455.09432714494449},{"$f":"AC130*Charges!$D$28/12","v":531.41938973729179},0,455.09432714494449,{"$f":"IF(Input!$W$55=1,CM130+CN130,MAX(AC130-AG130,0))","v":471917.69655044773},1000000,{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471917.69655044773,{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B130<>\"\",((Flat_Extra/1000)/12)*AQ130*AO130+Input!$H$34*V130*AP130,\"\")","v":0},0,0,500000,{"$f":"IF(B130<>\"\",IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B130<>\"\",B130<=Term-3),MIN(AU130,Charges!$H$11),0)","v":0},{"$f":"IF(C130=1,MIN(AV130,AW130),IF(AV130=0,0,MIN(AW130-AY129,IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$I$100,5)/Mode,0))))*(B130<=Term-3)","v":0},0,{"$f":"IF(B130<>\"\",IF(BH130>0,IF(AH131<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,MIN(IF(MOD(C130,12)=0,VLOOKUP(B130,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM130,AH130),AH130-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C130<60,0,IF(MOD(C130,12)=0,(BC130<60)*SUM(INDIRECT($BF$7&(C130+11)&\":\"&$BF$7&C129))+(BC130>=60)*SUMPRODUCT($BD$12:BD130,$BE$12:$BE130),0))","v":0},1000000,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,IF(MOD(C130,12)=0,VLOOKUP(B130,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471917.69655044773,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B130<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B130<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B130<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B130<=Charges!$C$88),0)","v":0},{"$f":"IF(B130<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B130<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW130*BY130*Input!$H$35+BX130*BZ130*Input!$H$36","v":0},0,{"$f":"CB130*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM129+IF(MOD(C130-1,12)=0,CN129,0)-BE129,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C130-1,12)=0,H130*D130,CN129),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG130-(B130>PPT)*Z130)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH130-(B130<=PPT)*Z130)*(1+Charges!$D$10),0)","v":0},{"$f":"CI130*Charges!$C$22/12","v":0},0,0,{"$f":"CJ130-CL130-(B130<=PPT)*AF130*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C130=\"\",MOD(C130-1,12)=0,B130>PPT),0%,100%/12+CO129),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B130>PPT),0%,100%-CO130)","v":0},{"$f":"IF(B130>=Charges!$B$68,IF(MOD(C130,12)=0,(Loyalty_Bonus+Charges!$C$69*(B130-11))*AH130,0),0)","v":0},471917.69655044773,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,120,0,0,0,0,{"$f":"IF(AND(B131<>\"\", B131<=10),VLOOKUP(B131,Charges!$C$40:$F$50, 4, 0), IF(AND(B131<>\"\", B131 >10), 100%, 0))","v":0.97},0,0,0,0,0,{"$f":"IF(OR(B131=Charges!$B$68,B131=Charges!$B$69,B131=Charges!$B$70),IF(MOD(C131,12)=0,VLOOKUP(B131,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B131=1,0,IF(B131<>\"\",(M131+N131)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G131), 0.5*Term*aprem)*(1+Indexation*(B131-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B131, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},{"$f":"IF(B131<>\"\",AQ131*VLOOKUP(Age+'4%_Excl_ST'!B131-1, Mortality,2,0)/12000,\"\")","v":780.87350000000004},{"$f":"MIN(IF(AND(B131<>\"\",B131<=Term),IF(C131<61,Charges!$C$31,W130*(1+(B131<>B130)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,1189.2836000000002,{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,R131+CR130-BB130),\"\")","v":471917.69655044773},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,IF(C131=Input!$O$18,Input!$O$19,R131+CR130-Z131-BE130)),\"\")","v":470728.4129504477},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,CI131+CJ131,AB131*(1+Charges!$D$10)),0)","v":472269.45528253494},{"$f":"IF(Input!$W$55=1,CK131+CL131,( 1-(1-CW131)^(1/12))*(AC131))","v":454.99477136186147},{"$f":"AC131*Charges!$D$28/12","v":531.30313719285175},0,454.99477136186147,{"$f":"IF(Input!$W$55=1,CM131+CN131,MAX(AC131-AG131,0))","v":471814.46051117306},1000000,{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,471814.46051117306,{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B131<>\"\",((Flat_Extra/1000)/12)*AQ131*AO131+Input!$H$34*V131*AP131,\"\")","v":0},0,0,500000,{"$f":"IF(B131<>\"\",IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B131<>\"\",B131<=Term-3),MIN(AU131,Charges!$H$11),0)","v":0},{"$f":"IF(C131=1,MIN(AV131,AW131),IF(AV131=0,0,MIN(AW131-AY130,IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$I$100,5)/Mode,0))))*(B131<=Term-3)","v":0},0,{"$f":"IF(B131<>\"\",IF(BH131>0,IF(AH132<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,MIN(IF(MOD(C131,12)=0,VLOOKUP(B131,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM131,AH131),AH131-Charges!$D$73*aprem)))),0),0)*0","v":0},54,0,0,{"$f":"IF(C131<60,0,IF(MOD(C131,12)=0,(BC131<60)*SUM(INDIRECT($BF$7&(C131+11)&\":\"&$BF$7&C130))+(BC131>=60)*SUMPRODUCT($BD$12:BD131,$BE$12:$BE131),0))","v":0},1000000,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,IF(MOD(C131,12)=0,VLOOKUP(B131,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},471814.46051117306,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B131<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B131<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B131<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B131<=Charges!$C$88),0)","v":0},{"$f":"IF(B131<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B131<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW131*BY131*Input!$H$35+BX131*BZ131*Input!$H$36","v":0},0,{"$f":"CB131*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM130+IF(MOD(C131-1,12)=0,CN130,0)-BE130,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C131-1,12)=0,H131*D131,CN130),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG131-(B131>PPT)*Z131)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH131-(B131<=PPT)*Z131)*(1+Charges!$D$10),0)","v":0},{"$f":"CI131*Charges!$C$22/12","v":0},0,0,{"$f":"CJ131-CL131-(B131<=PPT)*AF131*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C131=\"\",MOD(C131-1,12)=0,B131>PPT),0%,100%/12+CO130),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B131>PPT),0%,100%-CO131)","v":0},{"$f":"IF(B131>=Charges!$B$68,IF(MOD(C131,12)=0,(Loyalty_Bonus+Charges!$C$69*(B131-11))*AH131,0),0)","v":0},471814.46051117306,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,11,121,0,0,0,0,{"$f":"IF(AND(B132<>\"\", B132<=10),VLOOKUP(B132,Charges!$C$40:$F$50, 4, 0), IF(AND(B132<>\"\", B132 >10), 100%, 0))","v":1},0,0,0,0,0,{"$f":"IF(OR(B132=Charges!$B$68,B132=Charges!$B$69,B132=Charges!$B$70),IF(MOD(C132,12)=0,VLOOKUP(B132,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},0,0,{"$f":"IF(B132=1,0,IF(B132<>\"\",(M132+N132)*Charges!$C$4,\"\"))","v":0},0,{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G132), 0.5*Term*aprem)*(1+Indexation*(B132-1)), 0)","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B132, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B132<>\"\",AQ132*VLOOKUP(Age+'4%_Excl_ST'!B132-1, Mortality,2,0)/12000,\"\")","v":657.5},{"$f":"MIN(IF(AND(B132<>\"\",B132<=Term),IF(C132<61,Charges!$C$31,W131*(1+(B132<>B131)*Charges!$C$32))),500)","v":0},0,0,657.5,{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,R132+CR131-BB131),\"\")","v":471814.46051117306},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,IF(C132=Input!$O$18,Input!$O$19,R132+CR131-Z132-BE131)),\"\")","v":471156.96051117306},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,CI132+CJ132,AB132*(1+Charges!$D$10)),0)","v":472699.40579645842},{"$f":"IF(Input!$W$55=1,CK132+CL132,( 1-(1-CW132)^(1/12))*(AC132))","v":455.40899513515734},{"$f":"AC132*Charges!$D$28/12","v":531.78683152101564},0,455.40899513515734,{"$f":"IF(Input!$W$55=1,CM132+CN132,MAX(AC132-AG132,0))","v":472243.99680132326},1000000,{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,0,{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1000000,{"$f":"IF(B132<>\"\",((Flat_Extra/1000)/12)*AQ132*AO132+Input!$H$34*V132*AP132,\"\")","v":0},0,0,500000,{"$f":"IF(B132<>\"\",IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B132<>\"\",B132<=Term-3),MIN(AU132,Charges!$H$11),0)","v":0},{"$f":"IF(C132=1,MIN(AV132,AW132),IF(AV132=0,0,MIN(AW132-AY131,IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$I$100,5)/Mode,0))))*(B132<=Term-3)","v":0},0,{"$f":"IF(B132<>\"\",IF(BH132>0,IF(AH133<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,MIN(IF(MOD(C132,12)=0,VLOOKUP(B132,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM132,AH132),AH132-Charges!$D$73*aprem)))),0),0)*0","v":0},55,0,0,{"$f":"IF(C132<60,0,IF(MOD(C132,12)=0,(BC132<60)*SUM(INDIRECT($BF$7&(C132+11)&\":\"&$BF$7&C131))+(BC132>=60)*SUMPRODUCT($BD$12:BD132,$BE$12:$BE132),0))","v":0},1000000,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,IF(MOD(C132,12)=0,VLOOKUP(B132,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},472243.99680132326,471814.46051117306,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B132<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B132<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B132<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B132<=Charges!$C$88),0)","v":0},{"$f":"IF(B132<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B132<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW132*BY132*Input!$H$35+BX132*BZ132*Input!$H$36","v":0},0,{"$f":"CB132*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM131+IF(MOD(C132-1,12)=0,CN131,0)-BE131,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C132-1,12)=0,H132*D132,CN131),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG132-(B132>PPT)*Z132)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH132-(B132<=PPT)*Z132)*(1+Charges!$D$10),0)","v":0},{"$f":"CI132*Charges!$C$22/12","v":0},0,0,{"$f":"CJ132-CL132-(B132<=PPT)*AF132*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C132=\"\",MOD(C132-1,12)=0,B132>PPT),0%,100%/12+CO131),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B132>PPT),0%,100%-CO132)","v":0},{"$f":"IF(B132>=Charges!$B$68,IF(MOD(C132,12)=0,(Loyalty_Bonus+Charges!$C$69*(B132-11))*AH132,0),0)","v":0},472243.99680132326,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
["","","",0,0,"","",{"$f":"IF(AND(B133<>\"\", B133<=10),VLOOKUP(B133,Charges!$C$40:$F$50, 4, 0), IF(AND(B133<>\"\", B133 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B133=Charges!$B$68,B133=Charges!$B$69,B133=Charges!$B$70),IF(MOD(C133,12)=0,VLOOKUP(B133,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B133=1,0,IF(B133<>\"\",(M133+N133)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G133), 0.5*Term*aprem)*(1+Indexation*(B133-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B133, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B133<>\"\",AQ133*VLOOKUP(Age+'4%_Excl_ST'!B133-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B133<>\"\",B133<=Term),IF(C133<61,Charges!$C$31,W132*(1+(B133<>B132)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,R133+CR132-BB132),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,IF(C133=Input!$O$18,Input!$O$19,R133+CR132-Z133-BE132)),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,CI133+CJ133,AB133*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK133+CL133,( 1-(1-CW133)^(1/12))*(AC133))","v":{"$error":"#VALUE!"}},{"$f":"AC133*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM133+CN133,MAX(AC133-AG133,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B133<>\"\",((Flat_Extra/1000)/12)*AQ133*AO133+Input!$H$34*V133*AP133,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B133<>\"\",IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B133<>\"\",B133<=Term-3),MIN(AU133,Charges!$H$11),0)","v":0},{"$f":"IF(C133=1,MIN(AV133,AW133),IF(AV133=0,0,MIN(AW133-AY132,IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$I$100,5)/Mode,0))))*(B133<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",IF(BH133>0,IF(AH134<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,MIN(IF(MOD(C133,12)=0,VLOOKUP(B133,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM133,AH133),AH133-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C133<60,0,IF(MOD(C133,12)=0,(BC133<60)*SUM(INDIRECT($BF$7&(C133+11)&\":\"&$BF$7&C132))+(BC133>=60)*SUMPRODUCT($BD$12:BD133,$BE$12:$BE133),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,IF(MOD(C133,12)=0,VLOOKUP(B133,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B133<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B133<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B133<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B133<=Charges!$C$88),0)","v":0},{"$f":"IF(B133<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B133<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW133*BY133*Input!$H$35+BX133*BZ133*Input!$H$36","v":0},0,{"$f":"CB133*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM132+IF(MOD(C133-1,12)=0,CN132,0)-BE132,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C133-1,12)=0,H133*D133,CN132),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG133-(B133>PPT)*Z133)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH133-(B133<=PPT)*Z133)*(1+Charges!$D$10),0)","v":0},{"$f":"CI133*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ133-CL133-(B133<=PPT)*AF133*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C133=\"\",MOD(C133-1,12)=0,B133>PPT),0%,100%/12+CO132),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B133>PPT),0%,100%-CO133)","v":0},{"$f":"IF(B133>=Charges!$B$68,IF(MOD(C133,12)=0,(Loyalty_Bonus+Charges!$C$69*(B133-11))*AH133,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B134<>\"\", B134<=10),VLOOKUP(B134,Charges!$C$40:$F$50, 4, 0), IF(AND(B134<>\"\", B134 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B134=Charges!$B$68,B134=Charges!$B$69,B134=Charges!$B$70),IF(MOD(C134,12)=0,VLOOKUP(B134,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B134=1,0,IF(B134<>\"\",(M134+N134)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G134), 0.5*Term*aprem)*(1+Indexation*(B134-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B134, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B134<>\"\",AQ134*VLOOKUP(Age+'4%_Excl_ST'!B134-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B134<>\"\",B134<=Term),IF(C134<61,Charges!$C$31,W133*(1+(B134<>B133)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,R134+CR133-BB133),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,IF(C134=Input!$O$18,Input!$O$19,R134+CR133-Z134-BE133)),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,CI134+CJ134,AB134*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK134+CL134,( 1-(1-CW134)^(1/12))*(AC134))","v":{"$error":"#VALUE!"}},{"$f":"AC134*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM134+CN134,MAX(AC134-AG134,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B134<>\"\",((Flat_Extra/1000)/12)*AQ134*AO134+Input!$H$34*V134*AP134,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B134<>\"\",IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B134<>\"\",B134<=Term-3),MIN(AU134,Charges!$H$11),0)","v":0},{"$f":"IF(C134=1,MIN(AV134,AW134),IF(AV134=0,0,MIN(AW134-AY133,IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$I$100,5)/Mode,0))))*(B134<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",IF(BH134>0,IF(AH135<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,MIN(IF(MOD(C134,12)=0,VLOOKUP(B134,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM134,AH134),AH134-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C134<60,0,IF(MOD(C134,12)=0,(BC134<60)*SUM(INDIRECT($BF$7&(C134+11)&\":\"&$BF$7&C133))+(BC134>=60)*SUMPRODUCT($BD$12:BD134,$BE$12:$BE134),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,IF(MOD(C134,12)=0,VLOOKUP(B134,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B134<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B134<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B134<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B134<=Charges!$C$88),0)","v":0},{"$f":"IF(B134<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B134<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW134*BY134*Input!$H$35+BX134*BZ134*Input!$H$36","v":0},0,{"$f":"CB134*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM133+IF(MOD(C134-1,12)=0,CN133,0)-BE133,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C134-1,12)=0,H134*D134,CN133),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG134-(B134>PPT)*Z134)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH134-(B134<=PPT)*Z134)*(1+Charges!$D$10),0)","v":0},{"$f":"CI134*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ134-CL134-(B134<=PPT)*AF134*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C134=\"\",MOD(C134-1,12)=0,B134>PPT),0%,100%/12+CO133),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B134>PPT),0%,100%-CO134)","v":0},{"$f":"IF(B134>=Charges!$B$68,IF(MOD(C134,12)=0,(Loyalty_Bonus+Charges!$C$69*(B134-11))*AH134,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B135<>\"\", B135<=10),VLOOKUP(B135,Charges!$C$40:$F$50, 4, 0), IF(AND(B135<>\"\", B135 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B135=Charges!$B$68,B135=Charges!$B$69,B135=Charges!$B$70),IF(MOD(C135,12)=0,VLOOKUP(B135,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B135=1,0,IF(B135<>\"\",(M135+N135)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G135), 0.5*Term*aprem)*(1+Indexation*(B135-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B135, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B135<>\"\",AQ135*VLOOKUP(Age+'4%_Excl_ST'!B135-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B135<>\"\",B135<=Term),IF(C135<61,Charges!$C$31,W134*(1+(B135<>B134)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,R135+CR134-BB134),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,IF(C135=Input!$O$18,Input!$O$19,R135+CR134-Z135-BE134)),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,CI135+CJ135,AB135*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK135+CL135,( 1-(1-CW135)^(1/12))*(AC135))","v":{"$error":"#VALUE!"}},{"$f":"AC135*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM135+CN135,MAX(AC135-AG135,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B135<>\"\",((Flat_Extra/1000)/12)*AQ135*AO135+Input!$H$34*V135*AP135,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B135<>\"\",IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B135<>\"\",B135<=Term-3),MIN(AU135,Charges!$H$11),0)","v":0},{"$f":"IF(C135=1,MIN(AV135,AW135),IF(AV135=0,0,MIN(AW135-AY134,IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$I$100,5)/Mode,0))))*(B135<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",IF(BH135>0,IF(AH136<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,MIN(IF(MOD(C135,12)=0,VLOOKUP(B135,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM135,AH135),AH135-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C135<60,0,IF(MOD(C135,12)=0,(BC135<60)*SUM(INDIRECT($BF$7&(C135+11)&\":\"&$BF$7&C134))+(BC135>=60)*SUMPRODUCT($BD$12:BD135,$BE$12:$BE135),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,IF(MOD(C135,12)=0,VLOOKUP(B135,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B135<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B135<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B135<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B135<=Charges!$C$88),0)","v":0},{"$f":"IF(B135<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B135<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW135*BY135*Input!$H$35+BX135*BZ135*Input!$H$36","v":0},0,{"$f":"CB135*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM134+IF(MOD(C135-1,12)=0,CN134,0)-BE134,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C135-1,12)=0,H135*D135,CN134),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG135-(B135>PPT)*Z135)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH135-(B135<=PPT)*Z135)*(1+Charges!$D$10),0)","v":0},{"$f":"CI135*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ135-CL135-(B135<=PPT)*AF135*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C135=\"\",MOD(C135-1,12)=0,B135>PPT),0%,100%/12+CO134),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B135>PPT),0%,100%-CO135)","v":0},{"$f":"IF(B135>=Charges!$B$68,IF(MOD(C135,12)=0,(Loyalty_Bonus+Charges!$C$69*(B135-11))*AH135,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B136<>\"\", B136<=10),VLOOKUP(B136,Charges!$C$40:$F$50, 4, 0), IF(AND(B136<>\"\", B136 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B136=Charges!$B$68,B136=Charges!$B$69,B136=Charges!$B$70),IF(MOD(C136,12)=0,VLOOKUP(B136,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B136=1,0,IF(B136<>\"\",(M136+N136)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G136), 0.5*Term*aprem)*(1+Indexation*(B136-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B136, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B136<>\"\",AQ136*VLOOKUP(Age+'4%_Excl_ST'!B136-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B136<>\"\",B136<=Term),IF(C136<61,Charges!$C$31,W135*(1+(B136<>B135)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,R136+CR135-BB135),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,IF(C136=Input!$O$18,Input!$O$19,R136+CR135-Z136-BE135)),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,CI136+CJ136,AB136*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK136+CL136,( 1-(1-CW136)^(1/12))*(AC136))","v":{"$error":"#VALUE!"}},{"$f":"AC136*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM136+CN136,MAX(AC136-AG136,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B136<>\"\",((Flat_Extra/1000)/12)*AQ136*AO136+Input!$H$34*V136*AP136,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B136<>\"\",IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B136<>\"\",B136<=Term-3),MIN(AU136,Charges!$H$11),0)","v":0},{"$f":"IF(C136=1,MIN(AV136,AW136),IF(AV136=0,0,MIN(AW136-AY135,IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$I$100,5)/Mode,0))))*(B136<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",IF(BH136>0,IF(AH137<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,MIN(IF(MOD(C136,12)=0,VLOOKUP(B136,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM136,AH136),AH136-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C136<60,0,IF(MOD(C136,12)=0,(BC136<60)*SUM(INDIRECT($BF$7&(C136+11)&\":\"&$BF$7&C135))+(BC136>=60)*SUMPRODUCT($BD$12:BD136,$BE$12:$BE136),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,IF(MOD(C136,12)=0,VLOOKUP(B136,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B136<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B136<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B136<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B136<=Charges!$C$88),0)","v":0},{"$f":"IF(B136<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B136<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW136*BY136*Input!$H$35+BX136*BZ136*Input!$H$36","v":0},0,{"$f":"CB136*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM135+IF(MOD(C136-1,12)=0,CN135,0)-BE135,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C136-1,12)=0,H136*D136,CN135),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG136-(B136>PPT)*Z136)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH136-(B136<=PPT)*Z136)*(1+Charges!$D$10),0)","v":0},{"$f":"CI136*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ136-CL136-(B136<=PPT)*AF136*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C136=\"\",MOD(C136-1,12)=0,B136>PPT),0%,100%/12+CO135),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B136>PPT),0%,100%-CO136)","v":0},{"$f":"IF(B136>=Charges!$B$68,IF(MOD(C136,12)=0,(Loyalty_Bonus+Charges!$C$69*(B136-11))*AH136,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B137<>\"\", B137<=10),VLOOKUP(B137,Charges!$C$40:$F$50, 4, 0), IF(AND(B137<>\"\", B137 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B137=Charges!$B$68,B137=Charges!$B$69,B137=Charges!$B$70),IF(MOD(C137,12)=0,VLOOKUP(B137,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B137=1,0,IF(B137<>\"\",(M137+N137)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G137), 0.5*Term*aprem)*(1+Indexation*(B137-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B137, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B137<>\"\",AQ137*VLOOKUP(Age+'4%_Excl_ST'!B137-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B137<>\"\",B137<=Term),IF(C137<61,Charges!$C$31,W136*(1+(B137<>B136)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,R137+CR136-BB136),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,IF(C137=Input!$O$18,Input!$O$19,R137+CR136-Z137-BE136)),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,CI137+CJ137,AB137*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK137+CL137,( 1-(1-CW137)^(1/12))*(AC137))","v":{"$error":"#VALUE!"}},{"$f":"AC137*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM137+CN137,MAX(AC137-AG137,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B137<>\"\",((Flat_Extra/1000)/12)*AQ137*AO137+Input!$H$34*V137*AP137,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B137<>\"\",IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B137<>\"\",B137<=Term-3),MIN(AU137,Charges!$H$11),0)","v":0},{"$f":"IF(C137=1,MIN(AV137,AW137),IF(AV137=0,0,MIN(AW137-AY136,IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$I$100,5)/Mode,0))))*(B137<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",IF(BH137>0,IF(AH138<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,MIN(IF(MOD(C137,12)=0,VLOOKUP(B137,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM137,AH137),AH137-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C137<60,0,IF(MOD(C137,12)=0,(BC137<60)*SUM(INDIRECT($BF$7&(C137+11)&\":\"&$BF$7&C136))+(BC137>=60)*SUMPRODUCT($BD$12:BD137,$BE$12:$BE137),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,IF(MOD(C137,12)=0,VLOOKUP(B137,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B137<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B137<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B137<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B137<=Charges!$C$88),0)","v":0},{"$f":"IF(B137<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B137<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW137*BY137*Input!$H$35+BX137*BZ137*Input!$H$36","v":0},0,{"$f":"CB137*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM136+IF(MOD(C137-1,12)=0,CN136,0)-BE136,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C137-1,12)=0,H137*D137,CN136),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG137-(B137>PPT)*Z137)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH137-(B137<=PPT)*Z137)*(1+Charges!$D$10),0)","v":0},{"$f":"CI137*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ137-CL137-(B137<=PPT)*AF137*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C137=\"\",MOD(C137-1,12)=0,B137>PPT),0%,100%/12+CO136),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B137>PPT),0%,100%-CO137)","v":0},{"$f":"IF(B137>=Charges!$B$68,IF(MOD(C137,12)=0,(Loyalty_Bonus+Charges!$C$69*(B137-11))*AH137,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B138<>\"\", B138<=10),VLOOKUP(B138,Charges!$C$40:$F$50, 4, 0), IF(AND(B138<>\"\", B138 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B138=Charges!$B$68,B138=Charges!$B$69,B138=Charges!$B$70),IF(MOD(C138,12)=0,VLOOKUP(B138,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B138=1,0,IF(B138<>\"\",(M138+N138)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G138), 0.5*Term*aprem)*(1+Indexation*(B138-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B138, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B138<>\"\",AQ138*VLOOKUP(Age+'4%_Excl_ST'!B138-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B138<>\"\",B138<=Term),IF(C138<61,Charges!$C$31,W137*(1+(B138<>B137)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,R138+CR137-BB137),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,IF(C138=Input!$O$18,Input!$O$19,R138+CR137-Z138-BE137)),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,CI138+CJ138,AB138*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK138+CL138,( 1-(1-CW138)^(1/12))*(AC138))","v":{"$error":"#VALUE!"}},{"$f":"AC138*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM138+CN138,MAX(AC138-AG138,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B138<>\"\",((Flat_Extra/1000)/12)*AQ138*AO138+Input!$H$34*V138*AP138,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B138<>\"\",IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B138<>\"\",B138<=Term-3),MIN(AU138,Charges!$H$11),0)","v":0},{"$f":"IF(C138=1,MIN(AV138,AW138),IF(AV138=0,0,MIN(AW138-AY137,IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$I$100,5)/Mode,0))))*(B138<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",IF(BH138>0,IF(AH139<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,MIN(IF(MOD(C138,12)=0,VLOOKUP(B138,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM138,AH138),AH138-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C138<60,0,IF(MOD(C138,12)=0,(BC138<60)*SUM(INDIRECT($BF$7&(C138+11)&\":\"&$BF$7&C137))+(BC138>=60)*SUMPRODUCT($BD$12:BD138,$BE$12:$BE138),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,IF(MOD(C138,12)=0,VLOOKUP(B138,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B138<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B138<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B138<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B138<=Charges!$C$88),0)","v":0},{"$f":"IF(B138<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B138<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW138*BY138*Input!$H$35+BX138*BZ138*Input!$H$36","v":0},0,{"$f":"CB138*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM137+IF(MOD(C138-1,12)=0,CN137,0)-BE137,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C138-1,12)=0,H138*D138,CN137),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG138-(B138>PPT)*Z138)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH138-(B138<=PPT)*Z138)*(1+Charges!$D$10),0)","v":0},{"$f":"CI138*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ138-CL138-(B138<=PPT)*AF138*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C138=\"\",MOD(C138-1,12)=0,B138>PPT),0%,100%/12+CO137),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B138>PPT),0%,100%-CO138)","v":0},{"$f":"IF(B138>=Charges!$B$68,IF(MOD(C138,12)=0,(Loyalty_Bonus+Charges!$C$69*(B138-11))*AH138,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B139<>\"\", B139<=10),VLOOKUP(B139,Charges!$C$40:$F$50, 4, 0), IF(AND(B139<>\"\", B139 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B139=Charges!$B$68,B139=Charges!$B$69,B139=Charges!$B$70),IF(MOD(C139,12)=0,VLOOKUP(B139,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B139=1,0,IF(B139<>\"\",(M139+N139)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G139), 0.5*Term*aprem)*(1+Indexation*(B139-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B139, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B139<>\"\",AQ139*VLOOKUP(Age+'4%_Excl_ST'!B139-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B139<>\"\",B139<=Term),IF(C139<61,Charges!$C$31,W138*(1+(B139<>B138)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,R139+CR138-BB138),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,IF(C139=Input!$O$18,Input!$O$19,R139+CR138-Z139-BE138)),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,CI139+CJ139,AB139*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK139+CL139,( 1-(1-CW139)^(1/12))*(AC139))","v":{"$error":"#VALUE!"}},{"$f":"AC139*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM139+CN139,MAX(AC139-AG139,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B139<>\"\",((Flat_Extra/1000)/12)*AQ139*AO139+Input!$H$34*V139*AP139,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B139<>\"\",IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B139<>\"\",B139<=Term-3),MIN(AU139,Charges!$H$11),0)","v":0},{"$f":"IF(C139=1,MIN(AV139,AW139),IF(AV139=0,0,MIN(AW139-AY138,IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$I$100,5)/Mode,0))))*(B139<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",IF(BH139>0,IF(AH140<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,MIN(IF(MOD(C139,12)=0,VLOOKUP(B139,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM139,AH139),AH139-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C139<60,0,IF(MOD(C139,12)=0,(BC139<60)*SUM(INDIRECT($BF$7&(C139+11)&\":\"&$BF$7&C138))+(BC139>=60)*SUMPRODUCT($BD$12:BD139,$BE$12:$BE139),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,IF(MOD(C139,12)=0,VLOOKUP(B139,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B139<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B139<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B139<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B139<=Charges!$C$88),0)","v":0},{"$f":"IF(B139<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B139<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW139*BY139*Input!$H$35+BX139*BZ139*Input!$H$36","v":0},0,{"$f":"CB139*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM138+IF(MOD(C139-1,12)=0,CN138,0)-BE138,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C139-1,12)=0,H139*D139,CN138),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG139-(B139>PPT)*Z139)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH139-(B139<=PPT)*Z139)*(1+Charges!$D$10),0)","v":0},{"$f":"CI139*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ139-CL139-(B139<=PPT)*AF139*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C139=\"\",MOD(C139-1,12)=0,B139>PPT),0%,100%/12+CO138),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B139>PPT),0%,100%-CO139)","v":0},{"$f":"IF(B139>=Charges!$B$68,IF(MOD(C139,12)=0,(Loyalty_Bonus+Charges!$C$69*(B139-11))*AH139,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C139<=Term*12,C139+1,\"\")","v":""},{"$f":"IFERROR(IF(C140<>\"\",IF(AND(MOD(C140-1,12/Mode)=0,B140<=Term),Prem/Mode,0),\"\")*A140, 0)","v":0},{"$f":"IFERROR(IF(B140<>\"\",(aprem),\"\")*A140, 0)","v":0},{"$f":"IF(B140<>\"\",AX140,\"\")","v":""},{"$f":"IF(B140<>\"\",D140+F140,\"\")","v":""},{"$f":"IF(AND(B140<>\"\", B140<=10),VLOOKUP(B140,Charges!$C$40:$F$50, 4, 0), IF(AND(B140<>\"\", B140 >10), 100%, 0))","v":0},0,{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12)=0,G140,G140+J139),\"\")","v":""},{"$f":"IFERROR(D140*H140, 0)","v":0},{"$f":"IF(B140<>\"\",(G140-K140)*Service_tax,0)*0","v":0},0,{"$f":"IF(OR(B140=Charges!$B$68,B140=Charges!$B$69,B140=Charges!$B$70),IF(MOD(C140,12)=0,VLOOKUP(B140,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B140<>\"\",G140-K140,\"\")","v":""},{"$f":"IF(B140<>\"\",G140-M140,\"\")","v":""},{"$f":"IF(B140=1,0,IF(B140<>\"\",(M140+N140)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B140<>\"\",M140-Q140,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G140), 0.5*Term*aprem)*(1+Indexation*(B140-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E140/1000*(B140<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B140<>\"\",AQ140*VLOOKUP(Age+'4%_Excl_ST'!B140-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B140<>\"\",B140<=Term),IF(C140<61,Charges!$C$31,W139*(1+(B140<>B139)*Charges!$C$32))),500)","v":0},{"$f":"IF(B140<>\"\",W140*Service_tax,0)*0","v":0},{"$f":"W140+X140","v":0},"",{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,R140+CR139-BB139),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,IF(C140=Input!$O$18,Input!$O$19,R140+CR139-Z140-BE139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,CI140+CJ140,AB140*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK140+CL140,( 1-(1-CW140)^(1/12))*(AC140))","v":{"$error":"#VALUE!"}},{"$f":"AC140*Charges!$D$28/12","v":0},{"$f":"AD140*Service_tax*0","v":{"$error":"#VALUE!"}},{"$f":"AD140+AF140","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM140+CN140,MAX(AC140-AG140,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",S140,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B140<>\"\",B140<=Term),CR140-AM140,0)","v":0},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B140<>\"\",((Flat_Extra/1000)/12)*AQ140*AO140+Input!$H$34*V140*AP140,\"\")","v":""},{"$f":"IF(B140<>\"\",Service_tax*(V140+AR140+CB140),\"\")*0","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(L140+X140+AF140+AS140, 0)","v":0},{"$f":"IF(B140<>\"\",D140+AU139,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B140<>\"\",B140<=Term-3),MIN(AU140,Charges!$H$11),0)","v":0},{"$f":"IF(C140=1,MIN(AV140,AW140),IF(AV140=0,0,MIN(AW140-AY139,IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$I$100,5)/Mode,0))))*(B140<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C140=1,AX140,AX140+AY139)*(B140<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(BH140>0,IF(AH141<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B140<>\"\",AZ140,0)","v":0},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,MIN(IF(MOD(C140,12)=0,VLOOKUP(B140,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM140,AH140),AH140-Charges!$D$73*aprem)))),0),0)*0","v":0},{"$f":"IF(B140<>\"\",Age+B140-1,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(BC140+2>60,1,0),\"\")","v":""},{"$f":"IF(B140<>\"\",BB140,0)","v":0},{"$f":"IF(C140<60,0,IF(MOD(C140,12)=0,(BC140<60)*SUM(INDIRECT($BF$7&(C140+11)&\":\"&$BF$7&C139))+(BC140>=60)*SUMPRODUCT($BD$12:BD140,$BE$12:$BE140),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(C140<=60,AI140,IF(MOD(C140,12)=0,AI140-BF140*0,BG139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,IF(MOD(C140,12)=0,VLOOKUP(B140,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH140","v":{"$error":"#VALUE!"}},{"$f":"IF(A140=1,-G140,0)+IF(C140=Term*12+1,BI139)+BB140","v":0},null,null,null,null,{"$f":"IF(B140>PPT, 0,PPT-B140)","v":0},{"$f":"IF(B140>=Term, 1,MIN(Term-B140+1,10))","v":1},{"$f":"10%*SA*(B140<=Term)","v":0},0,null,null,{"$f":"Charges!$C$82/12*(B140<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B140<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B140<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B140<=Charges!$C$88),0)","v":0},{"$f":"IF(B140<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B140<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW140*BY140*Input!$H$35+BX140*BZ140*Input!$H$36","v":0},0,{"$f":"CB140*Charges!$C$6","v":0},{"$f":"CB140+CC140","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM139+IF(MOD(C140-1,12)=0,CN139,0)-BE139,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C140-1,12)=0,H140*D140,CN139),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG140-(B140>PPT)*Z140)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH140-(B140<=PPT)*Z140)*(1+Charges!$D$10),0)","v":0},{"$f":"CI140*Charges!$C$22/12","v":0},0,{"$f":"CI140-CK140+CQ139-(B140>PPT)*AF140","v":{"$error":"#VALUE!"}},{"$f":"CJ140-CL140-(B140<=PPT)*AF140*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C140=\"\",MOD(C140-1,12)=0,B140>PPT),0%,100%/12+CO139),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B140>PPT),0%,100%-CO140)","v":0},{"$f":"IF(B140>=Charges!$B$68,IF(MOD(C140,12)=0,(Loyalty_Bonus+Charges!$C$69*(B140-11))*AH140,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B140 >8, avg_fmc_dfa2, IF(Term-B140 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B140 >16, avg_fmc_dfa6, IF(Term-B140 > 11, avg_fmc_dfa7,IF(Term-B140 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU140, CV140)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B141<>\"\",IF(C141<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B140<=Term,INT((C141-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B141<>\"\", B141<=10),VLOOKUP(B141,Charges!$C$40:$F$50, 4, 0), IF(AND(B141<>\"\", B141 >10), 100%, 0))","v":0},{"$f":"IF(D141<>0,(D141*H141)/(D141),0)","v":0},"",0,0,{"$f":"K141-L141","v":0},{"$f":"IF(OR(B141=Charges!$B$68,B141=Charges!$B$69,B141=Charges!$B$70),IF(MOD(C141,12)=0,VLOOKUP(B141,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B141=1,0,IF(B141<>\"\",(M141+N141)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G141), 0.5*Term*aprem)*(1+Indexation*(B141-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B141, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B141<>\"\",AQ141*VLOOKUP(Age+'4%_Excl_ST'!B141-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B141<>\"\",B141<=Term),IF(C141<61,Charges!$C$31,W140*(1+(B141<>B140)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B141<>\"\",V141+Y141+AS141+AR141+CB141,\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,R141+CR140-BB140),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,IF(C141=Input!$O$18,Input!$O$19,R141+CR140-Z141-BE140)),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,CI141+CJ141,AB141*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK141+CL141,( 1-(1-CW141)^(1/12))*(AC141))","v":{"$error":"#VALUE!"}},{"$f":"AC141*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM141+CN141,MAX(AC141-AG141,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",MIN(E141*AJ141,CR141*AK141,AL141),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S141+T141+U141","v":0},{"$f":"IF(B141<>\"\",((Flat_Extra/1000)/12)*AQ141*AO141+Input!$H$34*V141*AP141,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B141<>\"\",IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B141<>\"\",B141<=Term-3),MIN(AU141,Charges!$H$11),0)","v":0},{"$f":"IF(C141=1,MIN(AV141,AW141),IF(AV141=0,0,MIN(AW141-AY140,IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$I$100,5)/Mode,0))))*(B141<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",IF(BH141>0,IF(AH142<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,MIN(IF(MOD(C141,12)=0,VLOOKUP(B141,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM141,AH141),AH141-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C141<60,0,IF(MOD(C141,12)=0,(BC141<60)*SUM(INDIRECT($BF$7&(C141+11)&\":\"&$BF$7&C140))+(BC141>=60)*SUMPRODUCT($BD$12:BD141,$BE$12:$BE141),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,IF(MOD(C141,12)=0,VLOOKUP(B141,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,{"$f":"E141","v":0},null,null,{"$f":"Charges!$C$82/12*(B141<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B141<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B141<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B141<=Charges!$C$88),0)","v":0},{"$f":"IF(B141<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B141<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW141*BY141*Input!$H$35+BX141*BZ141*Input!$H$36","v":0},{"$f":"BW141+CA141+BX141","v":0},{"$f":"CB141*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM140+IF(MOD(C141-1,12)=0,CN140,0)-BE140,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C141-1,12)=0,H141*D141,CN140),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG141-(B141>PPT)*Z141)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH141-(B141<=PPT)*Z141)*(1+Charges!$D$10),0)","v":0},{"$f":"CI141*Charges!$C$22/12","v":0},{"$f":"CJ141*SUMPRODUCT($CO$11:$CP$11,CO141:CP141)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ141-CL141-(B141<=PPT)*AF141*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C141=\"\",MOD(C141-1,12)=0,B141>PPT),0%,100%/12+CO140),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B141>PPT),0%,100%-CO141)","v":0},{"$f":"IF(B141>=Charges!$B$68,IF(MOD(C141,12)=0,(Loyalty_Bonus+Charges!$C$69*(B141-11))*AH141,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH141 +CQ141","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B142<>\"\", B142<=10),VLOOKUP(B142,Charges!$C$40:$F$50, 4, 0), IF(AND(B142<>\"\", B142 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B142=Charges!$B$68,B142=Charges!$B$69,B142=Charges!$B$70),IF(MOD(C142,12)=0,VLOOKUP(B142,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B142=1,0,IF(B142<>\"\",(M142+N142)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G142), 0.5*Term*aprem)*(1+Indexation*(B142-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B142, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B142<>\"\",AQ142*VLOOKUP(Age+'4%_Excl_ST'!B142-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B142<>\"\",B142<=Term),IF(C142<61,Charges!$C$31,W141*(1+(B142<>B141)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,R142+CR141-BB141),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,IF(C142=Input!$O$18,Input!$O$19,R142+CR141-Z142-BE141)),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,CI142+CJ142,AB142*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK142+CL142,( 1-(1-CW142)^(1/12))*(AC142))","v":{"$error":"#VALUE!"}},{"$f":"AC142*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM142+CN142,MAX(AC142-AG142,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B142<>\"\",((Flat_Extra/1000)/12)*AQ142*AO142+Input!$H$34*V142*AP142,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B142<>\"\",IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B142<>\"\",B142<=Term-3),MIN(AU142,Charges!$H$11),0)","v":0},{"$f":"IF(C142=1,MIN(AV142,AW142),IF(AV142=0,0,MIN(AW142-AY141,IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$I$100,5)/Mode,0))))*(B142<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",IF(BH142>0,IF(AH143<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,MIN(IF(MOD(C142,12)=0,VLOOKUP(B142,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM142,AH142),AH142-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C142<60,0,IF(MOD(C142,12)=0,(BC142<60)*SUM(INDIRECT($BF$7&(C142+11)&\":\"&$BF$7&C141))+(BC142>=60)*SUMPRODUCT($BD$12:BD142,$BE$12:$BE142),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,IF(MOD(C142,12)=0,VLOOKUP(B142,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B142<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B142<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B142<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B142<=Charges!$C$88),0)","v":0},{"$f":"IF(B142<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B142<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW142*BY142*Input!$H$35+BX142*BZ142*Input!$H$36","v":0},0,{"$f":"CB142*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM141+IF(MOD(C142-1,12)=0,CN141,0)-BE141,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C142-1,12)=0,H142*D142,CN141),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG142-(B142>PPT)*Z142)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH142-(B142<=PPT)*Z142)*(1+Charges!$D$10),0)","v":0},{"$f":"CI142*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ142-CL142-(B142<=PPT)*AF142*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C142=\"\",MOD(C142-1,12)=0,B142>PPT),0%,100%/12+CO141),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B142>PPT),0%,100%-CO142)","v":0},{"$f":"IF(B142>=Charges!$B$68,IF(MOD(C142,12)=0,(Loyalty_Bonus+Charges!$C$69*(B142-11))*AH142,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B143<>\"\", B143<=10),VLOOKUP(B143,Charges!$C$40:$F$50, 4, 0), IF(AND(B143<>\"\", B143 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B143=Charges!$B$68,B143=Charges!$B$69,B143=Charges!$B$70),IF(MOD(C143,12)=0,VLOOKUP(B143,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B143=1,0,IF(B143<>\"\",(M143+N143)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G143), 0.5*Term*aprem)*(1+Indexation*(B143-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B143, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B143<>\"\",AQ143*VLOOKUP(Age+'4%_Excl_ST'!B143-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B143<>\"\",B143<=Term),IF(C143<61,Charges!$C$31,W142*(1+(B143<>B142)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,R143+CR142-BB142),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,IF(C143=Input!$O$18,Input!$O$19,R143+CR142-Z143-BE142)),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,CI143+CJ143,AB143*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK143+CL143,( 1-(1-CW143)^(1/12))*(AC143))","v":{"$error":"#VALUE!"}},{"$f":"AC143*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM143+CN143,MAX(AC143-AG143,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B143<>\"\",((Flat_Extra/1000)/12)*AQ143*AO143+Input!$H$34*V143*AP143,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B143<>\"\",IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B143<>\"\",B143<=Term-3),MIN(AU143,Charges!$H$11),0)","v":0},{"$f":"IF(C143=1,MIN(AV143,AW143),IF(AV143=0,0,MIN(AW143-AY142,IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$I$100,5)/Mode,0))))*(B143<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",IF(BH143>0,IF(AH144<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,MIN(IF(MOD(C143,12)=0,VLOOKUP(B143,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM143,AH143),AH143-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C143<60,0,IF(MOD(C143,12)=0,(BC143<60)*SUM(INDIRECT($BF$7&(C143+11)&\":\"&$BF$7&C142))+(BC143>=60)*SUMPRODUCT($BD$12:BD143,$BE$12:$BE143),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,IF(MOD(C143,12)=0,VLOOKUP(B143,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B143<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B143<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B143<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B143<=Charges!$C$88),0)","v":0},{"$f":"IF(B143<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B143<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW143*BY143*Input!$H$35+BX143*BZ143*Input!$H$36","v":0},0,{"$f":"CB143*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM142+IF(MOD(C143-1,12)=0,CN142,0)-BE142,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C143-1,12)=0,H143*D143,CN142),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG143-(B143>PPT)*Z143)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH143-(B143<=PPT)*Z143)*(1+Charges!$D$10),0)","v":0},{"$f":"CI143*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ143-CL143-(B143<=PPT)*AF143*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C143=\"\",MOD(C143-1,12)=0,B143>PPT),0%,100%/12+CO142),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B143>PPT),0%,100%-CO143)","v":0},{"$f":"IF(B143>=Charges!$B$68,IF(MOD(C143,12)=0,(Loyalty_Bonus+Charges!$C$69*(B143-11))*AH143,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B144<>\"\", B144<=10),VLOOKUP(B144,Charges!$C$40:$F$50, 4, 0), IF(AND(B144<>\"\", B144 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B144=Charges!$B$68,B144=Charges!$B$69,B144=Charges!$B$70),IF(MOD(C144,12)=0,VLOOKUP(B144,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B144=1,0,IF(B144<>\"\",(M144+N144)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G144), 0.5*Term*aprem)*(1+Indexation*(B144-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B144, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B144<>\"\",AQ144*VLOOKUP(Age+'4%_Excl_ST'!B144-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B144<>\"\",B144<=Term),IF(C144<61,Charges!$C$31,W143*(1+(B144<>B143)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,R144+CR143-BB143),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,IF(C144=Input!$O$18,Input!$O$19,R144+CR143-Z144-BE143)),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,CI144+CJ144,AB144*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK144+CL144,( 1-(1-CW144)^(1/12))*(AC144))","v":{"$error":"#VALUE!"}},{"$f":"AC144*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM144+CN144,MAX(AC144-AG144,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B144<>\"\",((Flat_Extra/1000)/12)*AQ144*AO144+Input!$H$34*V144*AP144,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B144<>\"\",IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B144<>\"\",B144<=Term-3),MIN(AU144,Charges!$H$11),0)","v":0},{"$f":"IF(C144=1,MIN(AV144,AW144),IF(AV144=0,0,MIN(AW144-AY143,IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$I$100,5)/Mode,0))))*(B144<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",IF(BH144>0,IF(AH145<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,MIN(IF(MOD(C144,12)=0,VLOOKUP(B144,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM144,AH144),AH144-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C144<60,0,IF(MOD(C144,12)=0,(BC144<60)*SUM(INDIRECT($BF$7&(C144+11)&\":\"&$BF$7&C143))+(BC144>=60)*SUMPRODUCT($BD$12:BD144,$BE$12:$BE144),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,IF(MOD(C144,12)=0,VLOOKUP(B144,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B144<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B144<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B144<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B144<=Charges!$C$88),0)","v":0},{"$f":"IF(B144<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B144<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW144*BY144*Input!$H$35+BX144*BZ144*Input!$H$36","v":0},0,{"$f":"CB144*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM143+IF(MOD(C144-1,12)=0,CN143,0)-BE143,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C144-1,12)=0,H144*D144,CN143),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG144-(B144>PPT)*Z144)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH144-(B144<=PPT)*Z144)*(1+Charges!$D$10),0)","v":0},{"$f":"CI144*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ144-CL144-(B144<=PPT)*AF144*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C144=\"\",MOD(C144-1,12)=0,B144>PPT),0%,100%/12+CO143),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B144>PPT),0%,100%-CO144)","v":0},{"$f":"IF(B144>=Charges!$B$68,IF(MOD(C144,12)=0,(Loyalty_Bonus+Charges!$C$69*(B144-11))*AH144,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B145<>\"\", B145<=10),VLOOKUP(B145,Charges!$C$40:$F$50, 4, 0), IF(AND(B145<>\"\", B145 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B145=Charges!$B$68,B145=Charges!$B$69,B145=Charges!$B$70),IF(MOD(C145,12)=0,VLOOKUP(B145,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B145=1,0,IF(B145<>\"\",(M145+N145)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G145), 0.5*Term*aprem)*(1+Indexation*(B145-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B145, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B145<>\"\",AQ145*VLOOKUP(Age+'4%_Excl_ST'!B145-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B145<>\"\",B145<=Term),IF(C145<61,Charges!$C$31,W144*(1+(B145<>B144)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,R145+CR144-BB144),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,IF(C145=Input!$O$18,Input!$O$19,R145+CR144-Z145-BE144)),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,CI145+CJ145,AB145*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK145+CL145,( 1-(1-CW145)^(1/12))*(AC145))","v":{"$error":"#VALUE!"}},{"$f":"AC145*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM145+CN145,MAX(AC145-AG145,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B145<>\"\",((Flat_Extra/1000)/12)*AQ145*AO145+Input!$H$34*V145*AP145,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B145<>\"\",IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B145<>\"\",B145<=Term-3),MIN(AU145,Charges!$H$11),0)","v":0},{"$f":"IF(C145=1,MIN(AV145,AW145),IF(AV145=0,0,MIN(AW145-AY144,IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$I$100,5)/Mode,0))))*(B145<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",IF(BH145>0,IF(AH146<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,MIN(IF(MOD(C145,12)=0,VLOOKUP(B145,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM145,AH145),AH145-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C145<60,0,IF(MOD(C145,12)=0,(BC145<60)*SUM(INDIRECT($BF$7&(C145+11)&\":\"&$BF$7&C144))+(BC145>=60)*SUMPRODUCT($BD$12:BD145,$BE$12:$BE145),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,IF(MOD(C145,12)=0,VLOOKUP(B145,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B145<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B145<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B145<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B145<=Charges!$C$88),0)","v":0},{"$f":"IF(B145<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B145<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW145*BY145*Input!$H$35+BX145*BZ145*Input!$H$36","v":0},0,{"$f":"CB145*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM144+IF(MOD(C145-1,12)=0,CN144,0)-BE144,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C145-1,12)=0,H145*D145,CN144),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG145-(B145>PPT)*Z145)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH145-(B145<=PPT)*Z145)*(1+Charges!$D$10),0)","v":0},{"$f":"CI145*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ145-CL145-(B145<=PPT)*AF145*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C145=\"\",MOD(C145-1,12)=0,B145>PPT),0%,100%/12+CO144),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B145>PPT),0%,100%-CO145)","v":0},{"$f":"IF(B145>=Charges!$B$68,IF(MOD(C145,12)=0,(Loyalty_Bonus+Charges!$C$69*(B145-11))*AH145,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B146<>\"\", B146<=10),VLOOKUP(B146,Charges!$C$40:$F$50, 4, 0), IF(AND(B146<>\"\", B146 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B146=Charges!$B$68,B146=Charges!$B$69,B146=Charges!$B$70),IF(MOD(C146,12)=0,VLOOKUP(B146,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B146=1,0,IF(B146<>\"\",(M146+N146)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G146), 0.5*Term*aprem)*(1+Indexation*(B146-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B146, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B146<>\"\",AQ146*VLOOKUP(Age+'4%_Excl_ST'!B146-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B146<>\"\",B146<=Term),IF(C146<61,Charges!$C$31,W145*(1+(B146<>B145)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,R146+CR145-BB145),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,IF(C146=Input!$O$18,Input!$O$19,R146+CR145-Z146-BE145)),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,CI146+CJ146,AB146*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK146+CL146,( 1-(1-CW146)^(1/12))*(AC146))","v":{"$error":"#VALUE!"}},{"$f":"AC146*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM146+CN146,MAX(AC146-AG146,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B146<>\"\",((Flat_Extra/1000)/12)*AQ146*AO146+Input!$H$34*V146*AP146,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B146<>\"\",IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B146<>\"\",B146<=Term-3),MIN(AU146,Charges!$H$11),0)","v":0},{"$f":"IF(C146=1,MIN(AV146,AW146),IF(AV146=0,0,MIN(AW146-AY145,IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$I$100,5)/Mode,0))))*(B146<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",IF(BH146>0,IF(AH147<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,MIN(IF(MOD(C146,12)=0,VLOOKUP(B146,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM146,AH146),AH146-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C146<60,0,IF(MOD(C146,12)=0,(BC146<60)*SUM(INDIRECT($BF$7&(C146+11)&\":\"&$BF$7&C145))+(BC146>=60)*SUMPRODUCT($BD$12:BD146,$BE$12:$BE146),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,IF(MOD(C146,12)=0,VLOOKUP(B146,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B146<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B146<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B146<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B146<=Charges!$C$88),0)","v":0},{"$f":"IF(B146<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B146<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW146*BY146*Input!$H$35+BX146*BZ146*Input!$H$36","v":0},0,{"$f":"CB146*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM145+IF(MOD(C146-1,12)=0,CN145,0)-BE145,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C146-1,12)=0,H146*D146,CN145),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG146-(B146>PPT)*Z146)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH146-(B146<=PPT)*Z146)*(1+Charges!$D$10),0)","v":0},{"$f":"CI146*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ146-CL146-(B146<=PPT)*AF146*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C146=\"\",MOD(C146-1,12)=0,B146>PPT),0%,100%/12+CO145),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B146>PPT),0%,100%-CO146)","v":0},{"$f":"IF(B146>=Charges!$B$68,IF(MOD(C146,12)=0,(Loyalty_Bonus+Charges!$C$69*(B146-11))*AH146,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B147<>\"\", B147<=10),VLOOKUP(B147,Charges!$C$40:$F$50, 4, 0), IF(AND(B147<>\"\", B147 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B147=Charges!$B$68,B147=Charges!$B$69,B147=Charges!$B$70),IF(MOD(C147,12)=0,VLOOKUP(B147,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B147=1,0,IF(B147<>\"\",(M147+N147)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G147), 0.5*Term*aprem)*(1+Indexation*(B147-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B147, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B147<>\"\",AQ147*VLOOKUP(Age+'4%_Excl_ST'!B147-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B147<>\"\",B147<=Term),IF(C147<61,Charges!$C$31,W146*(1+(B147<>B146)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,R147+CR146-BB146),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,IF(C147=Input!$O$18,Input!$O$19,R147+CR146-Z147-BE146)),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,CI147+CJ147,AB147*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK147+CL147,( 1-(1-CW147)^(1/12))*(AC147))","v":{"$error":"#VALUE!"}},{"$f":"AC147*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM147+CN147,MAX(AC147-AG147,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B147<>\"\",((Flat_Extra/1000)/12)*AQ147*AO147+Input!$H$34*V147*AP147,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B147<>\"\",IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B147<>\"\",B147<=Term-3),MIN(AU147,Charges!$H$11),0)","v":0},{"$f":"IF(C147=1,MIN(AV147,AW147),IF(AV147=0,0,MIN(AW147-AY146,IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$I$100,5)/Mode,0))))*(B147<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",IF(BH147>0,IF(AH148<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,MIN(IF(MOD(C147,12)=0,VLOOKUP(B147,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM147,AH147),AH147-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C147<60,0,IF(MOD(C147,12)=0,(BC147<60)*SUM(INDIRECT($BF$7&(C147+11)&\":\"&$BF$7&C146))+(BC147>=60)*SUMPRODUCT($BD$12:BD147,$BE$12:$BE147),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,IF(MOD(C147,12)=0,VLOOKUP(B147,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B147<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B147<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B147<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B147<=Charges!$C$88),0)","v":0},{"$f":"IF(B147<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B147<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW147*BY147*Input!$H$35+BX147*BZ147*Input!$H$36","v":0},0,{"$f":"CB147*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM146+IF(MOD(C147-1,12)=0,CN146,0)-BE146,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C147-1,12)=0,H147*D147,CN146),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG147-(B147>PPT)*Z147)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH147-(B147<=PPT)*Z147)*(1+Charges!$D$10),0)","v":0},{"$f":"CI147*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ147-CL147-(B147<=PPT)*AF147*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C147=\"\",MOD(C147-1,12)=0,B147>PPT),0%,100%/12+CO146),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B147>PPT),0%,100%-CO147)","v":0},{"$f":"IF(B147>=Charges!$B$68,IF(MOD(C147,12)=0,(Loyalty_Bonus+Charges!$C$69*(B147-11))*AH147,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B148<>\"\", B148<=10),VLOOKUP(B148,Charges!$C$40:$F$50, 4, 0), IF(AND(B148<>\"\", B148 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B148=Charges!$B$68,B148=Charges!$B$69,B148=Charges!$B$70),IF(MOD(C148,12)=0,VLOOKUP(B148,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B148=1,0,IF(B148<>\"\",(M148+N148)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G148), 0.5*Term*aprem)*(1+Indexation*(B148-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B148, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B148<>\"\",AQ148*VLOOKUP(Age+'4%_Excl_ST'!B148-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B148<>\"\",B148<=Term),IF(C148<61,Charges!$C$31,W147*(1+(B148<>B147)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,R148+CR147-BB147),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,IF(C148=Input!$O$18,Input!$O$19,R148+CR147-Z148-BE147)),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,CI148+CJ148,AB148*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK148+CL148,( 1-(1-CW148)^(1/12))*(AC148))","v":{"$error":"#VALUE!"}},{"$f":"AC148*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM148+CN148,MAX(AC148-AG148,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B148<>\"\",((Flat_Extra/1000)/12)*AQ148*AO148+Input!$H$34*V148*AP148,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B148<>\"\",IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B148<>\"\",B148<=Term-3),MIN(AU148,Charges!$H$11),0)","v":0},{"$f":"IF(C148=1,MIN(AV148,AW148),IF(AV148=0,0,MIN(AW148-AY147,IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$I$100,5)/Mode,0))))*(B148<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",IF(BH148>0,IF(AH149<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,MIN(IF(MOD(C148,12)=0,VLOOKUP(B148,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM148,AH148),AH148-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C148<60,0,IF(MOD(C148,12)=0,(BC148<60)*SUM(INDIRECT($BF$7&(C148+11)&\":\"&$BF$7&C147))+(BC148>=60)*SUMPRODUCT($BD$12:BD148,$BE$12:$BE148),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,IF(MOD(C148,12)=0,VLOOKUP(B148,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B148<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B148<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B148<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B148<=Charges!$C$88),0)","v":0},{"$f":"IF(B148<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B148<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW148*BY148*Input!$H$35+BX148*BZ148*Input!$H$36","v":0},0,{"$f":"CB148*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM147+IF(MOD(C148-1,12)=0,CN147,0)-BE147,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C148-1,12)=0,H148*D148,CN147),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG148-(B148>PPT)*Z148)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH148-(B148<=PPT)*Z148)*(1+Charges!$D$10),0)","v":0},{"$f":"CI148*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ148-CL148-(B148<=PPT)*AF148*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C148=\"\",MOD(C148-1,12)=0,B148>PPT),0%,100%/12+CO147),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B148>PPT),0%,100%-CO148)","v":0},{"$f":"IF(B148>=Charges!$B$68,IF(MOD(C148,12)=0,(Loyalty_Bonus+Charges!$C$69*(B148-11))*AH148,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B149<>\"\", B149<=10),VLOOKUP(B149,Charges!$C$40:$F$50, 4, 0), IF(AND(B149<>\"\", B149 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B149=Charges!$B$68,B149=Charges!$B$69,B149=Charges!$B$70),IF(MOD(C149,12)=0,VLOOKUP(B149,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B149=1,0,IF(B149<>\"\",(M149+N149)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G149), 0.5*Term*aprem)*(1+Indexation*(B149-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B149, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B149<>\"\",AQ149*VLOOKUP(Age+'4%_Excl_ST'!B149-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B149<>\"\",B149<=Term),IF(C149<61,Charges!$C$31,W148*(1+(B149<>B148)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,R149+CR148-BB148),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,IF(C149=Input!$O$18,Input!$O$19,R149+CR148-Z149-BE148)),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,CI149+CJ149,AB149*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK149+CL149,( 1-(1-CW149)^(1/12))*(AC149))","v":{"$error":"#VALUE!"}},{"$f":"AC149*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM149+CN149,MAX(AC149-AG149,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B149<>\"\",((Flat_Extra/1000)/12)*AQ149*AO149+Input!$H$34*V149*AP149,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B149<>\"\",IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B149<>\"\",B149<=Term-3),MIN(AU149,Charges!$H$11),0)","v":0},{"$f":"IF(C149=1,MIN(AV149,AW149),IF(AV149=0,0,MIN(AW149-AY148,IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$I$100,5)/Mode,0))))*(B149<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",IF(BH149>0,IF(AH150<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,MIN(IF(MOD(C149,12)=0,VLOOKUP(B149,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM149,AH149),AH149-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C149<60,0,IF(MOD(C149,12)=0,(BC149<60)*SUM(INDIRECT($BF$7&(C149+11)&\":\"&$BF$7&C148))+(BC149>=60)*SUMPRODUCT($BD$12:BD149,$BE$12:$BE149),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,IF(MOD(C149,12)=0,VLOOKUP(B149,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B149<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B149<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B149<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B149<=Charges!$C$88),0)","v":0},{"$f":"IF(B149<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B149<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW149*BY149*Input!$H$35+BX149*BZ149*Input!$H$36","v":0},0,{"$f":"CB149*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM148+IF(MOD(C149-1,12)=0,CN148,0)-BE148,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C149-1,12)=0,H149*D149,CN148),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG149-(B149>PPT)*Z149)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH149-(B149<=PPT)*Z149)*(1+Charges!$D$10),0)","v":0},{"$f":"CI149*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ149-CL149-(B149<=PPT)*AF149*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C149=\"\",MOD(C149-1,12)=0,B149>PPT),0%,100%/12+CO148),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B149>PPT),0%,100%-CO149)","v":0},{"$f":"IF(B149>=Charges!$B$68,IF(MOD(C149,12)=0,(Loyalty_Bonus+Charges!$C$69*(B149-11))*AH149,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B150<>\"\", B150<=10),VLOOKUP(B150,Charges!$C$40:$F$50, 4, 0), IF(AND(B150<>\"\", B150 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B150=Charges!$B$68,B150=Charges!$B$69,B150=Charges!$B$70),IF(MOD(C150,12)=0,VLOOKUP(B150,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B150=1,0,IF(B150<>\"\",(M150+N150)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G150), 0.5*Term*aprem)*(1+Indexation*(B150-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B150, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B150<>\"\",AQ150*VLOOKUP(Age+'4%_Excl_ST'!B150-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B150<>\"\",B150<=Term),IF(C150<61,Charges!$C$31,W149*(1+(B150<>B149)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,R150+CR149-BB149),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,IF(C150=Input!$O$18,Input!$O$19,R150+CR149-Z150-BE149)),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,CI150+CJ150,AB150*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK150+CL150,( 1-(1-CW150)^(1/12))*(AC150))","v":{"$error":"#VALUE!"}},{"$f":"AC150*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM150+CN150,MAX(AC150-AG150,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B150<>\"\",((Flat_Extra/1000)/12)*AQ150*AO150+Input!$H$34*V150*AP150,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B150<>\"\",IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B150<>\"\",B150<=Term-3),MIN(AU150,Charges!$H$11),0)","v":0},{"$f":"IF(C150=1,MIN(AV150,AW150),IF(AV150=0,0,MIN(AW150-AY149,IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$I$100,5)/Mode,0))))*(B150<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",IF(BH150>0,IF(AH151<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,MIN(IF(MOD(C150,12)=0,VLOOKUP(B150,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM150,AH150),AH150-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C150<60,0,IF(MOD(C150,12)=0,(BC150<60)*SUM(INDIRECT($BF$7&(C150+11)&\":\"&$BF$7&C149))+(BC150>=60)*SUMPRODUCT($BD$12:BD150,$BE$12:$BE150),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,IF(MOD(C150,12)=0,VLOOKUP(B150,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B150<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B150<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B150<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B150<=Charges!$C$88),0)","v":0},{"$f":"IF(B150<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B150<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW150*BY150*Input!$H$35+BX150*BZ150*Input!$H$36","v":0},0,{"$f":"CB150*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM149+IF(MOD(C150-1,12)=0,CN149,0)-BE149,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C150-1,12)=0,H150*D150,CN149),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG150-(B150>PPT)*Z150)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH150-(B150<=PPT)*Z150)*(1+Charges!$D$10),0)","v":0},{"$f":"CI150*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ150-CL150-(B150<=PPT)*AF150*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C150=\"\",MOD(C150-1,12)=0,B150>PPT),0%,100%/12+CO149),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B150>PPT),0%,100%-CO150)","v":0},{"$f":"IF(B150>=Charges!$B$68,IF(MOD(C150,12)=0,(Loyalty_Bonus+Charges!$C$69*(B150-11))*AH150,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B151<>\"\", B151<=10),VLOOKUP(B151,Charges!$C$40:$F$50, 4, 0), IF(AND(B151<>\"\", B151 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B151=Charges!$B$68,B151=Charges!$B$69,B151=Charges!$B$70),IF(MOD(C151,12)=0,VLOOKUP(B151,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B151=1,0,IF(B151<>\"\",(M151+N151)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G151), 0.5*Term*aprem)*(1+Indexation*(B151-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B151, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B151<>\"\",AQ151*VLOOKUP(Age+'4%_Excl_ST'!B151-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B151<>\"\",B151<=Term),IF(C151<61,Charges!$C$31,W150*(1+(B151<>B150)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,R151+CR150-BB150),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,IF(C151=Input!$O$18,Input!$O$19,R151+CR150-Z151-BE150)),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,CI151+CJ151,AB151*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK151+CL151,( 1-(1-CW151)^(1/12))*(AC151))","v":{"$error":"#VALUE!"}},{"$f":"AC151*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM151+CN151,MAX(AC151-AG151,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B151<>\"\",((Flat_Extra/1000)/12)*AQ151*AO151+Input!$H$34*V151*AP151,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B151<>\"\",IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B151<>\"\",B151<=Term-3),MIN(AU151,Charges!$H$11),0)","v":0},{"$f":"IF(C151=1,MIN(AV151,AW151),IF(AV151=0,0,MIN(AW151-AY150,IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$I$100,5)/Mode,0))))*(B151<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",IF(BH151>0,IF(AH152<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,MIN(IF(MOD(C151,12)=0,VLOOKUP(B151,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM151,AH151),AH151-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C151<60,0,IF(MOD(C151,12)=0,(BC151<60)*SUM(INDIRECT($BF$7&(C151+11)&\":\"&$BF$7&C150))+(BC151>=60)*SUMPRODUCT($BD$12:BD151,$BE$12:$BE151),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,IF(MOD(C151,12)=0,VLOOKUP(B151,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B151<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B151<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B151<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B151<=Charges!$C$88),0)","v":0},{"$f":"IF(B151<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B151<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW151*BY151*Input!$H$35+BX151*BZ151*Input!$H$36","v":0},0,{"$f":"CB151*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM150+IF(MOD(C151-1,12)=0,CN150,0)-BE150,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C151-1,12)=0,H151*D151,CN150),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG151-(B151>PPT)*Z151)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH151-(B151<=PPT)*Z151)*(1+Charges!$D$10),0)","v":0},{"$f":"CI151*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ151-CL151-(B151<=PPT)*AF151*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C151=\"\",MOD(C151-1,12)=0,B151>PPT),0%,100%/12+CO150),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B151>PPT),0%,100%-CO151)","v":0},{"$f":"IF(B151>=Charges!$B$68,IF(MOD(C151,12)=0,(Loyalty_Bonus+Charges!$C$69*(B151-11))*AH151,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B152<>\"\", B152<=10),VLOOKUP(B152,Charges!$C$40:$F$50, 4, 0), IF(AND(B152<>\"\", B152 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B152=Charges!$B$68,B152=Charges!$B$69,B152=Charges!$B$70),IF(MOD(C152,12)=0,VLOOKUP(B152,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B152=1,0,IF(B152<>\"\",(M152+N152)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G152), 0.5*Term*aprem)*(1+Indexation*(B152-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B152, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B152<>\"\",AQ152*VLOOKUP(Age+'4%_Excl_ST'!B152-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B152<>\"\",B152<=Term),IF(C152<61,Charges!$C$31,W151*(1+(B152<>B151)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,R152+CR151-BB151),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,IF(C152=Input!$O$18,Input!$O$19,R152+CR151-Z152-BE151)),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,CI152+CJ152,AB152*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK152+CL152,( 1-(1-CW152)^(1/12))*(AC152))","v":{"$error":"#VALUE!"}},{"$f":"AC152*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM152+CN152,MAX(AC152-AG152,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B152<>\"\",((Flat_Extra/1000)/12)*AQ152*AO152+Input!$H$34*V152*AP152,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B152<>\"\",IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B152<>\"\",B152<=Term-3),MIN(AU152,Charges!$H$11),0)","v":0},{"$f":"IF(C152=1,MIN(AV152,AW152),IF(AV152=0,0,MIN(AW152-AY151,IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$I$100,5)/Mode,0))))*(B152<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",IF(BH152>0,IF(AH153<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,MIN(IF(MOD(C152,12)=0,VLOOKUP(B152,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM152,AH152),AH152-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C152<60,0,IF(MOD(C152,12)=0,(BC152<60)*SUM(INDIRECT($BF$7&(C152+11)&\":\"&$BF$7&C151))+(BC152>=60)*SUMPRODUCT($BD$12:BD152,$BE$12:$BE152),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,IF(MOD(C152,12)=0,VLOOKUP(B152,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B152<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B152<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B152<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B152<=Charges!$C$88),0)","v":0},{"$f":"IF(B152<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B152<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW152*BY152*Input!$H$35+BX152*BZ152*Input!$H$36","v":0},0,{"$f":"CB152*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM151+IF(MOD(C152-1,12)=0,CN151,0)-BE151,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C152-1,12)=0,H152*D152,CN151),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG152-(B152>PPT)*Z152)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH152-(B152<=PPT)*Z152)*(1+Charges!$D$10),0)","v":0},{"$f":"CI152*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ152-CL152-(B152<=PPT)*AF152*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C152=\"\",MOD(C152-1,12)=0,B152>PPT),0%,100%/12+CO151),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B152>PPT),0%,100%-CO152)","v":0},{"$f":"IF(B152>=Charges!$B$68,IF(MOD(C152,12)=0,(Loyalty_Bonus+Charges!$C$69*(B152-11))*AH152,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B153<>\"\", B153<=10),VLOOKUP(B153,Charges!$C$40:$F$50, 4, 0), IF(AND(B153<>\"\", B153 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B153=Charges!$B$68,B153=Charges!$B$69,B153=Charges!$B$70),IF(MOD(C153,12)=0,VLOOKUP(B153,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B153=1,0,IF(B153<>\"\",(M153+N153)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G153), 0.5*Term*aprem)*(1+Indexation*(B153-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B153, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B153<>\"\",AQ153*VLOOKUP(Age+'4%_Excl_ST'!B153-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B153<>\"\",B153<=Term),IF(C153<61,Charges!$C$31,W152*(1+(B153<>B152)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,R153+CR152-BB152),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,IF(C153=Input!$O$18,Input!$O$19,R153+CR152-Z153-BE152)),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,CI153+CJ153,AB153*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK153+CL153,( 1-(1-CW153)^(1/12))*(AC153))","v":{"$error":"#VALUE!"}},{"$f":"AC153*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM153+CN153,MAX(AC153-AG153,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B153<>\"\",((Flat_Extra/1000)/12)*AQ153*AO153+Input!$H$34*V153*AP153,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B153<>\"\",IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B153<>\"\",B153<=Term-3),MIN(AU153,Charges!$H$11),0)","v":0},{"$f":"IF(C153=1,MIN(AV153,AW153),IF(AV153=0,0,MIN(AW153-AY152,IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$I$100,5)/Mode,0))))*(B153<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",IF(BH153>0,IF(AH154<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,MIN(IF(MOD(C153,12)=0,VLOOKUP(B153,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM153,AH153),AH153-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C153<60,0,IF(MOD(C153,12)=0,(BC153<60)*SUM(INDIRECT($BF$7&(C153+11)&\":\"&$BF$7&C152))+(BC153>=60)*SUMPRODUCT($BD$12:BD153,$BE$12:$BE153),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,IF(MOD(C153,12)=0,VLOOKUP(B153,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B153<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B153<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B153<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B153<=Charges!$C$88),0)","v":0},{"$f":"IF(B153<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B153<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW153*BY153*Input!$H$35+BX153*BZ153*Input!$H$36","v":0},0,{"$f":"CB153*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM152+IF(MOD(C153-1,12)=0,CN152,0)-BE152,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C153-1,12)=0,H153*D153,CN152),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG153-(B153>PPT)*Z153)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH153-(B153<=PPT)*Z153)*(1+Charges!$D$10),0)","v":0},{"$f":"CI153*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ153-CL153-(B153<=PPT)*AF153*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C153=\"\",MOD(C153-1,12)=0,B153>PPT),0%,100%/12+CO152),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B153>PPT),0%,100%-CO153)","v":0},{"$f":"IF(B153>=Charges!$B$68,IF(MOD(C153,12)=0,(Loyalty_Bonus+Charges!$C$69*(B153-11))*AH153,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B154<>\"\", B154<=10),VLOOKUP(B154,Charges!$C$40:$F$50, 4, 0), IF(AND(B154<>\"\", B154 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B154=Charges!$B$68,B154=Charges!$B$69,B154=Charges!$B$70),IF(MOD(C154,12)=0,VLOOKUP(B154,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B154=1,0,IF(B154<>\"\",(M154+N154)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G154), 0.5*Term*aprem)*(1+Indexation*(B154-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B154, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B154<>\"\",AQ154*VLOOKUP(Age+'4%_Excl_ST'!B154-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B154<>\"\",B154<=Term),IF(C154<61,Charges!$C$31,W153*(1+(B154<>B153)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,R154+CR153-BB153),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,IF(C154=Input!$O$18,Input!$O$19,R154+CR153-Z154-BE153)),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,CI154+CJ154,AB154*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK154+CL154,( 1-(1-CW154)^(1/12))*(AC154))","v":{"$error":"#VALUE!"}},{"$f":"AC154*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM154+CN154,MAX(AC154-AG154,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B154<>\"\",((Flat_Extra/1000)/12)*AQ154*AO154+Input!$H$34*V154*AP154,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B154<>\"\",IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B154<>\"\",B154<=Term-3),MIN(AU154,Charges!$H$11),0)","v":0},{"$f":"IF(C154=1,MIN(AV154,AW154),IF(AV154=0,0,MIN(AW154-AY153,IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$I$100,5)/Mode,0))))*(B154<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",IF(BH154>0,IF(AH155<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,MIN(IF(MOD(C154,12)=0,VLOOKUP(B154,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM154,AH154),AH154-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C154<60,0,IF(MOD(C154,12)=0,(BC154<60)*SUM(INDIRECT($BF$7&(C154+11)&\":\"&$BF$7&C153))+(BC154>=60)*SUMPRODUCT($BD$12:BD154,$BE$12:$BE154),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,IF(MOD(C154,12)=0,VLOOKUP(B154,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B154<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B154<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B154<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B154<=Charges!$C$88),0)","v":0},{"$f":"IF(B154<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B154<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW154*BY154*Input!$H$35+BX154*BZ154*Input!$H$36","v":0},0,{"$f":"CB154*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM153+IF(MOD(C154-1,12)=0,CN153,0)-BE153,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C154-1,12)=0,H154*D154,CN153),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG154-(B154>PPT)*Z154)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH154-(B154<=PPT)*Z154)*(1+Charges!$D$10),0)","v":0},{"$f":"CI154*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ154-CL154-(B154<=PPT)*AF154*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C154=\"\",MOD(C154-1,12)=0,B154>PPT),0%,100%/12+CO153),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B154>PPT),0%,100%-CO154)","v":0},{"$f":"IF(B154>=Charges!$B$68,IF(MOD(C154,12)=0,(Loyalty_Bonus+Charges!$C$69*(B154-11))*AH154,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B155<>\"\", B155<=10),VLOOKUP(B155,Charges!$C$40:$F$50, 4, 0), IF(AND(B155<>\"\", B155 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B155=Charges!$B$68,B155=Charges!$B$69,B155=Charges!$B$70),IF(MOD(C155,12)=0,VLOOKUP(B155,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B155=1,0,IF(B155<>\"\",(M155+N155)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G155), 0.5*Term*aprem)*(1+Indexation*(B155-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B155, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B155<>\"\",AQ155*VLOOKUP(Age+'4%_Excl_ST'!B155-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B155<>\"\",B155<=Term),IF(C155<61,Charges!$C$31,W154*(1+(B155<>B154)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,R155+CR154-BB154),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,IF(C155=Input!$O$18,Input!$O$19,R155+CR154-Z155-BE154)),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,CI155+CJ155,AB155*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK155+CL155,( 1-(1-CW155)^(1/12))*(AC155))","v":{"$error":"#VALUE!"}},{"$f":"AC155*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM155+CN155,MAX(AC155-AG155,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B155<>\"\",((Flat_Extra/1000)/12)*AQ155*AO155+Input!$H$34*V155*AP155,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B155<>\"\",IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B155<>\"\",B155<=Term-3),MIN(AU155,Charges!$H$11),0)","v":0},{"$f":"IF(C155=1,MIN(AV155,AW155),IF(AV155=0,0,MIN(AW155-AY154,IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$I$100,5)/Mode,0))))*(B155<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",IF(BH155>0,IF(AH156<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,MIN(IF(MOD(C155,12)=0,VLOOKUP(B155,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM155,AH155),AH155-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C155<60,0,IF(MOD(C155,12)=0,(BC155<60)*SUM(INDIRECT($BF$7&(C155+11)&\":\"&$BF$7&C154))+(BC155>=60)*SUMPRODUCT($BD$12:BD155,$BE$12:$BE155),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,IF(MOD(C155,12)=0,VLOOKUP(B155,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B155<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B155<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B155<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B155<=Charges!$C$88),0)","v":0},{"$f":"IF(B155<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B155<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW155*BY155*Input!$H$35+BX155*BZ155*Input!$H$36","v":0},0,{"$f":"CB155*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM154+IF(MOD(C155-1,12)=0,CN154,0)-BE154,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C155-1,12)=0,H155*D155,CN154),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG155-(B155>PPT)*Z155)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH155-(B155<=PPT)*Z155)*(1+Charges!$D$10),0)","v":0},{"$f":"CI155*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ155-CL155-(B155<=PPT)*AF155*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C155=\"\",MOD(C155-1,12)=0,B155>PPT),0%,100%/12+CO154),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B155>PPT),0%,100%-CO155)","v":0},{"$f":"IF(B155>=Charges!$B$68,IF(MOD(C155,12)=0,(Loyalty_Bonus+Charges!$C$69*(B155-11))*AH155,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B156<>\"\", B156<=10),VLOOKUP(B156,Charges!$C$40:$F$50, 4, 0), IF(AND(B156<>\"\", B156 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B156=Charges!$B$68,B156=Charges!$B$69,B156=Charges!$B$70),IF(MOD(C156,12)=0,VLOOKUP(B156,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B156=1,0,IF(B156<>\"\",(M156+N156)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G156), 0.5*Term*aprem)*(1+Indexation*(B156-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B156, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B156<>\"\",AQ156*VLOOKUP(Age+'4%_Excl_ST'!B156-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B156<>\"\",B156<=Term),IF(C156<61,Charges!$C$31,W155*(1+(B156<>B155)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,R156+CR155-BB155),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,IF(C156=Input!$O$18,Input!$O$19,R156+CR155-Z156-BE155)),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,CI156+CJ156,AB156*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK156+CL156,( 1-(1-CW156)^(1/12))*(AC156))","v":{"$error":"#VALUE!"}},{"$f":"AC156*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM156+CN156,MAX(AC156-AG156,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B156<>\"\",((Flat_Extra/1000)/12)*AQ156*AO156+Input!$H$34*V156*AP156,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B156<>\"\",IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B156<>\"\",B156<=Term-3),MIN(AU156,Charges!$H$11),0)","v":0},{"$f":"IF(C156=1,MIN(AV156,AW156),IF(AV156=0,0,MIN(AW156-AY155,IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$I$100,5)/Mode,0))))*(B156<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",IF(BH156>0,IF(AH157<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,MIN(IF(MOD(C156,12)=0,VLOOKUP(B156,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM156,AH156),AH156-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C156<60,0,IF(MOD(C156,12)=0,(BC156<60)*SUM(INDIRECT($BF$7&(C156+11)&\":\"&$BF$7&C155))+(BC156>=60)*SUMPRODUCT($BD$12:BD156,$BE$12:$BE156),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,IF(MOD(C156,12)=0,VLOOKUP(B156,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B156<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B156<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B156<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B156<=Charges!$C$88),0)","v":0},{"$f":"IF(B156<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B156<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW156*BY156*Input!$H$35+BX156*BZ156*Input!$H$36","v":0},0,{"$f":"CB156*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM155+IF(MOD(C156-1,12)=0,CN155,0)-BE155,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C156-1,12)=0,H156*D156,CN155),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG156-(B156>PPT)*Z156)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH156-(B156<=PPT)*Z156)*(1+Charges!$D$10),0)","v":0},{"$f":"CI156*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ156-CL156-(B156<=PPT)*AF156*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C156=\"\",MOD(C156-1,12)=0,B156>PPT),0%,100%/12+CO155),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B156>PPT),0%,100%-CO156)","v":0},{"$f":"IF(B156>=Charges!$B$68,IF(MOD(C156,12)=0,(Loyalty_Bonus+Charges!$C$69*(B156-11))*AH156,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B157<>\"\", B157<=10),VLOOKUP(B157,Charges!$C$40:$F$50, 4, 0), IF(AND(B157<>\"\", B157 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B157=Charges!$B$68,B157=Charges!$B$69,B157=Charges!$B$70),IF(MOD(C157,12)=0,VLOOKUP(B157,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B157=1,0,IF(B157<>\"\",(M157+N157)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G157), 0.5*Term*aprem)*(1+Indexation*(B157-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B157, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B157<>\"\",AQ157*VLOOKUP(Age+'4%_Excl_ST'!B157-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B157<>\"\",B157<=Term),IF(C157<61,Charges!$C$31,W156*(1+(B157<>B156)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,R157+CR156-BB156),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,IF(C157=Input!$O$18,Input!$O$19,R157+CR156-Z157-BE156)),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,CI157+CJ157,AB157*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK157+CL157,( 1-(1-CW157)^(1/12))*(AC157))","v":{"$error":"#VALUE!"}},{"$f":"AC157*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM157+CN157,MAX(AC157-AG157,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B157<>\"\",((Flat_Extra/1000)/12)*AQ157*AO157+Input!$H$34*V157*AP157,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B157<>\"\",IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B157<>\"\",B157<=Term-3),MIN(AU157,Charges!$H$11),0)","v":0},{"$f":"IF(C157=1,MIN(AV157,AW157),IF(AV157=0,0,MIN(AW157-AY156,IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$I$100,5)/Mode,0))))*(B157<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",IF(BH157>0,IF(AH158<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,MIN(IF(MOD(C157,12)=0,VLOOKUP(B157,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM157,AH157),AH157-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C157<60,0,IF(MOD(C157,12)=0,(BC157<60)*SUM(INDIRECT($BF$7&(C157+11)&\":\"&$BF$7&C156))+(BC157>=60)*SUMPRODUCT($BD$12:BD157,$BE$12:$BE157),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,IF(MOD(C157,12)=0,VLOOKUP(B157,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B157<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B157<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B157<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B157<=Charges!$C$88),0)","v":0},{"$f":"IF(B157<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B157<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW157*BY157*Input!$H$35+BX157*BZ157*Input!$H$36","v":0},0,{"$f":"CB157*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM156+IF(MOD(C157-1,12)=0,CN156,0)-BE156,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C157-1,12)=0,H157*D157,CN156),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG157-(B157>PPT)*Z157)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH157-(B157<=PPT)*Z157)*(1+Charges!$D$10),0)","v":0},{"$f":"CI157*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ157-CL157-(B157<=PPT)*AF157*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C157=\"\",MOD(C157-1,12)=0,B157>PPT),0%,100%/12+CO156),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B157>PPT),0%,100%-CO157)","v":0},{"$f":"IF(B157>=Charges!$B$68,IF(MOD(C157,12)=0,(Loyalty_Bonus+Charges!$C$69*(B157-11))*AH157,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B158<>\"\", B158<=10),VLOOKUP(B158,Charges!$C$40:$F$50, 4, 0), IF(AND(B158<>\"\", B158 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B158=Charges!$B$68,B158=Charges!$B$69,B158=Charges!$B$70),IF(MOD(C158,12)=0,VLOOKUP(B158,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B158=1,0,IF(B158<>\"\",(M158+N158)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G158), 0.5*Term*aprem)*(1+Indexation*(B158-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B158, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B158<>\"\",AQ158*VLOOKUP(Age+'4%_Excl_ST'!B158-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B158<>\"\",B158<=Term),IF(C158<61,Charges!$C$31,W157*(1+(B158<>B157)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,R158+CR157-BB157),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,IF(C158=Input!$O$18,Input!$O$19,R158+CR157-Z158-BE157)),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,CI158+CJ158,AB158*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK158+CL158,( 1-(1-CW158)^(1/12))*(AC158))","v":{"$error":"#VALUE!"}},{"$f":"AC158*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM158+CN158,MAX(AC158-AG158,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B158<>\"\",((Flat_Extra/1000)/12)*AQ158*AO158+Input!$H$34*V158*AP158,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B158<>\"\",IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B158<>\"\",B158<=Term-3),MIN(AU158,Charges!$H$11),0)","v":0},{"$f":"IF(C158=1,MIN(AV158,AW158),IF(AV158=0,0,MIN(AW158-AY157,IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$I$100,5)/Mode,0))))*(B158<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",IF(BH158>0,IF(AH159<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,MIN(IF(MOD(C158,12)=0,VLOOKUP(B158,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM158,AH158),AH158-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C158<60,0,IF(MOD(C158,12)=0,(BC158<60)*SUM(INDIRECT($BF$7&(C158+11)&\":\"&$BF$7&C157))+(BC158>=60)*SUMPRODUCT($BD$12:BD158,$BE$12:$BE158),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,IF(MOD(C158,12)=0,VLOOKUP(B158,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B158<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B158<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B158<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B158<=Charges!$C$88),0)","v":0},{"$f":"IF(B158<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B158<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW158*BY158*Input!$H$35+BX158*BZ158*Input!$H$36","v":0},0,{"$f":"CB158*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM157+IF(MOD(C158-1,12)=0,CN157,0)-BE157,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C158-1,12)=0,H158*D158,CN157),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG158-(B158>PPT)*Z158)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH158-(B158<=PPT)*Z158)*(1+Charges!$D$10),0)","v":0},{"$f":"CI158*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ158-CL158-(B158<=PPT)*AF158*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C158=\"\",MOD(C158-1,12)=0,B158>PPT),0%,100%/12+CO157),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B158>PPT),0%,100%-CO158)","v":0},{"$f":"IF(B158>=Charges!$B$68,IF(MOD(C158,12)=0,(Loyalty_Bonus+Charges!$C$69*(B158-11))*AH158,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B159<>\"\", B159<=10),VLOOKUP(B159,Charges!$C$40:$F$50, 4, 0), IF(AND(B159<>\"\", B159 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B159=Charges!$B$68,B159=Charges!$B$69,B159=Charges!$B$70),IF(MOD(C159,12)=0,VLOOKUP(B159,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B159=1,0,IF(B159<>\"\",(M159+N159)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G159), 0.5*Term*aprem)*(1+Indexation*(B159-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B159, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B159<>\"\",AQ159*VLOOKUP(Age+'4%_Excl_ST'!B159-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B159<>\"\",B159<=Term),IF(C159<61,Charges!$C$31,W158*(1+(B159<>B158)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,R159+CR158-BB158),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,IF(C159=Input!$O$18,Input!$O$19,R159+CR158-Z159-BE158)),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,CI159+CJ159,AB159*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK159+CL159,( 1-(1-CW159)^(1/12))*(AC159))","v":{"$error":"#VALUE!"}},{"$f":"AC159*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM159+CN159,MAX(AC159-AG159,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B159<>\"\",((Flat_Extra/1000)/12)*AQ159*AO159+Input!$H$34*V159*AP159,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B159<>\"\",IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B159<>\"\",B159<=Term-3),MIN(AU159,Charges!$H$11),0)","v":0},{"$f":"IF(C159=1,MIN(AV159,AW159),IF(AV159=0,0,MIN(AW159-AY158,IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$I$100,5)/Mode,0))))*(B159<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",IF(BH159>0,IF(AH160<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,MIN(IF(MOD(C159,12)=0,VLOOKUP(B159,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM159,AH159),AH159-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C159<60,0,IF(MOD(C159,12)=0,(BC159<60)*SUM(INDIRECT($BF$7&(C159+11)&\":\"&$BF$7&C158))+(BC159>=60)*SUMPRODUCT($BD$12:BD159,$BE$12:$BE159),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,IF(MOD(C159,12)=0,VLOOKUP(B159,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B159<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B159<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B159<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B159<=Charges!$C$88),0)","v":0},{"$f":"IF(B159<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B159<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW159*BY159*Input!$H$35+BX159*BZ159*Input!$H$36","v":0},0,{"$f":"CB159*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM158+IF(MOD(C159-1,12)=0,CN158,0)-BE158,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C159-1,12)=0,H159*D159,CN158),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG159-(B159>PPT)*Z159)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH159-(B159<=PPT)*Z159)*(1+Charges!$D$10),0)","v":0},{"$f":"CI159*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ159-CL159-(B159<=PPT)*AF159*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C159=\"\",MOD(C159-1,12)=0,B159>PPT),0%,100%/12+CO158),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B159>PPT),0%,100%-CO159)","v":0},{"$f":"IF(B159>=Charges!$B$68,IF(MOD(C159,12)=0,(Loyalty_Bonus+Charges!$C$69*(B159-11))*AH159,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B160<>\"\", B160<=10),VLOOKUP(B160,Charges!$C$40:$F$50, 4, 0), IF(AND(B160<>\"\", B160 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B160=Charges!$B$68,B160=Charges!$B$69,B160=Charges!$B$70),IF(MOD(C160,12)=0,VLOOKUP(B160,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B160=1,0,IF(B160<>\"\",(M160+N160)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G160), 0.5*Term*aprem)*(1+Indexation*(B160-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B160, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B160<>\"\",AQ160*VLOOKUP(Age+'4%_Excl_ST'!B160-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B160<>\"\",B160<=Term),IF(C160<61,Charges!$C$31,W159*(1+(B160<>B159)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,R160+CR159-BB159),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,IF(C160=Input!$O$18,Input!$O$19,R160+CR159-Z160-BE159)),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,CI160+CJ160,AB160*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK160+CL160,( 1-(1-CW160)^(1/12))*(AC160))","v":{"$error":"#VALUE!"}},{"$f":"AC160*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM160+CN160,MAX(AC160-AG160,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B160<>\"\",((Flat_Extra/1000)/12)*AQ160*AO160+Input!$H$34*V160*AP160,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B160<>\"\",IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B160<>\"\",B160<=Term-3),MIN(AU160,Charges!$H$11),0)","v":0},{"$f":"IF(C160=1,MIN(AV160,AW160),IF(AV160=0,0,MIN(AW160-AY159,IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$I$100,5)/Mode,0))))*(B160<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",IF(BH160>0,IF(AH161<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,MIN(IF(MOD(C160,12)=0,VLOOKUP(B160,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM160,AH160),AH160-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C160<60,0,IF(MOD(C160,12)=0,(BC160<60)*SUM(INDIRECT($BF$7&(C160+11)&\":\"&$BF$7&C159))+(BC160>=60)*SUMPRODUCT($BD$12:BD160,$BE$12:$BE160),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,IF(MOD(C160,12)=0,VLOOKUP(B160,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B160<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B160<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B160<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B160<=Charges!$C$88),0)","v":0},{"$f":"IF(B160<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B160<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW160*BY160*Input!$H$35+BX160*BZ160*Input!$H$36","v":0},0,{"$f":"CB160*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM159+IF(MOD(C160-1,12)=0,CN159,0)-BE159,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C160-1,12)=0,H160*D160,CN159),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG160-(B160>PPT)*Z160)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH160-(B160<=PPT)*Z160)*(1+Charges!$D$10),0)","v":0},{"$f":"CI160*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ160-CL160-(B160<=PPT)*AF160*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C160=\"\",MOD(C160-1,12)=0,B160>PPT),0%,100%/12+CO159),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B160>PPT),0%,100%-CO160)","v":0},{"$f":"IF(B160>=Charges!$B$68,IF(MOD(C160,12)=0,(Loyalty_Bonus+Charges!$C$69*(B160-11))*AH160,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B161<>\"\", B161<=10),VLOOKUP(B161,Charges!$C$40:$F$50, 4, 0), IF(AND(B161<>\"\", B161 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B161=Charges!$B$68,B161=Charges!$B$69,B161=Charges!$B$70),IF(MOD(C161,12)=0,VLOOKUP(B161,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B161=1,0,IF(B161<>\"\",(M161+N161)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G161), 0.5*Term*aprem)*(1+Indexation*(B161-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B161, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B161<>\"\",AQ161*VLOOKUP(Age+'4%_Excl_ST'!B161-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B161<>\"\",B161<=Term),IF(C161<61,Charges!$C$31,W160*(1+(B161<>B160)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,R161+CR160-BB160),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,IF(C161=Input!$O$18,Input!$O$19,R161+CR160-Z161-BE160)),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,CI161+CJ161,AB161*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK161+CL161,( 1-(1-CW161)^(1/12))*(AC161))","v":{"$error":"#VALUE!"}},{"$f":"AC161*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM161+CN161,MAX(AC161-AG161,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B161<>\"\",((Flat_Extra/1000)/12)*AQ161*AO161+Input!$H$34*V161*AP161,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B161<>\"\",IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B161<>\"\",B161<=Term-3),MIN(AU161,Charges!$H$11),0)","v":0},{"$f":"IF(C161=1,MIN(AV161,AW161),IF(AV161=0,0,MIN(AW161-AY160,IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$I$100,5)/Mode,0))))*(B161<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",IF(BH161>0,IF(AH162<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,MIN(IF(MOD(C161,12)=0,VLOOKUP(B161,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM161,AH161),AH161-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C161<60,0,IF(MOD(C161,12)=0,(BC161<60)*SUM(INDIRECT($BF$7&(C161+11)&\":\"&$BF$7&C160))+(BC161>=60)*SUMPRODUCT($BD$12:BD161,$BE$12:$BE161),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,IF(MOD(C161,12)=0,VLOOKUP(B161,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B161<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B161<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B161<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B161<=Charges!$C$88),0)","v":0},{"$f":"IF(B161<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B161<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW161*BY161*Input!$H$35+BX161*BZ161*Input!$H$36","v":0},0,{"$f":"CB161*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM160+IF(MOD(C161-1,12)=0,CN160,0)-BE160,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C161-1,12)=0,H161*D161,CN160),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG161-(B161>PPT)*Z161)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH161-(B161<=PPT)*Z161)*(1+Charges!$D$10),0)","v":0},{"$f":"CI161*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ161-CL161-(B161<=PPT)*AF161*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C161=\"\",MOD(C161-1,12)=0,B161>PPT),0%,100%/12+CO160),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B161>PPT),0%,100%-CO161)","v":0},{"$f":"IF(B161>=Charges!$B$68,IF(MOD(C161,12)=0,(Loyalty_Bonus+Charges!$C$69*(B161-11))*AH161,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B162<>\"\", B162<=10),VLOOKUP(B162,Charges!$C$40:$F$50, 4, 0), IF(AND(B162<>\"\", B162 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B162=Charges!$B$68,B162=Charges!$B$69,B162=Charges!$B$70),IF(MOD(C162,12)=0,VLOOKUP(B162,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B162=1,0,IF(B162<>\"\",(M162+N162)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G162), 0.5*Term*aprem)*(1+Indexation*(B162-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B162, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B162<>\"\",AQ162*VLOOKUP(Age+'4%_Excl_ST'!B162-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B162<>\"\",B162<=Term),IF(C162<61,Charges!$C$31,W161*(1+(B162<>B161)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,R162+CR161-BB161),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,IF(C162=Input!$O$18,Input!$O$19,R162+CR161-Z162-BE161)),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,CI162+CJ162,AB162*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK162+CL162,( 1-(1-CW162)^(1/12))*(AC162))","v":{"$error":"#VALUE!"}},{"$f":"AC162*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM162+CN162,MAX(AC162-AG162,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B162<>\"\",((Flat_Extra/1000)/12)*AQ162*AO162+Input!$H$34*V162*AP162,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B162<>\"\",IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B162<>\"\",B162<=Term-3),MIN(AU162,Charges!$H$11),0)","v":0},{"$f":"IF(C162=1,MIN(AV162,AW162),IF(AV162=0,0,MIN(AW162-AY161,IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$I$100,5)/Mode,0))))*(B162<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",IF(BH162>0,IF(AH163<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,MIN(IF(MOD(C162,12)=0,VLOOKUP(B162,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM162,AH162),AH162-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C162<60,0,IF(MOD(C162,12)=0,(BC162<60)*SUM(INDIRECT($BF$7&(C162+11)&\":\"&$BF$7&C161))+(BC162>=60)*SUMPRODUCT($BD$12:BD162,$BE$12:$BE162),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,IF(MOD(C162,12)=0,VLOOKUP(B162,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B162<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B162<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B162<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B162<=Charges!$C$88),0)","v":0},{"$f":"IF(B162<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B162<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW162*BY162*Input!$H$35+BX162*BZ162*Input!$H$36","v":0},0,{"$f":"CB162*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM161+IF(MOD(C162-1,12)=0,CN161,0)-BE161,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C162-1,12)=0,H162*D162,CN161),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG162-(B162>PPT)*Z162)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH162-(B162<=PPT)*Z162)*(1+Charges!$D$10),0)","v":0},{"$f":"CI162*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ162-CL162-(B162<=PPT)*AF162*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C162=\"\",MOD(C162-1,12)=0,B162>PPT),0%,100%/12+CO161),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B162>PPT),0%,100%-CO162)","v":0},{"$f":"IF(B162>=Charges!$B$68,IF(MOD(C162,12)=0,(Loyalty_Bonus+Charges!$C$69*(B162-11))*AH162,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B163<>\"\", B163<=10),VLOOKUP(B163,Charges!$C$40:$F$50, 4, 0), IF(AND(B163<>\"\", B163 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B163=Charges!$B$68,B163=Charges!$B$69,B163=Charges!$B$70),IF(MOD(C163,12)=0,VLOOKUP(B163,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B163=1,0,IF(B163<>\"\",(M163+N163)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G163), 0.5*Term*aprem)*(1+Indexation*(B163-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B163, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B163<>\"\",AQ163*VLOOKUP(Age+'4%_Excl_ST'!B163-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B163<>\"\",B163<=Term),IF(C163<61,Charges!$C$31,W162*(1+(B163<>B162)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,R163+CR162-BB162),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,IF(C163=Input!$O$18,Input!$O$19,R163+CR162-Z163-BE162)),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,CI163+CJ163,AB163*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK163+CL163,( 1-(1-CW163)^(1/12))*(AC163))","v":{"$error":"#VALUE!"}},{"$f":"AC163*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM163+CN163,MAX(AC163-AG163,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B163<>\"\",((Flat_Extra/1000)/12)*AQ163*AO163+Input!$H$34*V163*AP163,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B163<>\"\",IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B163<>\"\",B163<=Term-3),MIN(AU163,Charges!$H$11),0)","v":0},{"$f":"IF(C163=1,MIN(AV163,AW163),IF(AV163=0,0,MIN(AW163-AY162,IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$I$100,5)/Mode,0))))*(B163<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",IF(BH163>0,IF(AH164<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,MIN(IF(MOD(C163,12)=0,VLOOKUP(B163,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM163,AH163),AH163-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C163<60,0,IF(MOD(C163,12)=0,(BC163<60)*SUM(INDIRECT($BF$7&(C163+11)&\":\"&$BF$7&C162))+(BC163>=60)*SUMPRODUCT($BD$12:BD163,$BE$12:$BE163),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,IF(MOD(C163,12)=0,VLOOKUP(B163,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B163<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B163<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B163<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B163<=Charges!$C$88),0)","v":0},{"$f":"IF(B163<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B163<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW163*BY163*Input!$H$35+BX163*BZ163*Input!$H$36","v":0},0,{"$f":"CB163*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM162+IF(MOD(C163-1,12)=0,CN162,0)-BE162,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C163-1,12)=0,H163*D163,CN162),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG163-(B163>PPT)*Z163)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH163-(B163<=PPT)*Z163)*(1+Charges!$D$10),0)","v":0},{"$f":"CI163*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ163-CL163-(B163<=PPT)*AF163*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C163=\"\",MOD(C163-1,12)=0,B163>PPT),0%,100%/12+CO162),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B163>PPT),0%,100%-CO163)","v":0},{"$f":"IF(B163>=Charges!$B$68,IF(MOD(C163,12)=0,(Loyalty_Bonus+Charges!$C$69*(B163-11))*AH163,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B164<>\"\", B164<=10),VLOOKUP(B164,Charges!$C$40:$F$50, 4, 0), IF(AND(B164<>\"\", B164 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B164=Charges!$B$68,B164=Charges!$B$69,B164=Charges!$B$70),IF(MOD(C164,12)=0,VLOOKUP(B164,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B164=1,0,IF(B164<>\"\",(M164+N164)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G164), 0.5*Term*aprem)*(1+Indexation*(B164-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B164, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B164<>\"\",AQ164*VLOOKUP(Age+'4%_Excl_ST'!B164-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B164<>\"\",B164<=Term),IF(C164<61,Charges!$C$31,W163*(1+(B164<>B163)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,R164+CR163-BB163),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,IF(C164=Input!$O$18,Input!$O$19,R164+CR163-Z164-BE163)),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,CI164+CJ164,AB164*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK164+CL164,( 1-(1-CW164)^(1/12))*(AC164))","v":{"$error":"#VALUE!"}},{"$f":"AC164*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM164+CN164,MAX(AC164-AG164,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B164<>\"\",((Flat_Extra/1000)/12)*AQ164*AO164+Input!$H$34*V164*AP164,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B164<>\"\",IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B164<>\"\",B164<=Term-3),MIN(AU164,Charges!$H$11),0)","v":0},{"$f":"IF(C164=1,MIN(AV164,AW164),IF(AV164=0,0,MIN(AW164-AY163,IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$I$100,5)/Mode,0))))*(B164<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",IF(BH164>0,IF(AH165<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,MIN(IF(MOD(C164,12)=0,VLOOKUP(B164,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM164,AH164),AH164-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C164<60,0,IF(MOD(C164,12)=0,(BC164<60)*SUM(INDIRECT($BF$7&(C164+11)&\":\"&$BF$7&C163))+(BC164>=60)*SUMPRODUCT($BD$12:BD164,$BE$12:$BE164),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,IF(MOD(C164,12)=0,VLOOKUP(B164,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B164<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B164<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B164<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B164<=Charges!$C$88),0)","v":0},{"$f":"IF(B164<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B164<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW164*BY164*Input!$H$35+BX164*BZ164*Input!$H$36","v":0},0,{"$f":"CB164*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM163+IF(MOD(C164-1,12)=0,CN163,0)-BE163,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C164-1,12)=0,H164*D164,CN163),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG164-(B164>PPT)*Z164)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH164-(B164<=PPT)*Z164)*(1+Charges!$D$10),0)","v":0},{"$f":"CI164*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ164-CL164-(B164<=PPT)*AF164*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C164=\"\",MOD(C164-1,12)=0,B164>PPT),0%,100%/12+CO163),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B164>PPT),0%,100%-CO164)","v":0},{"$f":"IF(B164>=Charges!$B$68,IF(MOD(C164,12)=0,(Loyalty_Bonus+Charges!$C$69*(B164-11))*AH164,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B165<>\"\", B165<=10),VLOOKUP(B165,Charges!$C$40:$F$50, 4, 0), IF(AND(B165<>\"\", B165 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B165=Charges!$B$68,B165=Charges!$B$69,B165=Charges!$B$70),IF(MOD(C165,12)=0,VLOOKUP(B165,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B165=1,0,IF(B165<>\"\",(M165+N165)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G165), 0.5*Term*aprem)*(1+Indexation*(B165-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B165, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B165<>\"\",AQ165*VLOOKUP(Age+'4%_Excl_ST'!B165-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B165<>\"\",B165<=Term),IF(C165<61,Charges!$C$31,W164*(1+(B165<>B164)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,R165+CR164-BB164),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,IF(C165=Input!$O$18,Input!$O$19,R165+CR164-Z165-BE164)),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,CI165+CJ165,AB165*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK165+CL165,( 1-(1-CW165)^(1/12))*(AC165))","v":{"$error":"#VALUE!"}},{"$f":"AC165*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM165+CN165,MAX(AC165-AG165,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B165<>\"\",((Flat_Extra/1000)/12)*AQ165*AO165+Input!$H$34*V165*AP165,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B165<>\"\",IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B165<>\"\",B165<=Term-3),MIN(AU165,Charges!$H$11),0)","v":0},{"$f":"IF(C165=1,MIN(AV165,AW165),IF(AV165=0,0,MIN(AW165-AY164,IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$I$100,5)/Mode,0))))*(B165<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",IF(BH165>0,IF(AH166<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,MIN(IF(MOD(C165,12)=0,VLOOKUP(B165,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM165,AH165),AH165-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C165<60,0,IF(MOD(C165,12)=0,(BC165<60)*SUM(INDIRECT($BF$7&(C165+11)&\":\"&$BF$7&C164))+(BC165>=60)*SUMPRODUCT($BD$12:BD165,$BE$12:$BE165),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,IF(MOD(C165,12)=0,VLOOKUP(B165,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B165<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B165<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B165<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B165<=Charges!$C$88),0)","v":0},{"$f":"IF(B165<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B165<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW165*BY165*Input!$H$35+BX165*BZ165*Input!$H$36","v":0},0,{"$f":"CB165*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM164+IF(MOD(C165-1,12)=0,CN164,0)-BE164,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C165-1,12)=0,H165*D165,CN164),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG165-(B165>PPT)*Z165)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH165-(B165<=PPT)*Z165)*(1+Charges!$D$10),0)","v":0},{"$f":"CI165*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ165-CL165-(B165<=PPT)*AF165*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C165=\"\",MOD(C165-1,12)=0,B165>PPT),0%,100%/12+CO164),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B165>PPT),0%,100%-CO165)","v":0},{"$f":"IF(B165>=Charges!$B$68,IF(MOD(C165,12)=0,(Loyalty_Bonus+Charges!$C$69*(B165-11))*AH165,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B166<>\"\", B166<=10),VLOOKUP(B166,Charges!$C$40:$F$50, 4, 0), IF(AND(B166<>\"\", B166 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B166=Charges!$B$68,B166=Charges!$B$69,B166=Charges!$B$70),IF(MOD(C166,12)=0,VLOOKUP(B166,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B166=1,0,IF(B166<>\"\",(M166+N166)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G166), 0.5*Term*aprem)*(1+Indexation*(B166-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B166, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B166<>\"\",AQ166*VLOOKUP(Age+'4%_Excl_ST'!B166-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B166<>\"\",B166<=Term),IF(C166<61,Charges!$C$31,W165*(1+(B166<>B165)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,R166+CR165-BB165),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,IF(C166=Input!$O$18,Input!$O$19,R166+CR165-Z166-BE165)),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,CI166+CJ166,AB166*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK166+CL166,( 1-(1-CW166)^(1/12))*(AC166))","v":{"$error":"#VALUE!"}},{"$f":"AC166*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM166+CN166,MAX(AC166-AG166,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B166<>\"\",((Flat_Extra/1000)/12)*AQ166*AO166+Input!$H$34*V166*AP166,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B166<>\"\",IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B166<>\"\",B166<=Term-3),MIN(AU166,Charges!$H$11),0)","v":0},{"$f":"IF(C166=1,MIN(AV166,AW166),IF(AV166=0,0,MIN(AW166-AY165,IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$I$100,5)/Mode,0))))*(B166<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",IF(BH166>0,IF(AH167<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,MIN(IF(MOD(C166,12)=0,VLOOKUP(B166,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM166,AH166),AH166-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C166<60,0,IF(MOD(C166,12)=0,(BC166<60)*SUM(INDIRECT($BF$7&(C166+11)&\":\"&$BF$7&C165))+(BC166>=60)*SUMPRODUCT($BD$12:BD166,$BE$12:$BE166),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,IF(MOD(C166,12)=0,VLOOKUP(B166,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B166<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B166<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B166<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B166<=Charges!$C$88),0)","v":0},{"$f":"IF(B166<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B166<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW166*BY166*Input!$H$35+BX166*BZ166*Input!$H$36","v":0},0,{"$f":"CB166*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM165+IF(MOD(C166-1,12)=0,CN165,0)-BE165,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C166-1,12)=0,H166*D166,CN165),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG166-(B166>PPT)*Z166)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH166-(B166<=PPT)*Z166)*(1+Charges!$D$10),0)","v":0},{"$f":"CI166*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ166-CL166-(B166<=PPT)*AF166*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C166=\"\",MOD(C166-1,12)=0,B166>PPT),0%,100%/12+CO165),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B166>PPT),0%,100%-CO166)","v":0},{"$f":"IF(B166>=Charges!$B$68,IF(MOD(C166,12)=0,(Loyalty_Bonus+Charges!$C$69*(B166-11))*AH166,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B167<>\"\", B167<=10),VLOOKUP(B167,Charges!$C$40:$F$50, 4, 0), IF(AND(B167<>\"\", B167 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B167=Charges!$B$68,B167=Charges!$B$69,B167=Charges!$B$70),IF(MOD(C167,12)=0,VLOOKUP(B167,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B167=1,0,IF(B167<>\"\",(M167+N167)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G167), 0.5*Term*aprem)*(1+Indexation*(B167-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B167, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B167<>\"\",AQ167*VLOOKUP(Age+'4%_Excl_ST'!B167-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B167<>\"\",B167<=Term),IF(C167<61,Charges!$C$31,W166*(1+(B167<>B166)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,R167+CR166-BB166),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,IF(C167=Input!$O$18,Input!$O$19,R167+CR166-Z167-BE166)),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,CI167+CJ167,AB167*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK167+CL167,( 1-(1-CW167)^(1/12))*(AC167))","v":{"$error":"#VALUE!"}},{"$f":"AC167*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM167+CN167,MAX(AC167-AG167,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B167<>\"\",((Flat_Extra/1000)/12)*AQ167*AO167+Input!$H$34*V167*AP167,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B167<>\"\",IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B167<>\"\",B167<=Term-3),MIN(AU167,Charges!$H$11),0)","v":0},{"$f":"IF(C167=1,MIN(AV167,AW167),IF(AV167=0,0,MIN(AW167-AY166,IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$I$100,5)/Mode,0))))*(B167<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",IF(BH167>0,IF(AH168<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,MIN(IF(MOD(C167,12)=0,VLOOKUP(B167,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM167,AH167),AH167-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C167<60,0,IF(MOD(C167,12)=0,(BC167<60)*SUM(INDIRECT($BF$7&(C167+11)&\":\"&$BF$7&C166))+(BC167>=60)*SUMPRODUCT($BD$12:BD167,$BE$12:$BE167),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,IF(MOD(C167,12)=0,VLOOKUP(B167,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B167<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B167<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B167<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B167<=Charges!$C$88),0)","v":0},{"$f":"IF(B167<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B167<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW167*BY167*Input!$H$35+BX167*BZ167*Input!$H$36","v":0},0,{"$f":"CB167*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM166+IF(MOD(C167-1,12)=0,CN166,0)-BE166,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C167-1,12)=0,H167*D167,CN166),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG167-(B167>PPT)*Z167)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH167-(B167<=PPT)*Z167)*(1+Charges!$D$10),0)","v":0},{"$f":"CI167*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ167-CL167-(B167<=PPT)*AF167*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C167=\"\",MOD(C167-1,12)=0,B167>PPT),0%,100%/12+CO166),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B167>PPT),0%,100%-CO167)","v":0},{"$f":"IF(B167>=Charges!$B$68,IF(MOD(C167,12)=0,(Loyalty_Bonus+Charges!$C$69*(B167-11))*AH167,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B168<>\"\", B168<=10),VLOOKUP(B168,Charges!$C$40:$F$50, 4, 0), IF(AND(B168<>\"\", B168 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B168=Charges!$B$68,B168=Charges!$B$69,B168=Charges!$B$70),IF(MOD(C168,12)=0,VLOOKUP(B168,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B168=1,0,IF(B168<>\"\",(M168+N168)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G168), 0.5*Term*aprem)*(1+Indexation*(B168-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B168, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B168<>\"\",AQ168*VLOOKUP(Age+'4%_Excl_ST'!B168-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B168<>\"\",B168<=Term),IF(C168<61,Charges!$C$31,W167*(1+(B168<>B167)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,R168+CR167-BB167),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,IF(C168=Input!$O$18,Input!$O$19,R168+CR167-Z168-BE167)),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,CI168+CJ168,AB168*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK168+CL168,( 1-(1-CW168)^(1/12))*(AC168))","v":{"$error":"#VALUE!"}},{"$f":"AC168*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM168+CN168,MAX(AC168-AG168,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B168<>\"\",((Flat_Extra/1000)/12)*AQ168*AO168+Input!$H$34*V168*AP168,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B168<>\"\",IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B168<>\"\",B168<=Term-3),MIN(AU168,Charges!$H$11),0)","v":0},{"$f":"IF(C168=1,MIN(AV168,AW168),IF(AV168=0,0,MIN(AW168-AY167,IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$I$100,5)/Mode,0))))*(B168<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",IF(BH168>0,IF(AH169<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,MIN(IF(MOD(C168,12)=0,VLOOKUP(B168,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM168,AH168),AH168-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C168<60,0,IF(MOD(C168,12)=0,(BC168<60)*SUM(INDIRECT($BF$7&(C168+11)&\":\"&$BF$7&C167))+(BC168>=60)*SUMPRODUCT($BD$12:BD168,$BE$12:$BE168),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,IF(MOD(C168,12)=0,VLOOKUP(B168,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B168<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B168<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B168<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B168<=Charges!$C$88),0)","v":0},{"$f":"IF(B168<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B168<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW168*BY168*Input!$H$35+BX168*BZ168*Input!$H$36","v":0},0,{"$f":"CB168*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM167+IF(MOD(C168-1,12)=0,CN167,0)-BE167,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C168-1,12)=0,H168*D168,CN167),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG168-(B168>PPT)*Z168)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH168-(B168<=PPT)*Z168)*(1+Charges!$D$10),0)","v":0},{"$f":"CI168*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ168-CL168-(B168<=PPT)*AF168*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C168=\"\",MOD(C168-1,12)=0,B168>PPT),0%,100%/12+CO167),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B168>PPT),0%,100%-CO168)","v":0},{"$f":"IF(B168>=Charges!$B$68,IF(MOD(C168,12)=0,(Loyalty_Bonus+Charges!$C$69*(B168-11))*AH168,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B169<>\"\", B169<=10),VLOOKUP(B169,Charges!$C$40:$F$50, 4, 0), IF(AND(B169<>\"\", B169 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B169=Charges!$B$68,B169=Charges!$B$69,B169=Charges!$B$70),IF(MOD(C169,12)=0,VLOOKUP(B169,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B169=1,0,IF(B169<>\"\",(M169+N169)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G169), 0.5*Term*aprem)*(1+Indexation*(B169-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B169, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B169<>\"\",AQ169*VLOOKUP(Age+'4%_Excl_ST'!B169-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B169<>\"\",B169<=Term),IF(C169<61,Charges!$C$31,W168*(1+(B169<>B168)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,R169+CR168-BB168),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,IF(C169=Input!$O$18,Input!$O$19,R169+CR168-Z169-BE168)),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,CI169+CJ169,AB169*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK169+CL169,( 1-(1-CW169)^(1/12))*(AC169))","v":{"$error":"#VALUE!"}},{"$f":"AC169*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM169+CN169,MAX(AC169-AG169,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B169<>\"\",((Flat_Extra/1000)/12)*AQ169*AO169+Input!$H$34*V169*AP169,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B169<>\"\",IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B169<>\"\",B169<=Term-3),MIN(AU169,Charges!$H$11),0)","v":0},{"$f":"IF(C169=1,MIN(AV169,AW169),IF(AV169=0,0,MIN(AW169-AY168,IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$I$100,5)/Mode,0))))*(B169<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",IF(BH169>0,IF(AH170<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,MIN(IF(MOD(C169,12)=0,VLOOKUP(B169,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM169,AH169),AH169-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C169<60,0,IF(MOD(C169,12)=0,(BC169<60)*SUM(INDIRECT($BF$7&(C169+11)&\":\"&$BF$7&C168))+(BC169>=60)*SUMPRODUCT($BD$12:BD169,$BE$12:$BE169),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,IF(MOD(C169,12)=0,VLOOKUP(B169,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B169<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B169<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B169<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B169<=Charges!$C$88),0)","v":0},{"$f":"IF(B169<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B169<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW169*BY169*Input!$H$35+BX169*BZ169*Input!$H$36","v":0},0,{"$f":"CB169*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM168+IF(MOD(C169-1,12)=0,CN168,0)-BE168,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C169-1,12)=0,H169*D169,CN168),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG169-(B169>PPT)*Z169)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH169-(B169<=PPT)*Z169)*(1+Charges!$D$10),0)","v":0},{"$f":"CI169*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ169-CL169-(B169<=PPT)*AF169*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C169=\"\",MOD(C169-1,12)=0,B169>PPT),0%,100%/12+CO168),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B169>PPT),0%,100%-CO169)","v":0},{"$f":"IF(B169>=Charges!$B$68,IF(MOD(C169,12)=0,(Loyalty_Bonus+Charges!$C$69*(B169-11))*AH169,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B170<>\"\", B170<=10),VLOOKUP(B170,Charges!$C$40:$F$50, 4, 0), IF(AND(B170<>\"\", B170 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B170=Charges!$B$68,B170=Charges!$B$69,B170=Charges!$B$70),IF(MOD(C170,12)=0,VLOOKUP(B170,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B170=1,0,IF(B170<>\"\",(M170+N170)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G170), 0.5*Term*aprem)*(1+Indexation*(B170-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B170, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B170<>\"\",AQ170*VLOOKUP(Age+'4%_Excl_ST'!B170-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B170<>\"\",B170<=Term),IF(C170<61,Charges!$C$31,W169*(1+(B170<>B169)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,R170+CR169-BB169),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,IF(C170=Input!$O$18,Input!$O$19,R170+CR169-Z170-BE169)),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,CI170+CJ170,AB170*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK170+CL170,( 1-(1-CW170)^(1/12))*(AC170))","v":{"$error":"#VALUE!"}},{"$f":"AC170*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM170+CN170,MAX(AC170-AG170,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B170<>\"\",((Flat_Extra/1000)/12)*AQ170*AO170+Input!$H$34*V170*AP170,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B170<>\"\",IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B170<>\"\",B170<=Term-3),MIN(AU170,Charges!$H$11),0)","v":0},{"$f":"IF(C170=1,MIN(AV170,AW170),IF(AV170=0,0,MIN(AW170-AY169,IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$I$100,5)/Mode,0))))*(B170<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",IF(BH170>0,IF(AH171<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,MIN(IF(MOD(C170,12)=0,VLOOKUP(B170,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM170,AH170),AH170-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C170<60,0,IF(MOD(C170,12)=0,(BC170<60)*SUM(INDIRECT($BF$7&(C170+11)&\":\"&$BF$7&C169))+(BC170>=60)*SUMPRODUCT($BD$12:BD170,$BE$12:$BE170),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,IF(MOD(C170,12)=0,VLOOKUP(B170,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B170<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B170<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B170<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B170<=Charges!$C$88),0)","v":0},{"$f":"IF(B170<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B170<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW170*BY170*Input!$H$35+BX170*BZ170*Input!$H$36","v":0},0,{"$f":"CB170*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM169+IF(MOD(C170-1,12)=0,CN169,0)-BE169,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C170-1,12)=0,H170*D170,CN169),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG170-(B170>PPT)*Z170)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH170-(B170<=PPT)*Z170)*(1+Charges!$D$10),0)","v":0},{"$f":"CI170*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ170-CL170-(B170<=PPT)*AF170*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C170=\"\",MOD(C170-1,12)=0,B170>PPT),0%,100%/12+CO169),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B170>PPT),0%,100%-CO170)","v":0},{"$f":"IF(B170>=Charges!$B$68,IF(MOD(C170,12)=0,(Loyalty_Bonus+Charges!$C$69*(B170-11))*AH170,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B171<>\"\", B171<=10),VLOOKUP(B171,Charges!$C$40:$F$50, 4, 0), IF(AND(B171<>\"\", B171 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B171=Charges!$B$68,B171=Charges!$B$69,B171=Charges!$B$70),IF(MOD(C171,12)=0,VLOOKUP(B171,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B171=1,0,IF(B171<>\"\",(M171+N171)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G171), 0.5*Term*aprem)*(1+Indexation*(B171-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B171, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B171<>\"\",AQ171*VLOOKUP(Age+'4%_Excl_ST'!B171-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B171<>\"\",B171<=Term),IF(C171<61,Charges!$C$31,W170*(1+(B171<>B170)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,R171+CR170-BB170),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,IF(C171=Input!$O$18,Input!$O$19,R171+CR170-Z171-BE170)),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,CI171+CJ171,AB171*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK171+CL171,( 1-(1-CW171)^(1/12))*(AC171))","v":{"$error":"#VALUE!"}},{"$f":"AC171*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM171+CN171,MAX(AC171-AG171,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B171<>\"\",((Flat_Extra/1000)/12)*AQ171*AO171+Input!$H$34*V171*AP171,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B171<>\"\",IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B171<>\"\",B171<=Term-3),MIN(AU171,Charges!$H$11),0)","v":0},{"$f":"IF(C171=1,MIN(AV171,AW171),IF(AV171=0,0,MIN(AW171-AY170,IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$I$100,5)/Mode,0))))*(B171<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",IF(BH171>0,IF(AH172<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,MIN(IF(MOD(C171,12)=0,VLOOKUP(B171,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM171,AH171),AH171-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C171<60,0,IF(MOD(C171,12)=0,(BC171<60)*SUM(INDIRECT($BF$7&(C171+11)&\":\"&$BF$7&C170))+(BC171>=60)*SUMPRODUCT($BD$12:BD171,$BE$12:$BE171),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,IF(MOD(C171,12)=0,VLOOKUP(B171,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B171<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B171<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B171<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B171<=Charges!$C$88),0)","v":0},{"$f":"IF(B171<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B171<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW171*BY171*Input!$H$35+BX171*BZ171*Input!$H$36","v":0},0,{"$f":"CB171*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM170+IF(MOD(C171-1,12)=0,CN170,0)-BE170,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C171-1,12)=0,H171*D171,CN170),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG171-(B171>PPT)*Z171)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH171-(B171<=PPT)*Z171)*(1+Charges!$D$10),0)","v":0},{"$f":"CI171*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ171-CL171-(B171<=PPT)*AF171*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C171=\"\",MOD(C171-1,12)=0,B171>PPT),0%,100%/12+CO170),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B171>PPT),0%,100%-CO171)","v":0},{"$f":"IF(B171>=Charges!$B$68,IF(MOD(C171,12)=0,(Loyalty_Bonus+Charges!$C$69*(B171-11))*AH171,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B172<>\"\", B172<=10),VLOOKUP(B172,Charges!$C$40:$F$50, 4, 0), IF(AND(B172<>\"\", B172 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B172=Charges!$B$68,B172=Charges!$B$69,B172=Charges!$B$70),IF(MOD(C172,12)=0,VLOOKUP(B172,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B172=1,0,IF(B172<>\"\",(M172+N172)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G172), 0.5*Term*aprem)*(1+Indexation*(B172-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B172, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B172<>\"\",AQ172*VLOOKUP(Age+'4%_Excl_ST'!B172-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B172<>\"\",B172<=Term),IF(C172<61,Charges!$C$31,W171*(1+(B172<>B171)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,R172+CR171-BB171),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,IF(C172=Input!$O$18,Input!$O$19,R172+CR171-Z172-BE171)),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,CI172+CJ172,AB172*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK172+CL172,( 1-(1-CW172)^(1/12))*(AC172))","v":{"$error":"#VALUE!"}},{"$f":"AC172*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM172+CN172,MAX(AC172-AG172,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B172<>\"\",((Flat_Extra/1000)/12)*AQ172*AO172+Input!$H$34*V172*AP172,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B172<>\"\",IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B172<>\"\",B172<=Term-3),MIN(AU172,Charges!$H$11),0)","v":0},{"$f":"IF(C172=1,MIN(AV172,AW172),IF(AV172=0,0,MIN(AW172-AY171,IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$I$100,5)/Mode,0))))*(B172<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",IF(BH172>0,IF(AH173<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,MIN(IF(MOD(C172,12)=0,VLOOKUP(B172,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM172,AH172),AH172-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C172<60,0,IF(MOD(C172,12)=0,(BC172<60)*SUM(INDIRECT($BF$7&(C172+11)&\":\"&$BF$7&C171))+(BC172>=60)*SUMPRODUCT($BD$12:BD172,$BE$12:$BE172),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,IF(MOD(C172,12)=0,VLOOKUP(B172,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B172<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B172<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B172<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B172<=Charges!$C$88),0)","v":0},{"$f":"IF(B172<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B172<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW172*BY172*Input!$H$35+BX172*BZ172*Input!$H$36","v":0},0,{"$f":"CB172*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM171+IF(MOD(C172-1,12)=0,CN171,0)-BE171,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C172-1,12)=0,H172*D172,CN171),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG172-(B172>PPT)*Z172)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH172-(B172<=PPT)*Z172)*(1+Charges!$D$10),0)","v":0},{"$f":"CI172*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ172-CL172-(B172<=PPT)*AF172*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C172=\"\",MOD(C172-1,12)=0,B172>PPT),0%,100%/12+CO171),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B172>PPT),0%,100%-CO172)","v":0},{"$f":"IF(B172>=Charges!$B$68,IF(MOD(C172,12)=0,(Loyalty_Bonus+Charges!$C$69*(B172-11))*AH172,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B173<>\"\", B173<=10),VLOOKUP(B173,Charges!$C$40:$F$50, 4, 0), IF(AND(B173<>\"\", B173 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B173=Charges!$B$68,B173=Charges!$B$69,B173=Charges!$B$70),IF(MOD(C173,12)=0,VLOOKUP(B173,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B173=1,0,IF(B173<>\"\",(M173+N173)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G173), 0.5*Term*aprem)*(1+Indexation*(B173-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B173, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B173<>\"\",AQ173*VLOOKUP(Age+'4%_Excl_ST'!B173-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B173<>\"\",B173<=Term),IF(C173<61,Charges!$C$31,W172*(1+(B173<>B172)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,R173+CR172-BB172),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,IF(C173=Input!$O$18,Input!$O$19,R173+CR172-Z173-BE172)),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,CI173+CJ173,AB173*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK173+CL173,( 1-(1-CW173)^(1/12))*(AC173))","v":{"$error":"#VALUE!"}},{"$f":"AC173*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM173+CN173,MAX(AC173-AG173,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B173<>\"\",((Flat_Extra/1000)/12)*AQ173*AO173+Input!$H$34*V173*AP173,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B173<>\"\",IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B173<>\"\",B173<=Term-3),MIN(AU173,Charges!$H$11),0)","v":0},{"$f":"IF(C173=1,MIN(AV173,AW173),IF(AV173=0,0,MIN(AW173-AY172,IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$I$100,5)/Mode,0))))*(B173<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",IF(BH173>0,IF(AH174<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,MIN(IF(MOD(C173,12)=0,VLOOKUP(B173,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM173,AH173),AH173-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C173<60,0,IF(MOD(C173,12)=0,(BC173<60)*SUM(INDIRECT($BF$7&(C173+11)&\":\"&$BF$7&C172))+(BC173>=60)*SUMPRODUCT($BD$12:BD173,$BE$12:$BE173),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,IF(MOD(C173,12)=0,VLOOKUP(B173,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B173<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B173<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B173<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B173<=Charges!$C$88),0)","v":0},{"$f":"IF(B173<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B173<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW173*BY173*Input!$H$35+BX173*BZ173*Input!$H$36","v":0},0,{"$f":"CB173*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM172+IF(MOD(C173-1,12)=0,CN172,0)-BE172,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C173-1,12)=0,H173*D173,CN172),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG173-(B173>PPT)*Z173)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH173-(B173<=PPT)*Z173)*(1+Charges!$D$10),0)","v":0},{"$f":"CI173*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ173-CL173-(B173<=PPT)*AF173*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C173=\"\",MOD(C173-1,12)=0,B173>PPT),0%,100%/12+CO172),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B173>PPT),0%,100%-CO173)","v":0},{"$f":"IF(B173>=Charges!$B$68,IF(MOD(C173,12)=0,(Loyalty_Bonus+Charges!$C$69*(B173-11))*AH173,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B174<>\"\", B174<=10),VLOOKUP(B174,Charges!$C$40:$F$50, 4, 0), IF(AND(B174<>\"\", B174 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B174=Charges!$B$68,B174=Charges!$B$69,B174=Charges!$B$70),IF(MOD(C174,12)=0,VLOOKUP(B174,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B174=1,0,IF(B174<>\"\",(M174+N174)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G174), 0.5*Term*aprem)*(1+Indexation*(B174-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B174, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B174<>\"\",AQ174*VLOOKUP(Age+'4%_Excl_ST'!B174-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B174<>\"\",B174<=Term),IF(C174<61,Charges!$C$31,W173*(1+(B174<>B173)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,R174+CR173-BB173),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,IF(C174=Input!$O$18,Input!$O$19,R174+CR173-Z174-BE173)),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,CI174+CJ174,AB174*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK174+CL174,( 1-(1-CW174)^(1/12))*(AC174))","v":{"$error":"#VALUE!"}},{"$f":"AC174*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM174+CN174,MAX(AC174-AG174,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B174<>\"\",((Flat_Extra/1000)/12)*AQ174*AO174+Input!$H$34*V174*AP174,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B174<>\"\",IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B174<>\"\",B174<=Term-3),MIN(AU174,Charges!$H$11),0)","v":0},{"$f":"IF(C174=1,MIN(AV174,AW174),IF(AV174=0,0,MIN(AW174-AY173,IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$I$100,5)/Mode,0))))*(B174<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",IF(BH174>0,IF(AH175<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,MIN(IF(MOD(C174,12)=0,VLOOKUP(B174,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM174,AH174),AH174-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C174<60,0,IF(MOD(C174,12)=0,(BC174<60)*SUM(INDIRECT($BF$7&(C174+11)&\":\"&$BF$7&C173))+(BC174>=60)*SUMPRODUCT($BD$12:BD174,$BE$12:$BE174),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,IF(MOD(C174,12)=0,VLOOKUP(B174,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B174<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B174<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B174<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B174<=Charges!$C$88),0)","v":0},{"$f":"IF(B174<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B174<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW174*BY174*Input!$H$35+BX174*BZ174*Input!$H$36","v":0},0,{"$f":"CB174*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM173+IF(MOD(C174-1,12)=0,CN173,0)-BE173,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C174-1,12)=0,H174*D174,CN173),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG174-(B174>PPT)*Z174)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH174-(B174<=PPT)*Z174)*(1+Charges!$D$10),0)","v":0},{"$f":"CI174*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ174-CL174-(B174<=PPT)*AF174*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C174=\"\",MOD(C174-1,12)=0,B174>PPT),0%,100%/12+CO173),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B174>PPT),0%,100%-CO174)","v":0},{"$f":"IF(B174>=Charges!$B$68,IF(MOD(C174,12)=0,(Loyalty_Bonus+Charges!$C$69*(B174-11))*AH174,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B175<>\"\", B175<=10),VLOOKUP(B175,Charges!$C$40:$F$50, 4, 0), IF(AND(B175<>\"\", B175 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B175=Charges!$B$68,B175=Charges!$B$69,B175=Charges!$B$70),IF(MOD(C175,12)=0,VLOOKUP(B175,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B175=1,0,IF(B175<>\"\",(M175+N175)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G175), 0.5*Term*aprem)*(1+Indexation*(B175-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B175, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B175<>\"\",AQ175*VLOOKUP(Age+'4%_Excl_ST'!B175-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B175<>\"\",B175<=Term),IF(C175<61,Charges!$C$31,W174*(1+(B175<>B174)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,R175+CR174-BB174),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,IF(C175=Input!$O$18,Input!$O$19,R175+CR174-Z175-BE174)),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,CI175+CJ175,AB175*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK175+CL175,( 1-(1-CW175)^(1/12))*(AC175))","v":{"$error":"#VALUE!"}},{"$f":"AC175*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM175+CN175,MAX(AC175-AG175,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B175<>\"\",((Flat_Extra/1000)/12)*AQ175*AO175+Input!$H$34*V175*AP175,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B175<>\"\",IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B175<>\"\",B175<=Term-3),MIN(AU175,Charges!$H$11),0)","v":0},{"$f":"IF(C175=1,MIN(AV175,AW175),IF(AV175=0,0,MIN(AW175-AY174,IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$I$100,5)/Mode,0))))*(B175<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",IF(BH175>0,IF(AH176<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,MIN(IF(MOD(C175,12)=0,VLOOKUP(B175,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM175,AH175),AH175-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C175<60,0,IF(MOD(C175,12)=0,(BC175<60)*SUM(INDIRECT($BF$7&(C175+11)&\":\"&$BF$7&C174))+(BC175>=60)*SUMPRODUCT($BD$12:BD175,$BE$12:$BE175),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,IF(MOD(C175,12)=0,VLOOKUP(B175,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B175<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B175<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B175<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B175<=Charges!$C$88),0)","v":0},{"$f":"IF(B175<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B175<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW175*BY175*Input!$H$35+BX175*BZ175*Input!$H$36","v":0},0,{"$f":"CB175*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM174+IF(MOD(C175-1,12)=0,CN174,0)-BE174,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C175-1,12)=0,H175*D175,CN174),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG175-(B175>PPT)*Z175)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH175-(B175<=PPT)*Z175)*(1+Charges!$D$10),0)","v":0},{"$f":"CI175*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ175-CL175-(B175<=PPT)*AF175*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C175=\"\",MOD(C175-1,12)=0,B175>PPT),0%,100%/12+CO174),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B175>PPT),0%,100%-CO175)","v":0},{"$f":"IF(B175>=Charges!$B$68,IF(MOD(C175,12)=0,(Loyalty_Bonus+Charges!$C$69*(B175-11))*AH175,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B176<>\"\", B176<=10),VLOOKUP(B176,Charges!$C$40:$F$50, 4, 0), IF(AND(B176<>\"\", B176 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B176=Charges!$B$68,B176=Charges!$B$69,B176=Charges!$B$70),IF(MOD(C176,12)=0,VLOOKUP(B176,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B176=1,0,IF(B176<>\"\",(M176+N176)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G176), 0.5*Term*aprem)*(1+Indexation*(B176-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B176, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B176<>\"\",AQ176*VLOOKUP(Age+'4%_Excl_ST'!B176-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B176<>\"\",B176<=Term),IF(C176<61,Charges!$C$31,W175*(1+(B176<>B175)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,R176+CR175-BB175),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,IF(C176=Input!$O$18,Input!$O$19,R176+CR175-Z176-BE175)),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,CI176+CJ176,AB176*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK176+CL176,( 1-(1-CW176)^(1/12))*(AC176))","v":{"$error":"#VALUE!"}},{"$f":"AC176*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM176+CN176,MAX(AC176-AG176,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B176<>\"\",((Flat_Extra/1000)/12)*AQ176*AO176+Input!$H$34*V176*AP176,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B176<>\"\",IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B176<>\"\",B176<=Term-3),MIN(AU176,Charges!$H$11),0)","v":0},{"$f":"IF(C176=1,MIN(AV176,AW176),IF(AV176=0,0,MIN(AW176-AY175,IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$I$100,5)/Mode,0))))*(B176<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",IF(BH176>0,IF(AH177<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,MIN(IF(MOD(C176,12)=0,VLOOKUP(B176,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM176,AH176),AH176-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C176<60,0,IF(MOD(C176,12)=0,(BC176<60)*SUM(INDIRECT($BF$7&(C176+11)&\":\"&$BF$7&C175))+(BC176>=60)*SUMPRODUCT($BD$12:BD176,$BE$12:$BE176),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,IF(MOD(C176,12)=0,VLOOKUP(B176,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B176<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B176<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B176<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B176<=Charges!$C$88),0)","v":0},{"$f":"IF(B176<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B176<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW176*BY176*Input!$H$35+BX176*BZ176*Input!$H$36","v":0},0,{"$f":"CB176*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM175+IF(MOD(C176-1,12)=0,CN175,0)-BE175,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C176-1,12)=0,H176*D176,CN175),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG176-(B176>PPT)*Z176)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH176-(B176<=PPT)*Z176)*(1+Charges!$D$10),0)","v":0},{"$f":"CI176*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ176-CL176-(B176<=PPT)*AF176*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C176=\"\",MOD(C176-1,12)=0,B176>PPT),0%,100%/12+CO175),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B176>PPT),0%,100%-CO176)","v":0},{"$f":"IF(B176>=Charges!$B$68,IF(MOD(C176,12)=0,(Loyalty_Bonus+Charges!$C$69*(B176-11))*AH176,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B177<>\"\", B177<=10),VLOOKUP(B177,Charges!$C$40:$F$50, 4, 0), IF(AND(B177<>\"\", B177 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B177=Charges!$B$68,B177=Charges!$B$69,B177=Charges!$B$70),IF(MOD(C177,12)=0,VLOOKUP(B177,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B177=1,0,IF(B177<>\"\",(M177+N177)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G177), 0.5*Term*aprem)*(1+Indexation*(B177-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B177, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B177<>\"\",AQ177*VLOOKUP(Age+'4%_Excl_ST'!B177-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B177<>\"\",B177<=Term),IF(C177<61,Charges!$C$31,W176*(1+(B177<>B176)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,R177+CR176-BB176),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,IF(C177=Input!$O$18,Input!$O$19,R177+CR176-Z177-BE176)),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,CI177+CJ177,AB177*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK177+CL177,( 1-(1-CW177)^(1/12))*(AC177))","v":{"$error":"#VALUE!"}},{"$f":"AC177*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM177+CN177,MAX(AC177-AG177,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B177<>\"\",((Flat_Extra/1000)/12)*AQ177*AO177+Input!$H$34*V177*AP177,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B177<>\"\",IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B177<>\"\",B177<=Term-3),MIN(AU177,Charges!$H$11),0)","v":0},{"$f":"IF(C177=1,MIN(AV177,AW177),IF(AV177=0,0,MIN(AW177-AY176,IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$I$100,5)/Mode,0))))*(B177<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",IF(BH177>0,IF(AH178<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,MIN(IF(MOD(C177,12)=0,VLOOKUP(B177,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM177,AH177),AH177-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C177<60,0,IF(MOD(C177,12)=0,(BC177<60)*SUM(INDIRECT($BF$7&(C177+11)&\":\"&$BF$7&C176))+(BC177>=60)*SUMPRODUCT($BD$12:BD177,$BE$12:$BE177),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,IF(MOD(C177,12)=0,VLOOKUP(B177,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B177<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B177<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B177<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B177<=Charges!$C$88),0)","v":0},{"$f":"IF(B177<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B177<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW177*BY177*Input!$H$35+BX177*BZ177*Input!$H$36","v":0},0,{"$f":"CB177*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM176+IF(MOD(C177-1,12)=0,CN176,0)-BE176,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C177-1,12)=0,H177*D177,CN176),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG177-(B177>PPT)*Z177)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH177-(B177<=PPT)*Z177)*(1+Charges!$D$10),0)","v":0},{"$f":"CI177*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ177-CL177-(B177<=PPT)*AF177*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C177=\"\",MOD(C177-1,12)=0,B177>PPT),0%,100%/12+CO176),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B177>PPT),0%,100%-CO177)","v":0},{"$f":"IF(B177>=Charges!$B$68,IF(MOD(C177,12)=0,(Loyalty_Bonus+Charges!$C$69*(B177-11))*AH177,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B178<>\"\", B178<=10),VLOOKUP(B178,Charges!$C$40:$F$50, 4, 0), IF(AND(B178<>\"\", B178 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B178=Charges!$B$68,B178=Charges!$B$69,B178=Charges!$B$70),IF(MOD(C178,12)=0,VLOOKUP(B178,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B178=1,0,IF(B178<>\"\",(M178+N178)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G178), 0.5*Term*aprem)*(1+Indexation*(B178-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B178, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B178<>\"\",AQ178*VLOOKUP(Age+'4%_Excl_ST'!B178-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B178<>\"\",B178<=Term),IF(C178<61,Charges!$C$31,W177*(1+(B178<>B177)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,R178+CR177-BB177),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,IF(C178=Input!$O$18,Input!$O$19,R178+CR177-Z178-BE177)),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,CI178+CJ178,AB178*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK178+CL178,( 1-(1-CW178)^(1/12))*(AC178))","v":{"$error":"#VALUE!"}},{"$f":"AC178*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM178+CN178,MAX(AC178-AG178,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B178<>\"\",((Flat_Extra/1000)/12)*AQ178*AO178+Input!$H$34*V178*AP178,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B178<>\"\",IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B178<>\"\",B178<=Term-3),MIN(AU178,Charges!$H$11),0)","v":0},{"$f":"IF(C178=1,MIN(AV178,AW178),IF(AV178=0,0,MIN(AW178-AY177,IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$I$100,5)/Mode,0))))*(B178<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",IF(BH178>0,IF(AH179<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,MIN(IF(MOD(C178,12)=0,VLOOKUP(B178,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM178,AH178),AH178-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C178<60,0,IF(MOD(C178,12)=0,(BC178<60)*SUM(INDIRECT($BF$7&(C178+11)&\":\"&$BF$7&C177))+(BC178>=60)*SUMPRODUCT($BD$12:BD178,$BE$12:$BE178),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,IF(MOD(C178,12)=0,VLOOKUP(B178,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B178<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B178<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B178<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B178<=Charges!$C$88),0)","v":0},{"$f":"IF(B178<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B178<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW178*BY178*Input!$H$35+BX178*BZ178*Input!$H$36","v":0},0,{"$f":"CB178*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM177+IF(MOD(C178-1,12)=0,CN177,0)-BE177,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C178-1,12)=0,H178*D178,CN177),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG178-(B178>PPT)*Z178)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH178-(B178<=PPT)*Z178)*(1+Charges!$D$10),0)","v":0},{"$f":"CI178*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ178-CL178-(B178<=PPT)*AF178*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C178=\"\",MOD(C178-1,12)=0,B178>PPT),0%,100%/12+CO177),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B178>PPT),0%,100%-CO178)","v":0},{"$f":"IF(B178>=Charges!$B$68,IF(MOD(C178,12)=0,(Loyalty_Bonus+Charges!$C$69*(B178-11))*AH178,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B179<>\"\", B179<=10),VLOOKUP(B179,Charges!$C$40:$F$50, 4, 0), IF(AND(B179<>\"\", B179 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B179=Charges!$B$68,B179=Charges!$B$69,B179=Charges!$B$70),IF(MOD(C179,12)=0,VLOOKUP(B179,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B179=1,0,IF(B179<>\"\",(M179+N179)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G179), 0.5*Term*aprem)*(1+Indexation*(B179-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B179, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B179<>\"\",AQ179*VLOOKUP(Age+'4%_Excl_ST'!B179-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B179<>\"\",B179<=Term),IF(C179<61,Charges!$C$31,W178*(1+(B179<>B178)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,R179+CR178-BB178),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,IF(C179=Input!$O$18,Input!$O$19,R179+CR178-Z179-BE178)),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,CI179+CJ179,AB179*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK179+CL179,( 1-(1-CW179)^(1/12))*(AC179))","v":{"$error":"#VALUE!"}},{"$f":"AC179*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM179+CN179,MAX(AC179-AG179,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B179<>\"\",((Flat_Extra/1000)/12)*AQ179*AO179+Input!$H$34*V179*AP179,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B179<>\"\",IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B179<>\"\",B179<=Term-3),MIN(AU179,Charges!$H$11),0)","v":0},{"$f":"IF(C179=1,MIN(AV179,AW179),IF(AV179=0,0,MIN(AW179-AY178,IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$I$100,5)/Mode,0))))*(B179<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",IF(BH179>0,IF(AH180<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,MIN(IF(MOD(C179,12)=0,VLOOKUP(B179,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM179,AH179),AH179-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C179<60,0,IF(MOD(C179,12)=0,(BC179<60)*SUM(INDIRECT($BF$7&(C179+11)&\":\"&$BF$7&C178))+(BC179>=60)*SUMPRODUCT($BD$12:BD179,$BE$12:$BE179),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,IF(MOD(C179,12)=0,VLOOKUP(B179,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B179<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B179<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B179<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B179<=Charges!$C$88),0)","v":0},{"$f":"IF(B179<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B179<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW179*BY179*Input!$H$35+BX179*BZ179*Input!$H$36","v":0},0,{"$f":"CB179*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM178+IF(MOD(C179-1,12)=0,CN178,0)-BE178,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C179-1,12)=0,H179*D179,CN178),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG179-(B179>PPT)*Z179)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH179-(B179<=PPT)*Z179)*(1+Charges!$D$10),0)","v":0},{"$f":"CI179*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ179-CL179-(B179<=PPT)*AF179*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C179=\"\",MOD(C179-1,12)=0,B179>PPT),0%,100%/12+CO178),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B179>PPT),0%,100%-CO179)","v":0},{"$f":"IF(B179>=Charges!$B$68,IF(MOD(C179,12)=0,(Loyalty_Bonus+Charges!$C$69*(B179-11))*AH179,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B180<>\"\", B180<=10),VLOOKUP(B180,Charges!$C$40:$F$50, 4, 0), IF(AND(B180<>\"\", B180 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B180=Charges!$B$68,B180=Charges!$B$69,B180=Charges!$B$70),IF(MOD(C180,12)=0,VLOOKUP(B180,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B180=1,0,IF(B180<>\"\",(M180+N180)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G180), 0.5*Term*aprem)*(1+Indexation*(B180-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B180, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B180<>\"\",AQ180*VLOOKUP(Age+'4%_Excl_ST'!B180-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B180<>\"\",B180<=Term),IF(C180<61,Charges!$C$31,W179*(1+(B180<>B179)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,R180+CR179-BB179),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,IF(C180=Input!$O$18,Input!$O$19,R180+CR179-Z180-BE179)),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,CI180+CJ180,AB180*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK180+CL180,( 1-(1-CW180)^(1/12))*(AC180))","v":{"$error":"#VALUE!"}},{"$f":"AC180*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM180+CN180,MAX(AC180-AG180,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B180<>\"\",((Flat_Extra/1000)/12)*AQ180*AO180+Input!$H$34*V180*AP180,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B180<>\"\",IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B180<>\"\",B180<=Term-3),MIN(AU180,Charges!$H$11),0)","v":0},{"$f":"IF(C180=1,MIN(AV180,AW180),IF(AV180=0,0,MIN(AW180-AY179,IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$I$100,5)/Mode,0))))*(B180<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",IF(BH180>0,IF(AH181<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,MIN(IF(MOD(C180,12)=0,VLOOKUP(B180,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM180,AH180),AH180-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C180<60,0,IF(MOD(C180,12)=0,(BC180<60)*SUM(INDIRECT($BF$7&(C180+11)&\":\"&$BF$7&C179))+(BC180>=60)*SUMPRODUCT($BD$12:BD180,$BE$12:$BE180),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,IF(MOD(C180,12)=0,VLOOKUP(B180,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B180<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B180<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B180<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B180<=Charges!$C$88),0)","v":0},{"$f":"IF(B180<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B180<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW180*BY180*Input!$H$35+BX180*BZ180*Input!$H$36","v":0},0,{"$f":"CB180*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM179+IF(MOD(C180-1,12)=0,CN179,0)-BE179,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C180-1,12)=0,H180*D180,CN179),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG180-(B180>PPT)*Z180)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH180-(B180<=PPT)*Z180)*(1+Charges!$D$10),0)","v":0},{"$f":"CI180*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ180-CL180-(B180<=PPT)*AF180*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C180=\"\",MOD(C180-1,12)=0,B180>PPT),0%,100%/12+CO179),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B180>PPT),0%,100%-CO180)","v":0},{"$f":"IF(B180>=Charges!$B$68,IF(MOD(C180,12)=0,(Loyalty_Bonus+Charges!$C$69*(B180-11))*AH180,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B181<>\"\", B181<=10),VLOOKUP(B181,Charges!$C$40:$F$50, 4, 0), IF(AND(B181<>\"\", B181 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B181=Charges!$B$68,B181=Charges!$B$69,B181=Charges!$B$70),IF(MOD(C181,12)=0,VLOOKUP(B181,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B181=1,0,IF(B181<>\"\",(M181+N181)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G181), 0.5*Term*aprem)*(1+Indexation*(B181-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B181, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B181<>\"\",AQ181*VLOOKUP(Age+'4%_Excl_ST'!B181-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B181<>\"\",B181<=Term),IF(C181<61,Charges!$C$31,W180*(1+(B181<>B180)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,R181+CR180-BB180),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,IF(C181=Input!$O$18,Input!$O$19,R181+CR180-Z181-BE180)),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,CI181+CJ181,AB181*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK181+CL181,( 1-(1-CW181)^(1/12))*(AC181))","v":{"$error":"#VALUE!"}},{"$f":"AC181*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM181+CN181,MAX(AC181-AG181,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B181<>\"\",((Flat_Extra/1000)/12)*AQ181*AO181+Input!$H$34*V181*AP181,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B181<>\"\",IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B181<>\"\",B181<=Term-3),MIN(AU181,Charges!$H$11),0)","v":0},{"$f":"IF(C181=1,MIN(AV181,AW181),IF(AV181=0,0,MIN(AW181-AY180,IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$I$100,5)/Mode,0))))*(B181<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",IF(BH181>0,IF(AH182<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,MIN(IF(MOD(C181,12)=0,VLOOKUP(B181,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM181,AH181),AH181-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C181<60,0,IF(MOD(C181,12)=0,(BC181<60)*SUM(INDIRECT($BF$7&(C181+11)&\":\"&$BF$7&C180))+(BC181>=60)*SUMPRODUCT($BD$12:BD181,$BE$12:$BE181),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,IF(MOD(C181,12)=0,VLOOKUP(B181,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B181<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B181<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B181<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B181<=Charges!$C$88),0)","v":0},{"$f":"IF(B181<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B181<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW181*BY181*Input!$H$35+BX181*BZ181*Input!$H$36","v":0},0,{"$f":"CB181*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM180+IF(MOD(C181-1,12)=0,CN180,0)-BE180,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C181-1,12)=0,H181*D181,CN180),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG181-(B181>PPT)*Z181)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH181-(B181<=PPT)*Z181)*(1+Charges!$D$10),0)","v":0},{"$f":"CI181*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ181-CL181-(B181<=PPT)*AF181*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C181=\"\",MOD(C181-1,12)=0,B181>PPT),0%,100%/12+CO180),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B181>PPT),0%,100%-CO181)","v":0},{"$f":"IF(B181>=Charges!$B$68,IF(MOD(C181,12)=0,(Loyalty_Bonus+Charges!$C$69*(B181-11))*AH181,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B182<>\"\", B182<=10),VLOOKUP(B182,Charges!$C$40:$F$50, 4, 0), IF(AND(B182<>\"\", B182 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B182=Charges!$B$68,B182=Charges!$B$69,B182=Charges!$B$70),IF(MOD(C182,12)=0,VLOOKUP(B182,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B182=1,0,IF(B182<>\"\",(M182+N182)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G182), 0.5*Term*aprem)*(1+Indexation*(B182-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B182, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B182<>\"\",AQ182*VLOOKUP(Age+'4%_Excl_ST'!B182-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B182<>\"\",B182<=Term),IF(C182<61,Charges!$C$31,W181*(1+(B182<>B181)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,R182+CR181-BB181),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,IF(C182=Input!$O$18,Input!$O$19,R182+CR181-Z182-BE181)),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,CI182+CJ182,AB182*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK182+CL182,( 1-(1-CW182)^(1/12))*(AC182))","v":{"$error":"#VALUE!"}},{"$f":"AC182*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM182+CN182,MAX(AC182-AG182,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B182<>\"\",((Flat_Extra/1000)/12)*AQ182*AO182+Input!$H$34*V182*AP182,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B182<>\"\",IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B182<>\"\",B182<=Term-3),MIN(AU182,Charges!$H$11),0)","v":0},{"$f":"IF(C182=1,MIN(AV182,AW182),IF(AV182=0,0,MIN(AW182-AY181,IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$I$100,5)/Mode,0))))*(B182<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",IF(BH182>0,IF(AH183<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,MIN(IF(MOD(C182,12)=0,VLOOKUP(B182,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM182,AH182),AH182-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C182<60,0,IF(MOD(C182,12)=0,(BC182<60)*SUM(INDIRECT($BF$7&(C182+11)&\":\"&$BF$7&C181))+(BC182>=60)*SUMPRODUCT($BD$12:BD182,$BE$12:$BE182),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,IF(MOD(C182,12)=0,VLOOKUP(B182,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B182<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B182<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B182<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B182<=Charges!$C$88),0)","v":0},{"$f":"IF(B182<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B182<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW182*BY182*Input!$H$35+BX182*BZ182*Input!$H$36","v":0},0,{"$f":"CB182*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM181+IF(MOD(C182-1,12)=0,CN181,0)-BE181,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C182-1,12)=0,H182*D182,CN181),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG182-(B182>PPT)*Z182)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH182-(B182<=PPT)*Z182)*(1+Charges!$D$10),0)","v":0},{"$f":"CI182*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ182-CL182-(B182<=PPT)*AF182*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C182=\"\",MOD(C182-1,12)=0,B182>PPT),0%,100%/12+CO181),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B182>PPT),0%,100%-CO182)","v":0},{"$f":"IF(B182>=Charges!$B$68,IF(MOD(C182,12)=0,(Loyalty_Bonus+Charges!$C$69*(B182-11))*AH182,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B183<>\"\", B183<=10),VLOOKUP(B183,Charges!$C$40:$F$50, 4, 0), IF(AND(B183<>\"\", B183 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B183=Charges!$B$68,B183=Charges!$B$69,B183=Charges!$B$70),IF(MOD(C183,12)=0,VLOOKUP(B183,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B183=1,0,IF(B183<>\"\",(M183+N183)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G183), 0.5*Term*aprem)*(1+Indexation*(B183-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B183, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B183<>\"\",AQ183*VLOOKUP(Age+'4%_Excl_ST'!B183-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B183<>\"\",B183<=Term),IF(C183<61,Charges!$C$31,W182*(1+(B183<>B182)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,R183+CR182-BB182),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,IF(C183=Input!$O$18,Input!$O$19,R183+CR182-Z183-BE182)),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,CI183+CJ183,AB183*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK183+CL183,( 1-(1-CW183)^(1/12))*(AC183))","v":{"$error":"#VALUE!"}},{"$f":"AC183*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM183+CN183,MAX(AC183-AG183,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B183<>\"\",((Flat_Extra/1000)/12)*AQ183*AO183+Input!$H$34*V183*AP183,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B183<>\"\",IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B183<>\"\",B183<=Term-3),MIN(AU183,Charges!$H$11),0)","v":0},{"$f":"IF(C183=1,MIN(AV183,AW183),IF(AV183=0,0,MIN(AW183-AY182,IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$I$100,5)/Mode,0))))*(B183<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",IF(BH183>0,IF(AH184<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,MIN(IF(MOD(C183,12)=0,VLOOKUP(B183,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM183,AH183),AH183-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C183<60,0,IF(MOD(C183,12)=0,(BC183<60)*SUM(INDIRECT($BF$7&(C183+11)&\":\"&$BF$7&C182))+(BC183>=60)*SUMPRODUCT($BD$12:BD183,$BE$12:$BE183),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,IF(MOD(C183,12)=0,VLOOKUP(B183,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B183<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B183<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B183<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B183<=Charges!$C$88),0)","v":0},{"$f":"IF(B183<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B183<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW183*BY183*Input!$H$35+BX183*BZ183*Input!$H$36","v":0},0,{"$f":"CB183*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM182+IF(MOD(C183-1,12)=0,CN182,0)-BE182,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C183-1,12)=0,H183*D183,CN182),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG183-(B183>PPT)*Z183)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH183-(B183<=PPT)*Z183)*(1+Charges!$D$10),0)","v":0},{"$f":"CI183*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ183-CL183-(B183<=PPT)*AF183*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C183=\"\",MOD(C183-1,12)=0,B183>PPT),0%,100%/12+CO182),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B183>PPT),0%,100%-CO183)","v":0},{"$f":"IF(B183>=Charges!$B$68,IF(MOD(C183,12)=0,(Loyalty_Bonus+Charges!$C$69*(B183-11))*AH183,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B184<>\"\", B184<=10),VLOOKUP(B184,Charges!$C$40:$F$50, 4, 0), IF(AND(B184<>\"\", B184 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B184=Charges!$B$68,B184=Charges!$B$69,B184=Charges!$B$70),IF(MOD(C184,12)=0,VLOOKUP(B184,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B184=1,0,IF(B184<>\"\",(M184+N184)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G184), 0.5*Term*aprem)*(1+Indexation*(B184-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B184, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B184<>\"\",AQ184*VLOOKUP(Age+'4%_Excl_ST'!B184-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B184<>\"\",B184<=Term),IF(C184<61,Charges!$C$31,W183*(1+(B184<>B183)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,R184+CR183-BB183),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,IF(C184=Input!$O$18,Input!$O$19,R184+CR183-Z184-BE183)),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,CI184+CJ184,AB184*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK184+CL184,( 1-(1-CW184)^(1/12))*(AC184))","v":{"$error":"#VALUE!"}},{"$f":"AC184*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM184+CN184,MAX(AC184-AG184,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B184<>\"\",((Flat_Extra/1000)/12)*AQ184*AO184+Input!$H$34*V184*AP184,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B184<>\"\",IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B184<>\"\",B184<=Term-3),MIN(AU184,Charges!$H$11),0)","v":0},{"$f":"IF(C184=1,MIN(AV184,AW184),IF(AV184=0,0,MIN(AW184-AY183,IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$I$100,5)/Mode,0))))*(B184<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",IF(BH184>0,IF(AH185<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,MIN(IF(MOD(C184,12)=0,VLOOKUP(B184,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM184,AH184),AH184-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C184<60,0,IF(MOD(C184,12)=0,(BC184<60)*SUM(INDIRECT($BF$7&(C184+11)&\":\"&$BF$7&C183))+(BC184>=60)*SUMPRODUCT($BD$12:BD184,$BE$12:$BE184),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,IF(MOD(C184,12)=0,VLOOKUP(B184,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B184<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B184<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B184<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B184<=Charges!$C$88),0)","v":0},{"$f":"IF(B184<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B184<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW184*BY184*Input!$H$35+BX184*BZ184*Input!$H$36","v":0},0,{"$f":"CB184*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM183+IF(MOD(C184-1,12)=0,CN183,0)-BE183,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C184-1,12)=0,H184*D184,CN183),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG184-(B184>PPT)*Z184)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH184-(B184<=PPT)*Z184)*(1+Charges!$D$10),0)","v":0},{"$f":"CI184*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ184-CL184-(B184<=PPT)*AF184*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C184=\"\",MOD(C184-1,12)=0,B184>PPT),0%,100%/12+CO183),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B184>PPT),0%,100%-CO184)","v":0},{"$f":"IF(B184>=Charges!$B$68,IF(MOD(C184,12)=0,(Loyalty_Bonus+Charges!$C$69*(B184-11))*AH184,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B185<>\"\", B185<=10),VLOOKUP(B185,Charges!$C$40:$F$50, 4, 0), IF(AND(B185<>\"\", B185 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B185=Charges!$B$68,B185=Charges!$B$69,B185=Charges!$B$70),IF(MOD(C185,12)=0,VLOOKUP(B185,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B185=1,0,IF(B185<>\"\",(M185+N185)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G185), 0.5*Term*aprem)*(1+Indexation*(B185-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B185, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B185<>\"\",AQ185*VLOOKUP(Age+'4%_Excl_ST'!B185-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B185<>\"\",B185<=Term),IF(C185<61,Charges!$C$31,W184*(1+(B185<>B184)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,R185+CR184-BB184),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,IF(C185=Input!$O$18,Input!$O$19,R185+CR184-Z185-BE184)),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,CI185+CJ185,AB185*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK185+CL185,( 1-(1-CW185)^(1/12))*(AC185))","v":{"$error":"#VALUE!"}},{"$f":"AC185*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM185+CN185,MAX(AC185-AG185,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B185<>\"\",((Flat_Extra/1000)/12)*AQ185*AO185+Input!$H$34*V185*AP185,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B185<>\"\",IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B185<>\"\",B185<=Term-3),MIN(AU185,Charges!$H$11),0)","v":0},{"$f":"IF(C185=1,MIN(AV185,AW185),IF(AV185=0,0,MIN(AW185-AY184,IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$I$100,5)/Mode,0))))*(B185<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",IF(BH185>0,IF(AH186<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,MIN(IF(MOD(C185,12)=0,VLOOKUP(B185,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM185,AH185),AH185-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C185<60,0,IF(MOD(C185,12)=0,(BC185<60)*SUM(INDIRECT($BF$7&(C185+11)&\":\"&$BF$7&C184))+(BC185>=60)*SUMPRODUCT($BD$12:BD185,$BE$12:$BE185),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,IF(MOD(C185,12)=0,VLOOKUP(B185,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B185<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B185<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B185<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B185<=Charges!$C$88),0)","v":0},{"$f":"IF(B185<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B185<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW185*BY185*Input!$H$35+BX185*BZ185*Input!$H$36","v":0},0,{"$f":"CB185*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM184+IF(MOD(C185-1,12)=0,CN184,0)-BE184,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C185-1,12)=0,H185*D185,CN184),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG185-(B185>PPT)*Z185)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH185-(B185<=PPT)*Z185)*(1+Charges!$D$10),0)","v":0},{"$f":"CI185*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ185-CL185-(B185<=PPT)*AF185*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C185=\"\",MOD(C185-1,12)=0,B185>PPT),0%,100%/12+CO184),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B185>PPT),0%,100%-CO185)","v":0},{"$f":"IF(B185>=Charges!$B$68,IF(MOD(C185,12)=0,(Loyalty_Bonus+Charges!$C$69*(B185-11))*AH185,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B186<>\"\", B186<=10),VLOOKUP(B186,Charges!$C$40:$F$50, 4, 0), IF(AND(B186<>\"\", B186 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B186=Charges!$B$68,B186=Charges!$B$69,B186=Charges!$B$70),IF(MOD(C186,12)=0,VLOOKUP(B186,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B186=1,0,IF(B186<>\"\",(M186+N186)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G186), 0.5*Term*aprem)*(1+Indexation*(B186-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B186, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B186<>\"\",AQ186*VLOOKUP(Age+'4%_Excl_ST'!B186-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B186<>\"\",B186<=Term),IF(C186<61,Charges!$C$31,W185*(1+(B186<>B185)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,R186+CR185-BB185),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,IF(C186=Input!$O$18,Input!$O$19,R186+CR185-Z186-BE185)),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,CI186+CJ186,AB186*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK186+CL186,( 1-(1-CW186)^(1/12))*(AC186))","v":{"$error":"#VALUE!"}},{"$f":"AC186*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM186+CN186,MAX(AC186-AG186,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B186<>\"\",((Flat_Extra/1000)/12)*AQ186*AO186+Input!$H$34*V186*AP186,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B186<>\"\",IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B186<>\"\",B186<=Term-3),MIN(AU186,Charges!$H$11),0)","v":0},{"$f":"IF(C186=1,MIN(AV186,AW186),IF(AV186=0,0,MIN(AW186-AY185,IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$I$100,5)/Mode,0))))*(B186<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",IF(BH186>0,IF(AH187<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,MIN(IF(MOD(C186,12)=0,VLOOKUP(B186,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM186,AH186),AH186-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C186<60,0,IF(MOD(C186,12)=0,(BC186<60)*SUM(INDIRECT($BF$7&(C186+11)&\":\"&$BF$7&C185))+(BC186>=60)*SUMPRODUCT($BD$12:BD186,$BE$12:$BE186),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,IF(MOD(C186,12)=0,VLOOKUP(B186,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B186<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B186<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B186<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B186<=Charges!$C$88),0)","v":0},{"$f":"IF(B186<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B186<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW186*BY186*Input!$H$35+BX186*BZ186*Input!$H$36","v":0},0,{"$f":"CB186*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM185+IF(MOD(C186-1,12)=0,CN185,0)-BE185,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C186-1,12)=0,H186*D186,CN185),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG186-(B186>PPT)*Z186)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH186-(B186<=PPT)*Z186)*(1+Charges!$D$10),0)","v":0},{"$f":"CI186*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ186-CL186-(B186<=PPT)*AF186*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C186=\"\",MOD(C186-1,12)=0,B186>PPT),0%,100%/12+CO185),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B186>PPT),0%,100%-CO186)","v":0},{"$f":"IF(B186>=Charges!$B$68,IF(MOD(C186,12)=0,(Loyalty_Bonus+Charges!$C$69*(B186-11))*AH186,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B187<>\"\", B187<=10),VLOOKUP(B187,Charges!$C$40:$F$50, 4, 0), IF(AND(B187<>\"\", B187 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B187=Charges!$B$68,B187=Charges!$B$69,B187=Charges!$B$70),IF(MOD(C187,12)=0,VLOOKUP(B187,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B187=1,0,IF(B187<>\"\",(M187+N187)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G187), 0.5*Term*aprem)*(1+Indexation*(B187-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B187, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B187<>\"\",AQ187*VLOOKUP(Age+'4%_Excl_ST'!B187-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B187<>\"\",B187<=Term),IF(C187<61,Charges!$C$31,W186*(1+(B187<>B186)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,R187+CR186-BB186),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,IF(C187=Input!$O$18,Input!$O$19,R187+CR186-Z187-BE186)),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,CI187+CJ187,AB187*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK187+CL187,( 1-(1-CW187)^(1/12))*(AC187))","v":{"$error":"#VALUE!"}},{"$f":"AC187*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM187+CN187,MAX(AC187-AG187,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B187<>\"\",((Flat_Extra/1000)/12)*AQ187*AO187+Input!$H$34*V187*AP187,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B187<>\"\",IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B187<>\"\",B187<=Term-3),MIN(AU187,Charges!$H$11),0)","v":0},{"$f":"IF(C187=1,MIN(AV187,AW187),IF(AV187=0,0,MIN(AW187-AY186,IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$I$100,5)/Mode,0))))*(B187<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",IF(BH187>0,IF(AH188<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,MIN(IF(MOD(C187,12)=0,VLOOKUP(B187,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM187,AH187),AH187-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C187<60,0,IF(MOD(C187,12)=0,(BC187<60)*SUM(INDIRECT($BF$7&(C187+11)&\":\"&$BF$7&C186))+(BC187>=60)*SUMPRODUCT($BD$12:BD187,$BE$12:$BE187),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,IF(MOD(C187,12)=0,VLOOKUP(B187,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B187<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B187<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B187<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B187<=Charges!$C$88),0)","v":0},{"$f":"IF(B187<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B187<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW187*BY187*Input!$H$35+BX187*BZ187*Input!$H$36","v":0},0,{"$f":"CB187*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM186+IF(MOD(C187-1,12)=0,CN186,0)-BE186,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C187-1,12)=0,H187*D187,CN186),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG187-(B187>PPT)*Z187)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH187-(B187<=PPT)*Z187)*(1+Charges!$D$10),0)","v":0},{"$f":"CI187*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ187-CL187-(B187<=PPT)*AF187*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C187=\"\",MOD(C187-1,12)=0,B187>PPT),0%,100%/12+CO186),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B187>PPT),0%,100%-CO187)","v":0},{"$f":"IF(B187>=Charges!$B$68,IF(MOD(C187,12)=0,(Loyalty_Bonus+Charges!$C$69*(B187-11))*AH187,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B188<>\"\", B188<=10),VLOOKUP(B188,Charges!$C$40:$F$50, 4, 0), IF(AND(B188<>\"\", B188 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B188=Charges!$B$68,B188=Charges!$B$69,B188=Charges!$B$70),IF(MOD(C188,12)=0,VLOOKUP(B188,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B188=1,0,IF(B188<>\"\",(M188+N188)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G188), 0.5*Term*aprem)*(1+Indexation*(B188-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B188, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B188<>\"\",AQ188*VLOOKUP(Age+'4%_Excl_ST'!B188-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B188<>\"\",B188<=Term),IF(C188<61,Charges!$C$31,W187*(1+(B188<>B187)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,R188+CR187-BB187),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,IF(C188=Input!$O$18,Input!$O$19,R188+CR187-Z188-BE187)),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,CI188+CJ188,AB188*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK188+CL188,( 1-(1-CW188)^(1/12))*(AC188))","v":{"$error":"#VALUE!"}},{"$f":"AC188*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM188+CN188,MAX(AC188-AG188,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B188<>\"\",((Flat_Extra/1000)/12)*AQ188*AO188+Input!$H$34*V188*AP188,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B188<>\"\",IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B188<>\"\",B188<=Term-3),MIN(AU188,Charges!$H$11),0)","v":0},{"$f":"IF(C188=1,MIN(AV188,AW188),IF(AV188=0,0,MIN(AW188-AY187,IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$I$100,5)/Mode,0))))*(B188<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",IF(BH188>0,IF(AH189<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,MIN(IF(MOD(C188,12)=0,VLOOKUP(B188,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM188,AH188),AH188-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C188<60,0,IF(MOD(C188,12)=0,(BC188<60)*SUM(INDIRECT($BF$7&(C188+11)&\":\"&$BF$7&C187))+(BC188>=60)*SUMPRODUCT($BD$12:BD188,$BE$12:$BE188),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,IF(MOD(C188,12)=0,VLOOKUP(B188,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B188<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B188<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B188<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B188<=Charges!$C$88),0)","v":0},{"$f":"IF(B188<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B188<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW188*BY188*Input!$H$35+BX188*BZ188*Input!$H$36","v":0},0,{"$f":"CB188*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM187+IF(MOD(C188-1,12)=0,CN187,0)-BE187,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C188-1,12)=0,H188*D188,CN187),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG188-(B188>PPT)*Z188)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH188-(B188<=PPT)*Z188)*(1+Charges!$D$10),0)","v":0},{"$f":"CI188*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ188-CL188-(B188<=PPT)*AF188*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C188=\"\",MOD(C188-1,12)=0,B188>PPT),0%,100%/12+CO187),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B188>PPT),0%,100%-CO188)","v":0},{"$f":"IF(B188>=Charges!$B$68,IF(MOD(C188,12)=0,(Loyalty_Bonus+Charges!$C$69*(B188-11))*AH188,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B189<>\"\", B189<=10),VLOOKUP(B189,Charges!$C$40:$F$50, 4, 0), IF(AND(B189<>\"\", B189 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B189=Charges!$B$68,B189=Charges!$B$69,B189=Charges!$B$70),IF(MOD(C189,12)=0,VLOOKUP(B189,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B189=1,0,IF(B189<>\"\",(M189+N189)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G189), 0.5*Term*aprem)*(1+Indexation*(B189-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B189, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B189<>\"\",AQ189*VLOOKUP(Age+'4%_Excl_ST'!B189-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B189<>\"\",B189<=Term),IF(C189<61,Charges!$C$31,W188*(1+(B189<>B188)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,R189+CR188-BB188),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,IF(C189=Input!$O$18,Input!$O$19,R189+CR188-Z189-BE188)),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,CI189+CJ189,AB189*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK189+CL189,( 1-(1-CW189)^(1/12))*(AC189))","v":{"$error":"#VALUE!"}},{"$f":"AC189*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM189+CN189,MAX(AC189-AG189,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B189<>\"\",((Flat_Extra/1000)/12)*AQ189*AO189+Input!$H$34*V189*AP189,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B189<>\"\",IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B189<>\"\",B189<=Term-3),MIN(AU189,Charges!$H$11),0)","v":0},{"$f":"IF(C189=1,MIN(AV189,AW189),IF(AV189=0,0,MIN(AW189-AY188,IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$I$100,5)/Mode,0))))*(B189<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",IF(BH189>0,IF(AH190<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,MIN(IF(MOD(C189,12)=0,VLOOKUP(B189,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM189,AH189),AH189-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C189<60,0,IF(MOD(C189,12)=0,(BC189<60)*SUM(INDIRECT($BF$7&(C189+11)&\":\"&$BF$7&C188))+(BC189>=60)*SUMPRODUCT($BD$12:BD189,$BE$12:$BE189),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,IF(MOD(C189,12)=0,VLOOKUP(B189,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B189<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B189<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B189<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B189<=Charges!$C$88),0)","v":0},{"$f":"IF(B189<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B189<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW189*BY189*Input!$H$35+BX189*BZ189*Input!$H$36","v":0},0,{"$f":"CB189*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM188+IF(MOD(C189-1,12)=0,CN188,0)-BE188,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C189-1,12)=0,H189*D189,CN188),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG189-(B189>PPT)*Z189)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH189-(B189<=PPT)*Z189)*(1+Charges!$D$10),0)","v":0},{"$f":"CI189*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ189-CL189-(B189<=PPT)*AF189*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C189=\"\",MOD(C189-1,12)=0,B189>PPT),0%,100%/12+CO188),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B189>PPT),0%,100%-CO189)","v":0},{"$f":"IF(B189>=Charges!$B$68,IF(MOD(C189,12)=0,(Loyalty_Bonus+Charges!$C$69*(B189-11))*AH189,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B190<>\"\", B190<=10),VLOOKUP(B190,Charges!$C$40:$F$50, 4, 0), IF(AND(B190<>\"\", B190 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B190=Charges!$B$68,B190=Charges!$B$69,B190=Charges!$B$70),IF(MOD(C190,12)=0,VLOOKUP(B190,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B190=1,0,IF(B190<>\"\",(M190+N190)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G190), 0.5*Term*aprem)*(1+Indexation*(B190-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B190, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B190<>\"\",AQ190*VLOOKUP(Age+'4%_Excl_ST'!B190-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B190<>\"\",B190<=Term),IF(C190<61,Charges!$C$31,W189*(1+(B190<>B189)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,R190+CR189-BB189),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,IF(C190=Input!$O$18,Input!$O$19,R190+CR189-Z190-BE189)),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,CI190+CJ190,AB190*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK190+CL190,( 1-(1-CW190)^(1/12))*(AC190))","v":{"$error":"#VALUE!"}},{"$f":"AC190*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM190+CN190,MAX(AC190-AG190,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B190<>\"\",((Flat_Extra/1000)/12)*AQ190*AO190+Input!$H$34*V190*AP190,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B190<>\"\",IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B190<>\"\",B190<=Term-3),MIN(AU190,Charges!$H$11),0)","v":0},{"$f":"IF(C190=1,MIN(AV190,AW190),IF(AV190=0,0,MIN(AW190-AY189,IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$I$100,5)/Mode,0))))*(B190<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",IF(BH190>0,IF(AH191<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,MIN(IF(MOD(C190,12)=0,VLOOKUP(B190,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM190,AH190),AH190-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C190<60,0,IF(MOD(C190,12)=0,(BC190<60)*SUM(INDIRECT($BF$7&(C190+11)&\":\"&$BF$7&C189))+(BC190>=60)*SUMPRODUCT($BD$12:BD190,$BE$12:$BE190),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,IF(MOD(C190,12)=0,VLOOKUP(B190,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B190<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B190<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B190<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B190<=Charges!$C$88),0)","v":0},{"$f":"IF(B190<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B190<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW190*BY190*Input!$H$35+BX190*BZ190*Input!$H$36","v":0},0,{"$f":"CB190*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM189+IF(MOD(C190-1,12)=0,CN189,0)-BE189,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C190-1,12)=0,H190*D190,CN189),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG190-(B190>PPT)*Z190)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH190-(B190<=PPT)*Z190)*(1+Charges!$D$10),0)","v":0},{"$f":"CI190*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ190-CL190-(B190<=PPT)*AF190*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C190=\"\",MOD(C190-1,12)=0,B190>PPT),0%,100%/12+CO189),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B190>PPT),0%,100%-CO190)","v":0},{"$f":"IF(B190>=Charges!$B$68,IF(MOD(C190,12)=0,(Loyalty_Bonus+Charges!$C$69*(B190-11))*AH190,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B191<>\"\", B191<=10),VLOOKUP(B191,Charges!$C$40:$F$50, 4, 0), IF(AND(B191<>\"\", B191 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B191=Charges!$B$68,B191=Charges!$B$69,B191=Charges!$B$70),IF(MOD(C191,12)=0,VLOOKUP(B191,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B191=1,0,IF(B191<>\"\",(M191+N191)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G191), 0.5*Term*aprem)*(1+Indexation*(B191-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B191, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B191<>\"\",AQ191*VLOOKUP(Age+'4%_Excl_ST'!B191-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B191<>\"\",B191<=Term),IF(C191<61,Charges!$C$31,W190*(1+(B191<>B190)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,R191+CR190-BB190),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,IF(C191=Input!$O$18,Input!$O$19,R191+CR190-Z191-BE190)),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,CI191+CJ191,AB191*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK191+CL191,( 1-(1-CW191)^(1/12))*(AC191))","v":{"$error":"#VALUE!"}},{"$f":"AC191*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM191+CN191,MAX(AC191-AG191,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B191<>\"\",((Flat_Extra/1000)/12)*AQ191*AO191+Input!$H$34*V191*AP191,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B191<>\"\",IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B191<>\"\",B191<=Term-3),MIN(AU191,Charges!$H$11),0)","v":0},{"$f":"IF(C191=1,MIN(AV191,AW191),IF(AV191=0,0,MIN(AW191-AY190,IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$I$100,5)/Mode,0))))*(B191<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",IF(BH191>0,IF(AH192<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,MIN(IF(MOD(C191,12)=0,VLOOKUP(B191,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM191,AH191),AH191-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C191<60,0,IF(MOD(C191,12)=0,(BC191<60)*SUM(INDIRECT($BF$7&(C191+11)&\":\"&$BF$7&C190))+(BC191>=60)*SUMPRODUCT($BD$12:BD191,$BE$12:$BE191),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,IF(MOD(C191,12)=0,VLOOKUP(B191,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B191<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B191<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B191<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B191<=Charges!$C$88),0)","v":0},{"$f":"IF(B191<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B191<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW191*BY191*Input!$H$35+BX191*BZ191*Input!$H$36","v":0},0,{"$f":"CB191*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM190+IF(MOD(C191-1,12)=0,CN190,0)-BE190,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C191-1,12)=0,H191*D191,CN190),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG191-(B191>PPT)*Z191)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH191-(B191<=PPT)*Z191)*(1+Charges!$D$10),0)","v":0},{"$f":"CI191*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ191-CL191-(B191<=PPT)*AF191*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C191=\"\",MOD(C191-1,12)=0,B191>PPT),0%,100%/12+CO190),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B191>PPT),0%,100%-CO191)","v":0},{"$f":"IF(B191>=Charges!$B$68,IF(MOD(C191,12)=0,(Loyalty_Bonus+Charges!$C$69*(B191-11))*AH191,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B192<>\"\", B192<=10),VLOOKUP(B192,Charges!$C$40:$F$50, 4, 0), IF(AND(B192<>\"\", B192 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B192=Charges!$B$68,B192=Charges!$B$69,B192=Charges!$B$70),IF(MOD(C192,12)=0,VLOOKUP(B192,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B192=1,0,IF(B192<>\"\",(M192+N192)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G192), 0.5*Term*aprem)*(1+Indexation*(B192-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B192, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B192<>\"\",AQ192*VLOOKUP(Age+'4%_Excl_ST'!B192-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B192<>\"\",B192<=Term),IF(C192<61,Charges!$C$31,W191*(1+(B192<>B191)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,R192+CR191-BB191),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,IF(C192=Input!$O$18,Input!$O$19,R192+CR191-Z192-BE191)),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,CI192+CJ192,AB192*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK192+CL192,( 1-(1-CW192)^(1/12))*(AC192))","v":{"$error":"#VALUE!"}},{"$f":"AC192*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM192+CN192,MAX(AC192-AG192,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B192<>\"\",((Flat_Extra/1000)/12)*AQ192*AO192+Input!$H$34*V192*AP192,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B192<>\"\",IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B192<>\"\",B192<=Term-3),MIN(AU192,Charges!$H$11),0)","v":0},{"$f":"IF(C192=1,MIN(AV192,AW192),IF(AV192=0,0,MIN(AW192-AY191,IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$I$100,5)/Mode,0))))*(B192<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",IF(BH192>0,IF(AH193<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,MIN(IF(MOD(C192,12)=0,VLOOKUP(B192,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM192,AH192),AH192-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C192<60,0,IF(MOD(C192,12)=0,(BC192<60)*SUM(INDIRECT($BF$7&(C192+11)&\":\"&$BF$7&C191))+(BC192>=60)*SUMPRODUCT($BD$12:BD192,$BE$12:$BE192),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,IF(MOD(C192,12)=0,VLOOKUP(B192,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B192<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B192<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B192<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B192<=Charges!$C$88),0)","v":0},{"$f":"IF(B192<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B192<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW192*BY192*Input!$H$35+BX192*BZ192*Input!$H$36","v":0},0,{"$f":"CB192*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM191+IF(MOD(C192-1,12)=0,CN191,0)-BE191,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C192-1,12)=0,H192*D192,CN191),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG192-(B192>PPT)*Z192)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH192-(B192<=PPT)*Z192)*(1+Charges!$D$10),0)","v":0},{"$f":"CI192*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ192-CL192-(B192<=PPT)*AF192*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C192=\"\",MOD(C192-1,12)=0,B192>PPT),0%,100%/12+CO191),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B192>PPT),0%,100%-CO192)","v":0},{"$f":"IF(B192>=Charges!$B$68,IF(MOD(C192,12)=0,(Loyalty_Bonus+Charges!$C$69*(B192-11))*AH192,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B193<>\"\", B193<=10),VLOOKUP(B193,Charges!$C$40:$F$50, 4, 0), IF(AND(B193<>\"\", B193 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B193=Charges!$B$68,B193=Charges!$B$69,B193=Charges!$B$70),IF(MOD(C193,12)=0,VLOOKUP(B193,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B193=1,0,IF(B193<>\"\",(M193+N193)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G193), 0.5*Term*aprem)*(1+Indexation*(B193-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B193, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B193<>\"\",AQ193*VLOOKUP(Age+'4%_Excl_ST'!B193-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B193<>\"\",B193<=Term),IF(C193<61,Charges!$C$31,W192*(1+(B193<>B192)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,R193+CR192-BB192),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,IF(C193=Input!$O$18,Input!$O$19,R193+CR192-Z193-BE192)),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,CI193+CJ193,AB193*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK193+CL193,( 1-(1-CW193)^(1/12))*(AC193))","v":{"$error":"#VALUE!"}},{"$f":"AC193*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM193+CN193,MAX(AC193-AG193,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B193<>\"\",((Flat_Extra/1000)/12)*AQ193*AO193+Input!$H$34*V193*AP193,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B193<>\"\",IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B193<>\"\",B193<=Term-3),MIN(AU193,Charges!$H$11),0)","v":0},{"$f":"IF(C193=1,MIN(AV193,AW193),IF(AV193=0,0,MIN(AW193-AY192,IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$I$100,5)/Mode,0))))*(B193<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",IF(BH193>0,IF(AH194<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,MIN(IF(MOD(C193,12)=0,VLOOKUP(B193,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM193,AH193),AH193-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C193<60,0,IF(MOD(C193,12)=0,(BC193<60)*SUM(INDIRECT($BF$7&(C193+11)&\":\"&$BF$7&C192))+(BC193>=60)*SUMPRODUCT($BD$12:BD193,$BE$12:$BE193),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,IF(MOD(C193,12)=0,VLOOKUP(B193,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B193<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B193<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B193<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B193<=Charges!$C$88),0)","v":0},{"$f":"IF(B193<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B193<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW193*BY193*Input!$H$35+BX193*BZ193*Input!$H$36","v":0},0,{"$f":"CB193*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM192+IF(MOD(C193-1,12)=0,CN192,0)-BE192,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C193-1,12)=0,H193*D193,CN192),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG193-(B193>PPT)*Z193)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH193-(B193<=PPT)*Z193)*(1+Charges!$D$10),0)","v":0},{"$f":"CI193*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ193-CL193-(B193<=PPT)*AF193*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C193=\"\",MOD(C193-1,12)=0,B193>PPT),0%,100%/12+CO192),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B193>PPT),0%,100%-CO193)","v":0},{"$f":"IF(B193>=Charges!$B$68,IF(MOD(C193,12)=0,(Loyalty_Bonus+Charges!$C$69*(B193-11))*AH193,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B194<>\"\", B194<=10),VLOOKUP(B194,Charges!$C$40:$F$50, 4, 0), IF(AND(B194<>\"\", B194 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B194=Charges!$B$68,B194=Charges!$B$69,B194=Charges!$B$70),IF(MOD(C194,12)=0,VLOOKUP(B194,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B194=1,0,IF(B194<>\"\",(M194+N194)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G194), 0.5*Term*aprem)*(1+Indexation*(B194-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B194, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B194<>\"\",AQ194*VLOOKUP(Age+'4%_Excl_ST'!B194-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B194<>\"\",B194<=Term),IF(C194<61,Charges!$C$31,W193*(1+(B194<>B193)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,R194+CR193-BB193),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,IF(C194=Input!$O$18,Input!$O$19,R194+CR193-Z194-BE193)),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,CI194+CJ194,AB194*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK194+CL194,( 1-(1-CW194)^(1/12))*(AC194))","v":{"$error":"#VALUE!"}},{"$f":"AC194*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM194+CN194,MAX(AC194-AG194,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B194<>\"\",((Flat_Extra/1000)/12)*AQ194*AO194+Input!$H$34*V194*AP194,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B194<>\"\",IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B194<>\"\",B194<=Term-3),MIN(AU194,Charges!$H$11),0)","v":0},{"$f":"IF(C194=1,MIN(AV194,AW194),IF(AV194=0,0,MIN(AW194-AY193,IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$I$100,5)/Mode,0))))*(B194<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",IF(BH194>0,IF(AH195<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,MIN(IF(MOD(C194,12)=0,VLOOKUP(B194,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM194,AH194),AH194-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C194<60,0,IF(MOD(C194,12)=0,(BC194<60)*SUM(INDIRECT($BF$7&(C194+11)&\":\"&$BF$7&C193))+(BC194>=60)*SUMPRODUCT($BD$12:BD194,$BE$12:$BE194),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,IF(MOD(C194,12)=0,VLOOKUP(B194,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B194<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B194<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B194<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B194<=Charges!$C$88),0)","v":0},{"$f":"IF(B194<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B194<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW194*BY194*Input!$H$35+BX194*BZ194*Input!$H$36","v":0},0,{"$f":"CB194*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM193+IF(MOD(C194-1,12)=0,CN193,0)-BE193,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C194-1,12)=0,H194*D194,CN193),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG194-(B194>PPT)*Z194)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH194-(B194<=PPT)*Z194)*(1+Charges!$D$10),0)","v":0},{"$f":"CI194*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ194-CL194-(B194<=PPT)*AF194*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C194=\"\",MOD(C194-1,12)=0,B194>PPT),0%,100%/12+CO193),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B194>PPT),0%,100%-CO194)","v":0},{"$f":"IF(B194>=Charges!$B$68,IF(MOD(C194,12)=0,(Loyalty_Bonus+Charges!$C$69*(B194-11))*AH194,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B195<>\"\", B195<=10),VLOOKUP(B195,Charges!$C$40:$F$50, 4, 0), IF(AND(B195<>\"\", B195 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B195=Charges!$B$68,B195=Charges!$B$69,B195=Charges!$B$70),IF(MOD(C195,12)=0,VLOOKUP(B195,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B195=1,0,IF(B195<>\"\",(M195+N195)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G195), 0.5*Term*aprem)*(1+Indexation*(B195-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B195, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B195<>\"\",AQ195*VLOOKUP(Age+'4%_Excl_ST'!B195-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B195<>\"\",B195<=Term),IF(C195<61,Charges!$C$31,W194*(1+(B195<>B194)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,R195+CR194-BB194),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,IF(C195=Input!$O$18,Input!$O$19,R195+CR194-Z195-BE194)),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,CI195+CJ195,AB195*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK195+CL195,( 1-(1-CW195)^(1/12))*(AC195))","v":{"$error":"#VALUE!"}},{"$f":"AC195*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM195+CN195,MAX(AC195-AG195,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B195<>\"\",((Flat_Extra/1000)/12)*AQ195*AO195+Input!$H$34*V195*AP195,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B195<>\"\",IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B195<>\"\",B195<=Term-3),MIN(AU195,Charges!$H$11),0)","v":0},{"$f":"IF(C195=1,MIN(AV195,AW195),IF(AV195=0,0,MIN(AW195-AY194,IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$I$100,5)/Mode,0))))*(B195<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",IF(BH195>0,IF(AH196<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,MIN(IF(MOD(C195,12)=0,VLOOKUP(B195,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM195,AH195),AH195-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C195<60,0,IF(MOD(C195,12)=0,(BC195<60)*SUM(INDIRECT($BF$7&(C195+11)&\":\"&$BF$7&C194))+(BC195>=60)*SUMPRODUCT($BD$12:BD195,$BE$12:$BE195),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,IF(MOD(C195,12)=0,VLOOKUP(B195,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B195<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B195<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B195<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B195<=Charges!$C$88),0)","v":0},{"$f":"IF(B195<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B195<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW195*BY195*Input!$H$35+BX195*BZ195*Input!$H$36","v":0},0,{"$f":"CB195*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM194+IF(MOD(C195-1,12)=0,CN194,0)-BE194,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C195-1,12)=0,H195*D195,CN194),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG195-(B195>PPT)*Z195)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH195-(B195<=PPT)*Z195)*(1+Charges!$D$10),0)","v":0},{"$f":"CI195*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ195-CL195-(B195<=PPT)*AF195*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C195=\"\",MOD(C195-1,12)=0,B195>PPT),0%,100%/12+CO194),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B195>PPT),0%,100%-CO195)","v":0},{"$f":"IF(B195>=Charges!$B$68,IF(MOD(C195,12)=0,(Loyalty_Bonus+Charges!$C$69*(B195-11))*AH195,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B196<>\"\", B196<=10),VLOOKUP(B196,Charges!$C$40:$F$50, 4, 0), IF(AND(B196<>\"\", B196 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B196=Charges!$B$68,B196=Charges!$B$69,B196=Charges!$B$70),IF(MOD(C196,12)=0,VLOOKUP(B196,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B196=1,0,IF(B196<>\"\",(M196+N196)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G196), 0.5*Term*aprem)*(1+Indexation*(B196-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B196, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B196<>\"\",AQ196*VLOOKUP(Age+'4%_Excl_ST'!B196-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B196<>\"\",B196<=Term),IF(C196<61,Charges!$C$31,W195*(1+(B196<>B195)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,R196+CR195-BB195),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,IF(C196=Input!$O$18,Input!$O$19,R196+CR195-Z196-BE195)),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,CI196+CJ196,AB196*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK196+CL196,( 1-(1-CW196)^(1/12))*(AC196))","v":{"$error":"#VALUE!"}},{"$f":"AC196*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM196+CN196,MAX(AC196-AG196,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B196<>\"\",((Flat_Extra/1000)/12)*AQ196*AO196+Input!$H$34*V196*AP196,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B196<>\"\",IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B196<>\"\",B196<=Term-3),MIN(AU196,Charges!$H$11),0)","v":0},{"$f":"IF(C196=1,MIN(AV196,AW196),IF(AV196=0,0,MIN(AW196-AY195,IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$I$100,5)/Mode,0))))*(B196<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",IF(BH196>0,IF(AH197<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,MIN(IF(MOD(C196,12)=0,VLOOKUP(B196,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM196,AH196),AH196-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C196<60,0,IF(MOD(C196,12)=0,(BC196<60)*SUM(INDIRECT($BF$7&(C196+11)&\":\"&$BF$7&C195))+(BC196>=60)*SUMPRODUCT($BD$12:BD196,$BE$12:$BE196),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,IF(MOD(C196,12)=0,VLOOKUP(B196,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B196<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B196<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B196<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B196<=Charges!$C$88),0)","v":0},{"$f":"IF(B196<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B196<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW196*BY196*Input!$H$35+BX196*BZ196*Input!$H$36","v":0},0,{"$f":"CB196*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM195+IF(MOD(C196-1,12)=0,CN195,0)-BE195,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C196-1,12)=0,H196*D196,CN195),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG196-(B196>PPT)*Z196)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH196-(B196<=PPT)*Z196)*(1+Charges!$D$10),0)","v":0},{"$f":"CI196*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ196-CL196-(B196<=PPT)*AF196*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C196=\"\",MOD(C196-1,12)=0,B196>PPT),0%,100%/12+CO195),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B196>PPT),0%,100%-CO196)","v":0},{"$f":"IF(B196>=Charges!$B$68,IF(MOD(C196,12)=0,(Loyalty_Bonus+Charges!$C$69*(B196-11))*AH196,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B197<>\"\", B197<=10),VLOOKUP(B197,Charges!$C$40:$F$50, 4, 0), IF(AND(B197<>\"\", B197 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B197=Charges!$B$68,B197=Charges!$B$69,B197=Charges!$B$70),IF(MOD(C197,12)=0,VLOOKUP(B197,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B197=1,0,IF(B197<>\"\",(M197+N197)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G197), 0.5*Term*aprem)*(1+Indexation*(B197-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B197, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B197<>\"\",AQ197*VLOOKUP(Age+'4%_Excl_ST'!B197-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B197<>\"\",B197<=Term),IF(C197<61,Charges!$C$31,W196*(1+(B197<>B196)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,R197+CR196-BB196),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,IF(C197=Input!$O$18,Input!$O$19,R197+CR196-Z197-BE196)),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,CI197+CJ197,AB197*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK197+CL197,( 1-(1-CW197)^(1/12))*(AC197))","v":{"$error":"#VALUE!"}},{"$f":"AC197*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM197+CN197,MAX(AC197-AG197,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B197<>\"\",((Flat_Extra/1000)/12)*AQ197*AO197+Input!$H$34*V197*AP197,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B197<>\"\",IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B197<>\"\",B197<=Term-3),MIN(AU197,Charges!$H$11),0)","v":0},{"$f":"IF(C197=1,MIN(AV197,AW197),IF(AV197=0,0,MIN(AW197-AY196,IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$I$100,5)/Mode,0))))*(B197<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",IF(BH197>0,IF(AH198<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,MIN(IF(MOD(C197,12)=0,VLOOKUP(B197,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM197,AH197),AH197-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C197<60,0,IF(MOD(C197,12)=0,(BC197<60)*SUM(INDIRECT($BF$7&(C197+11)&\":\"&$BF$7&C196))+(BC197>=60)*SUMPRODUCT($BD$12:BD197,$BE$12:$BE197),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,IF(MOD(C197,12)=0,VLOOKUP(B197,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B197<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B197<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B197<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B197<=Charges!$C$88),0)","v":0},{"$f":"IF(B197<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B197<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW197*BY197*Input!$H$35+BX197*BZ197*Input!$H$36","v":0},0,{"$f":"CB197*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM196+IF(MOD(C197-1,12)=0,CN196,0)-BE196,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C197-1,12)=0,H197*D197,CN196),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG197-(B197>PPT)*Z197)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH197-(B197<=PPT)*Z197)*(1+Charges!$D$10),0)","v":0},{"$f":"CI197*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ197-CL197-(B197<=PPT)*AF197*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C197=\"\",MOD(C197-1,12)=0,B197>PPT),0%,100%/12+CO196),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B197>PPT),0%,100%-CO197)","v":0},{"$f":"IF(B197>=Charges!$B$68,IF(MOD(C197,12)=0,(Loyalty_Bonus+Charges!$C$69*(B197-11))*AH197,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B198<>\"\", B198<=10),VLOOKUP(B198,Charges!$C$40:$F$50, 4, 0), IF(AND(B198<>\"\", B198 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B198=Charges!$B$68,B198=Charges!$B$69,B198=Charges!$B$70),IF(MOD(C198,12)=0,VLOOKUP(B198,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B198=1,0,IF(B198<>\"\",(M198+N198)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G198), 0.5*Term*aprem)*(1+Indexation*(B198-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B198, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B198<>\"\",AQ198*VLOOKUP(Age+'4%_Excl_ST'!B198-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B198<>\"\",B198<=Term),IF(C198<61,Charges!$C$31,W197*(1+(B198<>B197)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,R198+CR197-BB197),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,IF(C198=Input!$O$18,Input!$O$19,R198+CR197-Z198-BE197)),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,CI198+CJ198,AB198*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK198+CL198,( 1-(1-CW198)^(1/12))*(AC198))","v":{"$error":"#VALUE!"}},{"$f":"AC198*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM198+CN198,MAX(AC198-AG198,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B198<>\"\",((Flat_Extra/1000)/12)*AQ198*AO198+Input!$H$34*V198*AP198,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B198<>\"\",IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B198<>\"\",B198<=Term-3),MIN(AU198,Charges!$H$11),0)","v":0},{"$f":"IF(C198=1,MIN(AV198,AW198),IF(AV198=0,0,MIN(AW198-AY197,IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$I$100,5)/Mode,0))))*(B198<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",IF(BH198>0,IF(AH199<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,MIN(IF(MOD(C198,12)=0,VLOOKUP(B198,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM198,AH198),AH198-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C198<60,0,IF(MOD(C198,12)=0,(BC198<60)*SUM(INDIRECT($BF$7&(C198+11)&\":\"&$BF$7&C197))+(BC198>=60)*SUMPRODUCT($BD$12:BD198,$BE$12:$BE198),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,IF(MOD(C198,12)=0,VLOOKUP(B198,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B198<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B198<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B198<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B198<=Charges!$C$88),0)","v":0},{"$f":"IF(B198<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B198<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW198*BY198*Input!$H$35+BX198*BZ198*Input!$H$36","v":0},0,{"$f":"CB198*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM197+IF(MOD(C198-1,12)=0,CN197,0)-BE197,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C198-1,12)=0,H198*D198,CN197),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG198-(B198>PPT)*Z198)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH198-(B198<=PPT)*Z198)*(1+Charges!$D$10),0)","v":0},{"$f":"CI198*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ198-CL198-(B198<=PPT)*AF198*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C198=\"\",MOD(C198-1,12)=0,B198>PPT),0%,100%/12+CO197),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B198>PPT),0%,100%-CO198)","v":0},{"$f":"IF(B198>=Charges!$B$68,IF(MOD(C198,12)=0,(Loyalty_Bonus+Charges!$C$69*(B198-11))*AH198,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B199<>\"\", B199<=10),VLOOKUP(B199,Charges!$C$40:$F$50, 4, 0), IF(AND(B199<>\"\", B199 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B199=Charges!$B$68,B199=Charges!$B$69,B199=Charges!$B$70),IF(MOD(C199,12)=0,VLOOKUP(B199,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B199=1,0,IF(B199<>\"\",(M199+N199)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G199), 0.5*Term*aprem)*(1+Indexation*(B199-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B199, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B199<>\"\",AQ199*VLOOKUP(Age+'4%_Excl_ST'!B199-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B199<>\"\",B199<=Term),IF(C199<61,Charges!$C$31,W198*(1+(B199<>B198)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,R199+CR198-BB198),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,IF(C199=Input!$O$18,Input!$O$19,R199+CR198-Z199-BE198)),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,CI199+CJ199,AB199*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK199+CL199,( 1-(1-CW199)^(1/12))*(AC199))","v":{"$error":"#VALUE!"}},{"$f":"AC199*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM199+CN199,MAX(AC199-AG199,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B199<>\"\",((Flat_Extra/1000)/12)*AQ199*AO199+Input!$H$34*V199*AP199,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B199<>\"\",IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B199<>\"\",B199<=Term-3),MIN(AU199,Charges!$H$11),0)","v":0},{"$f":"IF(C199=1,MIN(AV199,AW199),IF(AV199=0,0,MIN(AW199-AY198,IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$I$100,5)/Mode,0))))*(B199<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",IF(BH199>0,IF(AH200<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,MIN(IF(MOD(C199,12)=0,VLOOKUP(B199,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM199,AH199),AH199-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C199<60,0,IF(MOD(C199,12)=0,(BC199<60)*SUM(INDIRECT($BF$7&(C199+11)&\":\"&$BF$7&C198))+(BC199>=60)*SUMPRODUCT($BD$12:BD199,$BE$12:$BE199),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,IF(MOD(C199,12)=0,VLOOKUP(B199,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B199<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B199<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B199<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B199<=Charges!$C$88),0)","v":0},{"$f":"IF(B199<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B199<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW199*BY199*Input!$H$35+BX199*BZ199*Input!$H$36","v":0},0,{"$f":"CB199*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM198+IF(MOD(C199-1,12)=0,CN198,0)-BE198,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C199-1,12)=0,H199*D199,CN198),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG199-(B199>PPT)*Z199)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH199-(B199<=PPT)*Z199)*(1+Charges!$D$10),0)","v":0},{"$f":"CI199*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ199-CL199-(B199<=PPT)*AF199*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C199=\"\",MOD(C199-1,12)=0,B199>PPT),0%,100%/12+CO198),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B199>PPT),0%,100%-CO199)","v":0},{"$f":"IF(B199>=Charges!$B$68,IF(MOD(C199,12)=0,(Loyalty_Bonus+Charges!$C$69*(B199-11))*AH199,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B200<>\"\", B200<=10),VLOOKUP(B200,Charges!$C$40:$F$50, 4, 0), IF(AND(B200<>\"\", B200 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B200=Charges!$B$68,B200=Charges!$B$69,B200=Charges!$B$70),IF(MOD(C200,12)=0,VLOOKUP(B200,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B200=1,0,IF(B200<>\"\",(M200+N200)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G200), 0.5*Term*aprem)*(1+Indexation*(B200-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B200, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B200<>\"\",AQ200*VLOOKUP(Age+'4%_Excl_ST'!B200-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B200<>\"\",B200<=Term),IF(C200<61,Charges!$C$31,W199*(1+(B200<>B199)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,R200+CR199-BB199),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,IF(C200=Input!$O$18,Input!$O$19,R200+CR199-Z200-BE199)),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,CI200+CJ200,AB200*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK200+CL200,( 1-(1-CW200)^(1/12))*(AC200))","v":{"$error":"#VALUE!"}},{"$f":"AC200*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM200+CN200,MAX(AC200-AG200,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B200<>\"\",((Flat_Extra/1000)/12)*AQ200*AO200+Input!$H$34*V200*AP200,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B200<>\"\",IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B200<>\"\",B200<=Term-3),MIN(AU200,Charges!$H$11),0)","v":0},{"$f":"IF(C200=1,MIN(AV200,AW200),IF(AV200=0,0,MIN(AW200-AY199,IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$I$100,5)/Mode,0))))*(B200<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",IF(BH200>0,IF(AH201<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,MIN(IF(MOD(C200,12)=0,VLOOKUP(B200,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM200,AH200),AH200-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C200<60,0,IF(MOD(C200,12)=0,(BC200<60)*SUM(INDIRECT($BF$7&(C200+11)&\":\"&$BF$7&C199))+(BC200>=60)*SUMPRODUCT($BD$12:BD200,$BE$12:$BE200),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,IF(MOD(C200,12)=0,VLOOKUP(B200,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B200<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B200<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B200<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B200<=Charges!$C$88),0)","v":0},{"$f":"IF(B200<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B200<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW200*BY200*Input!$H$35+BX200*BZ200*Input!$H$36","v":0},0,{"$f":"CB200*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM199+IF(MOD(C200-1,12)=0,CN199,0)-BE199,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C200-1,12)=0,H200*D200,CN199),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG200-(B200>PPT)*Z200)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH200-(B200<=PPT)*Z200)*(1+Charges!$D$10),0)","v":0},{"$f":"CI200*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ200-CL200-(B200<=PPT)*AF200*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C200=\"\",MOD(C200-1,12)=0,B200>PPT),0%,100%/12+CO199),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B200>PPT),0%,100%-CO200)","v":0},{"$f":"IF(B200>=Charges!$B$68,IF(MOD(C200,12)=0,(Loyalty_Bonus+Charges!$C$69*(B200-11))*AH200,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B201<>\"\", B201<=10),VLOOKUP(B201,Charges!$C$40:$F$50, 4, 0), IF(AND(B201<>\"\", B201 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B201=Charges!$B$68,B201=Charges!$B$69,B201=Charges!$B$70),IF(MOD(C201,12)=0,VLOOKUP(B201,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B201=1,0,IF(B201<>\"\",(M201+N201)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G201), 0.5*Term*aprem)*(1+Indexation*(B201-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B201, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B201<>\"\",AQ201*VLOOKUP(Age+'4%_Excl_ST'!B201-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B201<>\"\",B201<=Term),IF(C201<61,Charges!$C$31,W200*(1+(B201<>B200)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,R201+CR200-BB200),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,IF(C201=Input!$O$18,Input!$O$19,R201+CR200-Z201-BE200)),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,CI201+CJ201,AB201*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK201+CL201,( 1-(1-CW201)^(1/12))*(AC201))","v":{"$error":"#VALUE!"}},{"$f":"AC201*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM201+CN201,MAX(AC201-AG201,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B201<>\"\",((Flat_Extra/1000)/12)*AQ201*AO201+Input!$H$34*V201*AP201,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B201<>\"\",IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B201<>\"\",B201<=Term-3),MIN(AU201,Charges!$H$11),0)","v":0},{"$f":"IF(C201=1,MIN(AV201,AW201),IF(AV201=0,0,MIN(AW201-AY200,IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$I$100,5)/Mode,0))))*(B201<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",IF(BH201>0,IF(AH202<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,MIN(IF(MOD(C201,12)=0,VLOOKUP(B201,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM201,AH201),AH201-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C201<60,0,IF(MOD(C201,12)=0,(BC201<60)*SUM(INDIRECT($BF$7&(C201+11)&\":\"&$BF$7&C200))+(BC201>=60)*SUMPRODUCT($BD$12:BD201,$BE$12:$BE201),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,IF(MOD(C201,12)=0,VLOOKUP(B201,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B201<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B201<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B201<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B201<=Charges!$C$88),0)","v":0},{"$f":"IF(B201<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B201<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW201*BY201*Input!$H$35+BX201*BZ201*Input!$H$36","v":0},0,{"$f":"CB201*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM200+IF(MOD(C201-1,12)=0,CN200,0)-BE200,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C201-1,12)=0,H201*D201,CN200),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG201-(B201>PPT)*Z201)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH201-(B201<=PPT)*Z201)*(1+Charges!$D$10),0)","v":0},{"$f":"CI201*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ201-CL201-(B201<=PPT)*AF201*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C201=\"\",MOD(C201-1,12)=0,B201>PPT),0%,100%/12+CO200),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B201>PPT),0%,100%-CO201)","v":0},{"$f":"IF(B201>=Charges!$B$68,IF(MOD(C201,12)=0,(Loyalty_Bonus+Charges!$C$69*(B201-11))*AH201,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B202<>\"\", B202<=10),VLOOKUP(B202,Charges!$C$40:$F$50, 4, 0), IF(AND(B202<>\"\", B202 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B202=Charges!$B$68,B202=Charges!$B$69,B202=Charges!$B$70),IF(MOD(C202,12)=0,VLOOKUP(B202,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B202=1,0,IF(B202<>\"\",(M202+N202)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G202), 0.5*Term*aprem)*(1+Indexation*(B202-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B202, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B202<>\"\",AQ202*VLOOKUP(Age+'4%_Excl_ST'!B202-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B202<>\"\",B202<=Term),IF(C202<61,Charges!$C$31,W201*(1+(B202<>B201)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,R202+CR201-BB201),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,IF(C202=Input!$O$18,Input!$O$19,R202+CR201-Z202-BE201)),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,CI202+CJ202,AB202*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK202+CL202,( 1-(1-CW202)^(1/12))*(AC202))","v":{"$error":"#VALUE!"}},{"$f":"AC202*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM202+CN202,MAX(AC202-AG202,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B202<>\"\",((Flat_Extra/1000)/12)*AQ202*AO202+Input!$H$34*V202*AP202,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B202<>\"\",IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B202<>\"\",B202<=Term-3),MIN(AU202,Charges!$H$11),0)","v":0},{"$f":"IF(C202=1,MIN(AV202,AW202),IF(AV202=0,0,MIN(AW202-AY201,IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$I$100,5)/Mode,0))))*(B202<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",IF(BH202>0,IF(AH203<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,MIN(IF(MOD(C202,12)=0,VLOOKUP(B202,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM202,AH202),AH202-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C202<60,0,IF(MOD(C202,12)=0,(BC202<60)*SUM(INDIRECT($BF$7&(C202+11)&\":\"&$BF$7&C201))+(BC202>=60)*SUMPRODUCT($BD$12:BD202,$BE$12:$BE202),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,IF(MOD(C202,12)=0,VLOOKUP(B202,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B202<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B202<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B202<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B202<=Charges!$C$88),0)","v":0},{"$f":"IF(B202<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B202<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW202*BY202*Input!$H$35+BX202*BZ202*Input!$H$36","v":0},0,{"$f":"CB202*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM201+IF(MOD(C202-1,12)=0,CN201,0)-BE201,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C202-1,12)=0,H202*D202,CN201),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG202-(B202>PPT)*Z202)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH202-(B202<=PPT)*Z202)*(1+Charges!$D$10),0)","v":0},{"$f":"CI202*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ202-CL202-(B202<=PPT)*AF202*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C202=\"\",MOD(C202-1,12)=0,B202>PPT),0%,100%/12+CO201),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B202>PPT),0%,100%-CO202)","v":0},{"$f":"IF(B202>=Charges!$B$68,IF(MOD(C202,12)=0,(Loyalty_Bonus+Charges!$C$69*(B202-11))*AH202,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B203<>\"\", B203<=10),VLOOKUP(B203,Charges!$C$40:$F$50, 4, 0), IF(AND(B203<>\"\", B203 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B203=Charges!$B$68,B203=Charges!$B$69,B203=Charges!$B$70),IF(MOD(C203,12)=0,VLOOKUP(B203,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B203=1,0,IF(B203<>\"\",(M203+N203)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G203), 0.5*Term*aprem)*(1+Indexation*(B203-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B203, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B203<>\"\",AQ203*VLOOKUP(Age+'4%_Excl_ST'!B203-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B203<>\"\",B203<=Term),IF(C203<61,Charges!$C$31,W202*(1+(B203<>B202)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,R203+CR202-BB202),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,IF(C203=Input!$O$18,Input!$O$19,R203+CR202-Z203-BE202)),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,CI203+CJ203,AB203*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK203+CL203,( 1-(1-CW203)^(1/12))*(AC203))","v":{"$error":"#VALUE!"}},{"$f":"AC203*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM203+CN203,MAX(AC203-AG203,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B203<>\"\",((Flat_Extra/1000)/12)*AQ203*AO203+Input!$H$34*V203*AP203,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B203<>\"\",IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B203<>\"\",B203<=Term-3),MIN(AU203,Charges!$H$11),0)","v":0},{"$f":"IF(C203=1,MIN(AV203,AW203),IF(AV203=0,0,MIN(AW203-AY202,IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$I$100,5)/Mode,0))))*(B203<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",IF(BH203>0,IF(AH204<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,MIN(IF(MOD(C203,12)=0,VLOOKUP(B203,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM203,AH203),AH203-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C203<60,0,IF(MOD(C203,12)=0,(BC203<60)*SUM(INDIRECT($BF$7&(C203+11)&\":\"&$BF$7&C202))+(BC203>=60)*SUMPRODUCT($BD$12:BD203,$BE$12:$BE203),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,IF(MOD(C203,12)=0,VLOOKUP(B203,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B203<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B203<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B203<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B203<=Charges!$C$88),0)","v":0},{"$f":"IF(B203<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B203<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW203*BY203*Input!$H$35+BX203*BZ203*Input!$H$36","v":0},0,{"$f":"CB203*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM202+IF(MOD(C203-1,12)=0,CN202,0)-BE202,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C203-1,12)=0,H203*D203,CN202),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG203-(B203>PPT)*Z203)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH203-(B203<=PPT)*Z203)*(1+Charges!$D$10),0)","v":0},{"$f":"CI203*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ203-CL203-(B203<=PPT)*AF203*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C203=\"\",MOD(C203-1,12)=0,B203>PPT),0%,100%/12+CO202),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B203>PPT),0%,100%-CO203)","v":0},{"$f":"IF(B203>=Charges!$B$68,IF(MOD(C203,12)=0,(Loyalty_Bonus+Charges!$C$69*(B203-11))*AH203,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C203<=Term*12,C203+1,\"\")","v":""},{"$f":"IFERROR(IF(C204<>\"\",IF(AND(MOD(C204-1,12/Mode)=0,B204<=Term),Prem/Mode,0),\"\")*A204, 0)","v":0},{"$f":"IFERROR(IF(B204<>\"\",(aprem),\"\")*A204, 0)","v":0},{"$f":"IF(B204<>\"\",AX204,\"\")","v":""},{"$f":"IF(B204<>\"\",D204+F204,\"\")","v":""},{"$f":"IF(AND(B204<>\"\", B204<=10),VLOOKUP(B204,Charges!$C$40:$F$50, 4, 0), IF(AND(B204<>\"\", B204 >10), 100%, 0))","v":0},0,{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12)=0,G204,G204+J203),\"\")","v":""},{"$f":"IFERROR(D204*H204, 0)","v":0},{"$f":"IF(B204<>\"\",(G204-K204)*Service_tax,0)*0","v":0},0,{"$f":"IF(OR(B204=Charges!$B$68,B204=Charges!$B$69,B204=Charges!$B$70),IF(MOD(C204,12)=0,VLOOKUP(B204,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B204<>\"\",G204-K204,\"\")","v":""},{"$f":"IF(B204<>\"\",G204-M204,\"\")","v":""},{"$f":"IF(B204=1,0,IF(B204<>\"\",(M204+N204)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B204<>\"\",M204-Q204,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G204), 0.5*Term*aprem)*(1+Indexation*(B204-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E204/1000*(B204<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B204<>\"\",AQ204*VLOOKUP(Age+'4%_Excl_ST'!B204-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B204<>\"\",B204<=Term),IF(C204<61,Charges!$C$31,W203*(1+(B204<>B203)*Charges!$C$32))),500)","v":0},{"$f":"IF(B204<>\"\",W204*Service_tax,0)*0","v":0},{"$f":"W204+X204","v":0},"",{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,R204+CR203-BB203),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,IF(C204=Input!$O$18,Input!$O$19,R204+CR203-Z204-BE203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,CI204+CJ204,AB204*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK204+CL204,( 1-(1-CW204)^(1/12))*(AC204))","v":{"$error":"#VALUE!"}},{"$f":"AC204*Charges!$D$28/12","v":0},{"$f":"AD204*Service_tax*0","v":{"$error":"#VALUE!"}},{"$f":"AD204+AF204","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM204+CN204,MAX(AC204-AG204,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",S204,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B204<>\"\",B204<=Term),CR204-AM204,0)","v":0},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B204<>\"\",((Flat_Extra/1000)/12)*AQ204*AO204+Input!$H$34*V204*AP204,\"\")","v":""},{"$f":"IF(B204<>\"\",Service_tax*(V204+AR204+CB204),\"\")*0","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(L204+X204+AF204+AS204, 0)","v":0},{"$f":"IF(B204<>\"\",D204+AU203,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B204<>\"\",B204<=Term-3),MIN(AU204,Charges!$H$11),0)","v":0},{"$f":"IF(C204=1,MIN(AV204,AW204),IF(AV204=0,0,MIN(AW204-AY203,IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$I$100,5)/Mode,0))))*(B204<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C204=1,AX204,AX204+AY203)*(B204<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(BH204>0,IF(AH205<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B204<>\"\",AZ204,0)","v":0},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,MIN(IF(MOD(C204,12)=0,VLOOKUP(B204,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM204,AH204),AH204-Charges!$D$73*aprem)))),0),0)*0","v":0},{"$f":"IF(B204<>\"\",Age+B204-1,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(BC204+2>60,1,0),\"\")","v":""},{"$f":"IF(B204<>\"\",BB204,0)","v":0},{"$f":"IF(C204<60,0,IF(MOD(C204,12)=0,(BC204<60)*SUM(INDIRECT($BF$7&(C204+11)&\":\"&$BF$7&C203))+(BC204>=60)*SUMPRODUCT($BD$12:BD204,$BE$12:$BE204),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(C204<=60,AI204,IF(MOD(C204,12)=0,AI204-BF204*0,BG203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,IF(MOD(C204,12)=0,VLOOKUP(B204,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH204","v":{"$error":"#VALUE!"}},{"$f":"IF(A204=1,-G204,0)+IF(C204=Term*12+1,BI203)+BB204","v":0},null,null,null,null,{"$f":"IF(B204>PPT, 0,PPT-B204)","v":0},{"$f":"IF(B204>=Term, 1,MIN(Term-B204+1,10))","v":1},{"$f":"10%*SA*(B204<=Term)","v":0},0,null,null,{"$f":"Charges!$C$82/12*(B204<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B204<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B204<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B204<=Charges!$C$88),0)","v":0},{"$f":"IF(B204<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B204<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW204*BY204*Input!$H$35+BX204*BZ204*Input!$H$36","v":0},0,{"$f":"CB204*Charges!$C$6","v":0},{"$f":"CB204+CC204","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM203+IF(MOD(C204-1,12)=0,CN203,0)-BE203,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C204-1,12)=0,H204*D204,CN203),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG204-(B204>PPT)*Z204)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH204-(B204<=PPT)*Z204)*(1+Charges!$D$10),0)","v":0},{"$f":"CI204*Charges!$C$22/12","v":0},0,{"$f":"CI204-CK204+CQ203-(B204>PPT)*AF204","v":{"$error":"#VALUE!"}},{"$f":"CJ204-CL204-(B204<=PPT)*AF204*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C204=\"\",MOD(C204-1,12)=0,B204>PPT),0%,100%/12+CO203),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B204>PPT),0%,100%-CO204)","v":0},{"$f":"IF(B204>=Charges!$B$68,IF(MOD(C204,12)=0,(Loyalty_Bonus+Charges!$C$69*(B204-11))*AH204,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B204 >8, avg_fmc_dfa2, IF(Term-B204 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B204 >16, avg_fmc_dfa6, IF(Term-B204 > 11, avg_fmc_dfa7,IF(Term-B204 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU204, CV204)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B205<>\"\",IF(C205<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B204<=Term,INT((C205-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B205<>\"\", B205<=10),VLOOKUP(B205,Charges!$C$40:$F$50, 4, 0), IF(AND(B205<>\"\", B205 >10), 100%, 0))","v":0},{"$f":"IF(D205<>0,(D205*H205)/(D205),0)","v":0},"",0,0,{"$f":"K205-L205","v":0},{"$f":"IF(OR(B205=Charges!$B$68,B205=Charges!$B$69,B205=Charges!$B$70),IF(MOD(C205,12)=0,VLOOKUP(B205,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B205=1,0,IF(B205<>\"\",(M205+N205)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G205), 0.5*Term*aprem)*(1+Indexation*(B205-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B205, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B205<>\"\",AQ205*VLOOKUP(Age+'4%_Excl_ST'!B205-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B205<>\"\",B205<=Term),IF(C205<61,Charges!$C$31,W204*(1+(B205<>B204)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B205<>\"\",V205+Y205+AS205+AR205+CB205,\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,R205+CR204-BB204),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,IF(C205=Input!$O$18,Input!$O$19,R205+CR204-Z205-BE204)),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,CI205+CJ205,AB205*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK205+CL205,( 1-(1-CW205)^(1/12))*(AC205))","v":{"$error":"#VALUE!"}},{"$f":"AC205*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM205+CN205,MAX(AC205-AG205,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",MIN(E205*AJ205,CR205*AK205,AL205),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S205+T205+U205","v":0},{"$f":"IF(B205<>\"\",((Flat_Extra/1000)/12)*AQ205*AO205+Input!$H$34*V205*AP205,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B205<>\"\",IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B205<>\"\",B205<=Term-3),MIN(AU205,Charges!$H$11),0)","v":0},{"$f":"IF(C205=1,MIN(AV205,AW205),IF(AV205=0,0,MIN(AW205-AY204,IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$I$100,5)/Mode,0))))*(B205<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",IF(BH205>0,IF(AH206<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,MIN(IF(MOD(C205,12)=0,VLOOKUP(B205,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM205,AH205),AH205-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C205<60,0,IF(MOD(C205,12)=0,(BC205<60)*SUM(INDIRECT($BF$7&(C205+11)&\":\"&$BF$7&C204))+(BC205>=60)*SUMPRODUCT($BD$12:BD205,$BE$12:$BE205),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,IF(MOD(C205,12)=0,VLOOKUP(B205,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,{"$f":"E205","v":0},null,null,{"$f":"Charges!$C$82/12*(B205<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B205<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B205<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B205<=Charges!$C$88),0)","v":0},{"$f":"IF(B205<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B205<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW205*BY205*Input!$H$35+BX205*BZ205*Input!$H$36","v":0},{"$f":"BW205+CA205+BX205","v":0},{"$f":"CB205*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM204+IF(MOD(C205-1,12)=0,CN204,0)-BE204,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C205-1,12)=0,H205*D205,CN204),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG205-(B205>PPT)*Z205)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH205-(B205<=PPT)*Z205)*(1+Charges!$D$10),0)","v":0},{"$f":"CI205*Charges!$C$22/12","v":0},{"$f":"CJ205*SUMPRODUCT($CO$11:$CP$11,CO205:CP205)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ205-CL205-(B205<=PPT)*AF205*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C205=\"\",MOD(C205-1,12)=0,B205>PPT),0%,100%/12+CO204),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B205>PPT),0%,100%-CO205)","v":0},{"$f":"IF(B205>=Charges!$B$68,IF(MOD(C205,12)=0,(Loyalty_Bonus+Charges!$C$69*(B205-11))*AH205,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH205 +CQ205","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B206<>\"\", B206<=10),VLOOKUP(B206,Charges!$C$40:$F$50, 4, 0), IF(AND(B206<>\"\", B206 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B206=Charges!$B$68,B206=Charges!$B$69,B206=Charges!$B$70),IF(MOD(C206,12)=0,VLOOKUP(B206,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B206=1,0,IF(B206<>\"\",(M206+N206)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G206), 0.5*Term*aprem)*(1+Indexation*(B206-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B206, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B206<>\"\",AQ206*VLOOKUP(Age+'4%_Excl_ST'!B206-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B206<>\"\",B206<=Term),IF(C206<61,Charges!$C$31,W205*(1+(B206<>B205)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,R206+CR205-BB205),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,IF(C206=Input!$O$18,Input!$O$19,R206+CR205-Z206-BE205)),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,CI206+CJ206,AB206*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK206+CL206,( 1-(1-CW206)^(1/12))*(AC206))","v":{"$error":"#VALUE!"}},{"$f":"AC206*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM206+CN206,MAX(AC206-AG206,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B206<>\"\",((Flat_Extra/1000)/12)*AQ206*AO206+Input!$H$34*V206*AP206,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B206<>\"\",IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B206<>\"\",B206<=Term-3),MIN(AU206,Charges!$H$11),0)","v":0},{"$f":"IF(C206=1,MIN(AV206,AW206),IF(AV206=0,0,MIN(AW206-AY205,IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$I$100,5)/Mode,0))))*(B206<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",IF(BH206>0,IF(AH207<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,MIN(IF(MOD(C206,12)=0,VLOOKUP(B206,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM206,AH206),AH206-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C206<60,0,IF(MOD(C206,12)=0,(BC206<60)*SUM(INDIRECT($BF$7&(C206+11)&\":\"&$BF$7&C205))+(BC206>=60)*SUMPRODUCT($BD$12:BD206,$BE$12:$BE206),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,IF(MOD(C206,12)=0,VLOOKUP(B206,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B206<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B206<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B206<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B206<=Charges!$C$88),0)","v":0},{"$f":"IF(B206<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B206<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW206*BY206*Input!$H$35+BX206*BZ206*Input!$H$36","v":0},0,{"$f":"CB206*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM205+IF(MOD(C206-1,12)=0,CN205,0)-BE205,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C206-1,12)=0,H206*D206,CN205),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG206-(B206>PPT)*Z206)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH206-(B206<=PPT)*Z206)*(1+Charges!$D$10),0)","v":0},{"$f":"CI206*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ206-CL206-(B206<=PPT)*AF206*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C206=\"\",MOD(C206-1,12)=0,B206>PPT),0%,100%/12+CO205),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B206>PPT),0%,100%-CO206)","v":0},{"$f":"IF(B206>=Charges!$B$68,IF(MOD(C206,12)=0,(Loyalty_Bonus+Charges!$C$69*(B206-11))*AH206,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B207<>\"\", B207<=10),VLOOKUP(B207,Charges!$C$40:$F$50, 4, 0), IF(AND(B207<>\"\", B207 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B207=Charges!$B$68,B207=Charges!$B$69,B207=Charges!$B$70),IF(MOD(C207,12)=0,VLOOKUP(B207,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B207=1,0,IF(B207<>\"\",(M207+N207)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G207), 0.5*Term*aprem)*(1+Indexation*(B207-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B207, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B207<>\"\",AQ207*VLOOKUP(Age+'4%_Excl_ST'!B207-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B207<>\"\",B207<=Term),IF(C207<61,Charges!$C$31,W206*(1+(B207<>B206)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,R207+CR206-BB206),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,IF(C207=Input!$O$18,Input!$O$19,R207+CR206-Z207-BE206)),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,CI207+CJ207,AB207*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK207+CL207,( 1-(1-CW207)^(1/12))*(AC207))","v":{"$error":"#VALUE!"}},{"$f":"AC207*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM207+CN207,MAX(AC207-AG207,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B207<>\"\",((Flat_Extra/1000)/12)*AQ207*AO207+Input!$H$34*V207*AP207,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B207<>\"\",IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B207<>\"\",B207<=Term-3),MIN(AU207,Charges!$H$11),0)","v":0},{"$f":"IF(C207=1,MIN(AV207,AW207),IF(AV207=0,0,MIN(AW207-AY206,IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$I$100,5)/Mode,0))))*(B207<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",IF(BH207>0,IF(AH208<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,MIN(IF(MOD(C207,12)=0,VLOOKUP(B207,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM207,AH207),AH207-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C207<60,0,IF(MOD(C207,12)=0,(BC207<60)*SUM(INDIRECT($BF$7&(C207+11)&\":\"&$BF$7&C206))+(BC207>=60)*SUMPRODUCT($BD$12:BD207,$BE$12:$BE207),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,IF(MOD(C207,12)=0,VLOOKUP(B207,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B207<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B207<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B207<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B207<=Charges!$C$88),0)","v":0},{"$f":"IF(B207<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B207<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW207*BY207*Input!$H$35+BX207*BZ207*Input!$H$36","v":0},0,{"$f":"CB207*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM206+IF(MOD(C207-1,12)=0,CN206,0)-BE206,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C207-1,12)=0,H207*D207,CN206),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG207-(B207>PPT)*Z207)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH207-(B207<=PPT)*Z207)*(1+Charges!$D$10),0)","v":0},{"$f":"CI207*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ207-CL207-(B207<=PPT)*AF207*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C207=\"\",MOD(C207-1,12)=0,B207>PPT),0%,100%/12+CO206),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B207>PPT),0%,100%-CO207)","v":0},{"$f":"IF(B207>=Charges!$B$68,IF(MOD(C207,12)=0,(Loyalty_Bonus+Charges!$C$69*(B207-11))*AH207,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B208<>\"\", B208<=10),VLOOKUP(B208,Charges!$C$40:$F$50, 4, 0), IF(AND(B208<>\"\", B208 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B208=Charges!$B$68,B208=Charges!$B$69,B208=Charges!$B$70),IF(MOD(C208,12)=0,VLOOKUP(B208,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B208=1,0,IF(B208<>\"\",(M208+N208)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G208), 0.5*Term*aprem)*(1+Indexation*(B208-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B208, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B208<>\"\",AQ208*VLOOKUP(Age+'4%_Excl_ST'!B208-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B208<>\"\",B208<=Term),IF(C208<61,Charges!$C$31,W207*(1+(B208<>B207)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,R208+CR207-BB207),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,IF(C208=Input!$O$18,Input!$O$19,R208+CR207-Z208-BE207)),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,CI208+CJ208,AB208*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK208+CL208,( 1-(1-CW208)^(1/12))*(AC208))","v":{"$error":"#VALUE!"}},{"$f":"AC208*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM208+CN208,MAX(AC208-AG208,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B208<>\"\",((Flat_Extra/1000)/12)*AQ208*AO208+Input!$H$34*V208*AP208,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B208<>\"\",IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B208<>\"\",B208<=Term-3),MIN(AU208,Charges!$H$11),0)","v":0},{"$f":"IF(C208=1,MIN(AV208,AW208),IF(AV208=0,0,MIN(AW208-AY207,IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$I$100,5)/Mode,0))))*(B208<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",IF(BH208>0,IF(AH209<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,MIN(IF(MOD(C208,12)=0,VLOOKUP(B208,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM208,AH208),AH208-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C208<60,0,IF(MOD(C208,12)=0,(BC208<60)*SUM(INDIRECT($BF$7&(C208+11)&\":\"&$BF$7&C207))+(BC208>=60)*SUMPRODUCT($BD$12:BD208,$BE$12:$BE208),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,IF(MOD(C208,12)=0,VLOOKUP(B208,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B208<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B208<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B208<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B208<=Charges!$C$88),0)","v":0},{"$f":"IF(B208<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B208<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW208*BY208*Input!$H$35+BX208*BZ208*Input!$H$36","v":0},0,{"$f":"CB208*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM207+IF(MOD(C208-1,12)=0,CN207,0)-BE207,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C208-1,12)=0,H208*D208,CN207),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG208-(B208>PPT)*Z208)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH208-(B208<=PPT)*Z208)*(1+Charges!$D$10),0)","v":0},{"$f":"CI208*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ208-CL208-(B208<=PPT)*AF208*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C208=\"\",MOD(C208-1,12)=0,B208>PPT),0%,100%/12+CO207),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B208>PPT),0%,100%-CO208)","v":0},{"$f":"IF(B208>=Charges!$B$68,IF(MOD(C208,12)=0,(Loyalty_Bonus+Charges!$C$69*(B208-11))*AH208,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B209<>\"\", B209<=10),VLOOKUP(B209,Charges!$C$40:$F$50, 4, 0), IF(AND(B209<>\"\", B209 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B209=Charges!$B$68,B209=Charges!$B$69,B209=Charges!$B$70),IF(MOD(C209,12)=0,VLOOKUP(B209,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B209=1,0,IF(B209<>\"\",(M209+N209)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G209), 0.5*Term*aprem)*(1+Indexation*(B209-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B209, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B209<>\"\",AQ209*VLOOKUP(Age+'4%_Excl_ST'!B209-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B209<>\"\",B209<=Term),IF(C209<61,Charges!$C$31,W208*(1+(B209<>B208)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,R209+CR208-BB208),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,IF(C209=Input!$O$18,Input!$O$19,R209+CR208-Z209-BE208)),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,CI209+CJ209,AB209*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK209+CL209,( 1-(1-CW209)^(1/12))*(AC209))","v":{"$error":"#VALUE!"}},{"$f":"AC209*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM209+CN209,MAX(AC209-AG209,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B209<>\"\",((Flat_Extra/1000)/12)*AQ209*AO209+Input!$H$34*V209*AP209,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B209<>\"\",IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B209<>\"\",B209<=Term-3),MIN(AU209,Charges!$H$11),0)","v":0},{"$f":"IF(C209=1,MIN(AV209,AW209),IF(AV209=0,0,MIN(AW209-AY208,IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$I$100,5)/Mode,0))))*(B209<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",IF(BH209>0,IF(AH210<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,MIN(IF(MOD(C209,12)=0,VLOOKUP(B209,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM209,AH209),AH209-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C209<60,0,IF(MOD(C209,12)=0,(BC209<60)*SUM(INDIRECT($BF$7&(C209+11)&\":\"&$BF$7&C208))+(BC209>=60)*SUMPRODUCT($BD$12:BD209,$BE$12:$BE209),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,IF(MOD(C209,12)=0,VLOOKUP(B209,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B209<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B209<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B209<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B209<=Charges!$C$88),0)","v":0},{"$f":"IF(B209<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B209<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW209*BY209*Input!$H$35+BX209*BZ209*Input!$H$36","v":0},0,{"$f":"CB209*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM208+IF(MOD(C209-1,12)=0,CN208,0)-BE208,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C209-1,12)=0,H209*D209,CN208),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG209-(B209>PPT)*Z209)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH209-(B209<=PPT)*Z209)*(1+Charges!$D$10),0)","v":0},{"$f":"CI209*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ209-CL209-(B209<=PPT)*AF209*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C209=\"\",MOD(C209-1,12)=0,B209>PPT),0%,100%/12+CO208),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B209>PPT),0%,100%-CO209)","v":0},{"$f":"IF(B209>=Charges!$B$68,IF(MOD(C209,12)=0,(Loyalty_Bonus+Charges!$C$69*(B209-11))*AH209,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B210<>\"\", B210<=10),VLOOKUP(B210,Charges!$C$40:$F$50, 4, 0), IF(AND(B210<>\"\", B210 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B210=Charges!$B$68,B210=Charges!$B$69,B210=Charges!$B$70),IF(MOD(C210,12)=0,VLOOKUP(B210,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B210=1,0,IF(B210<>\"\",(M210+N210)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G210), 0.5*Term*aprem)*(1+Indexation*(B210-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B210, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B210<>\"\",AQ210*VLOOKUP(Age+'4%_Excl_ST'!B210-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B210<>\"\",B210<=Term),IF(C210<61,Charges!$C$31,W209*(1+(B210<>B209)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,R210+CR209-BB209),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,IF(C210=Input!$O$18,Input!$O$19,R210+CR209-Z210-BE209)),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,CI210+CJ210,AB210*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK210+CL210,( 1-(1-CW210)^(1/12))*(AC210))","v":{"$error":"#VALUE!"}},{"$f":"AC210*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM210+CN210,MAX(AC210-AG210,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B210<>\"\",((Flat_Extra/1000)/12)*AQ210*AO210+Input!$H$34*V210*AP210,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B210<>\"\",IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B210<>\"\",B210<=Term-3),MIN(AU210,Charges!$H$11),0)","v":0},{"$f":"IF(C210=1,MIN(AV210,AW210),IF(AV210=0,0,MIN(AW210-AY209,IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$I$100,5)/Mode,0))))*(B210<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",IF(BH210>0,IF(AH211<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,MIN(IF(MOD(C210,12)=0,VLOOKUP(B210,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM210,AH210),AH210-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C210<60,0,IF(MOD(C210,12)=0,(BC210<60)*SUM(INDIRECT($BF$7&(C210+11)&\":\"&$BF$7&C209))+(BC210>=60)*SUMPRODUCT($BD$12:BD210,$BE$12:$BE210),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,IF(MOD(C210,12)=0,VLOOKUP(B210,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B210<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B210<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B210<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B210<=Charges!$C$88),0)","v":0},{"$f":"IF(B210<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B210<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW210*BY210*Input!$H$35+BX210*BZ210*Input!$H$36","v":0},0,{"$f":"CB210*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM209+IF(MOD(C210-1,12)=0,CN209,0)-BE209,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C210-1,12)=0,H210*D210,CN209),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG210-(B210>PPT)*Z210)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH210-(B210<=PPT)*Z210)*(1+Charges!$D$10),0)","v":0},{"$f":"CI210*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ210-CL210-(B210<=PPT)*AF210*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C210=\"\",MOD(C210-1,12)=0,B210>PPT),0%,100%/12+CO209),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B210>PPT),0%,100%-CO210)","v":0},{"$f":"IF(B210>=Charges!$B$68,IF(MOD(C210,12)=0,(Loyalty_Bonus+Charges!$C$69*(B210-11))*AH210,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B211<>\"\", B211<=10),VLOOKUP(B211,Charges!$C$40:$F$50, 4, 0), IF(AND(B211<>\"\", B211 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B211=Charges!$B$68,B211=Charges!$B$69,B211=Charges!$B$70),IF(MOD(C211,12)=0,VLOOKUP(B211,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B211=1,0,IF(B211<>\"\",(M211+N211)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G211), 0.5*Term*aprem)*(1+Indexation*(B211-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B211, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B211<>\"\",AQ211*VLOOKUP(Age+'4%_Excl_ST'!B211-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B211<>\"\",B211<=Term),IF(C211<61,Charges!$C$31,W210*(1+(B211<>B210)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,R211+CR210-BB210),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,IF(C211=Input!$O$18,Input!$O$19,R211+CR210-Z211-BE210)),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,CI211+CJ211,AB211*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK211+CL211,( 1-(1-CW211)^(1/12))*(AC211))","v":{"$error":"#VALUE!"}},{"$f":"AC211*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM211+CN211,MAX(AC211-AG211,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B211<>\"\",((Flat_Extra/1000)/12)*AQ211*AO211+Input!$H$34*V211*AP211,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B211<>\"\",IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B211<>\"\",B211<=Term-3),MIN(AU211,Charges!$H$11),0)","v":0},{"$f":"IF(C211=1,MIN(AV211,AW211),IF(AV211=0,0,MIN(AW211-AY210,IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$I$100,5)/Mode,0))))*(B211<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",IF(BH211>0,IF(AH212<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,MIN(IF(MOD(C211,12)=0,VLOOKUP(B211,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM211,AH211),AH211-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C211<60,0,IF(MOD(C211,12)=0,(BC211<60)*SUM(INDIRECT($BF$7&(C211+11)&\":\"&$BF$7&C210))+(BC211>=60)*SUMPRODUCT($BD$12:BD211,$BE$12:$BE211),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,IF(MOD(C211,12)=0,VLOOKUP(B211,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B211<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B211<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B211<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B211<=Charges!$C$88),0)","v":0},{"$f":"IF(B211<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B211<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW211*BY211*Input!$H$35+BX211*BZ211*Input!$H$36","v":0},0,{"$f":"CB211*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM210+IF(MOD(C211-1,12)=0,CN210,0)-BE210,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C211-1,12)=0,H211*D211,CN210),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG211-(B211>PPT)*Z211)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH211-(B211<=PPT)*Z211)*(1+Charges!$D$10),0)","v":0},{"$f":"CI211*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ211-CL211-(B211<=PPT)*AF211*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C211=\"\",MOD(C211-1,12)=0,B211>PPT),0%,100%/12+CO210),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B211>PPT),0%,100%-CO211)","v":0},{"$f":"IF(B211>=Charges!$B$68,IF(MOD(C211,12)=0,(Loyalty_Bonus+Charges!$C$69*(B211-11))*AH211,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B212<>\"\", B212<=10),VLOOKUP(B212,Charges!$C$40:$F$50, 4, 0), IF(AND(B212<>\"\", B212 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B212=Charges!$B$68,B212=Charges!$B$69,B212=Charges!$B$70),IF(MOD(C212,12)=0,VLOOKUP(B212,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B212=1,0,IF(B212<>\"\",(M212+N212)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G212), 0.5*Term*aprem)*(1+Indexation*(B212-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B212, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B212<>\"\",AQ212*VLOOKUP(Age+'4%_Excl_ST'!B212-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B212<>\"\",B212<=Term),IF(C212<61,Charges!$C$31,W211*(1+(B212<>B211)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,R212+CR211-BB211),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,IF(C212=Input!$O$18,Input!$O$19,R212+CR211-Z212-BE211)),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,CI212+CJ212,AB212*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK212+CL212,( 1-(1-CW212)^(1/12))*(AC212))","v":{"$error":"#VALUE!"}},{"$f":"AC212*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM212+CN212,MAX(AC212-AG212,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B212<>\"\",((Flat_Extra/1000)/12)*AQ212*AO212+Input!$H$34*V212*AP212,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B212<>\"\",IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B212<>\"\",B212<=Term-3),MIN(AU212,Charges!$H$11),0)","v":0},{"$f":"IF(C212=1,MIN(AV212,AW212),IF(AV212=0,0,MIN(AW212-AY211,IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$I$100,5)/Mode,0))))*(B212<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",IF(BH212>0,IF(AH213<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,MIN(IF(MOD(C212,12)=0,VLOOKUP(B212,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM212,AH212),AH212-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C212<60,0,IF(MOD(C212,12)=0,(BC212<60)*SUM(INDIRECT($BF$7&(C212+11)&\":\"&$BF$7&C211))+(BC212>=60)*SUMPRODUCT($BD$12:BD212,$BE$12:$BE212),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,IF(MOD(C212,12)=0,VLOOKUP(B212,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B212<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B212<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B212<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B212<=Charges!$C$88),0)","v":0},{"$f":"IF(B212<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B212<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW212*BY212*Input!$H$35+BX212*BZ212*Input!$H$36","v":0},0,{"$f":"CB212*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM211+IF(MOD(C212-1,12)=0,CN211,0)-BE211,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C212-1,12)=0,H212*D212,CN211),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG212-(B212>PPT)*Z212)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH212-(B212<=PPT)*Z212)*(1+Charges!$D$10),0)","v":0},{"$f":"CI212*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ212-CL212-(B212<=PPT)*AF212*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C212=\"\",MOD(C212-1,12)=0,B212>PPT),0%,100%/12+CO211),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B212>PPT),0%,100%-CO212)","v":0},{"$f":"IF(B212>=Charges!$B$68,IF(MOD(C212,12)=0,(Loyalty_Bonus+Charges!$C$69*(B212-11))*AH212,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B213<>\"\", B213<=10),VLOOKUP(B213,Charges!$C$40:$F$50, 4, 0), IF(AND(B213<>\"\", B213 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B213=Charges!$B$68,B213=Charges!$B$69,B213=Charges!$B$70),IF(MOD(C213,12)=0,VLOOKUP(B213,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B213=1,0,IF(B213<>\"\",(M213+N213)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G213), 0.5*Term*aprem)*(1+Indexation*(B213-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B213, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B213<>\"\",AQ213*VLOOKUP(Age+'4%_Excl_ST'!B213-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B213<>\"\",B213<=Term),IF(C213<61,Charges!$C$31,W212*(1+(B213<>B212)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,R213+CR212-BB212),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,IF(C213=Input!$O$18,Input!$O$19,R213+CR212-Z213-BE212)),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,CI213+CJ213,AB213*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK213+CL213,( 1-(1-CW213)^(1/12))*(AC213))","v":{"$error":"#VALUE!"}},{"$f":"AC213*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM213+CN213,MAX(AC213-AG213,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B213<>\"\",((Flat_Extra/1000)/12)*AQ213*AO213+Input!$H$34*V213*AP213,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B213<>\"\",IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B213<>\"\",B213<=Term-3),MIN(AU213,Charges!$H$11),0)","v":0},{"$f":"IF(C213=1,MIN(AV213,AW213),IF(AV213=0,0,MIN(AW213-AY212,IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$I$100,5)/Mode,0))))*(B213<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",IF(BH213>0,IF(AH214<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,MIN(IF(MOD(C213,12)=0,VLOOKUP(B213,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM213,AH213),AH213-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C213<60,0,IF(MOD(C213,12)=0,(BC213<60)*SUM(INDIRECT($BF$7&(C213+11)&\":\"&$BF$7&C212))+(BC213>=60)*SUMPRODUCT($BD$12:BD213,$BE$12:$BE213),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,IF(MOD(C213,12)=0,VLOOKUP(B213,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B213<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B213<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B213<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B213<=Charges!$C$88),0)","v":0},{"$f":"IF(B213<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B213<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW213*BY213*Input!$H$35+BX213*BZ213*Input!$H$36","v":0},0,{"$f":"CB213*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM212+IF(MOD(C213-1,12)=0,CN212,0)-BE212,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C213-1,12)=0,H213*D213,CN212),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG213-(B213>PPT)*Z213)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH213-(B213<=PPT)*Z213)*(1+Charges!$D$10),0)","v":0},{"$f":"CI213*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ213-CL213-(B213<=PPT)*AF213*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C213=\"\",MOD(C213-1,12)=0,B213>PPT),0%,100%/12+CO212),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B213>PPT),0%,100%-CO213)","v":0},{"$f":"IF(B213>=Charges!$B$68,IF(MOD(C213,12)=0,(Loyalty_Bonus+Charges!$C$69*(B213-11))*AH213,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B214<>\"\", B214<=10),VLOOKUP(B214,Charges!$C$40:$F$50, 4, 0), IF(AND(B214<>\"\", B214 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B214=Charges!$B$68,B214=Charges!$B$69,B214=Charges!$B$70),IF(MOD(C214,12)=0,VLOOKUP(B214,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B214=1,0,IF(B214<>\"\",(M214+N214)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G214), 0.5*Term*aprem)*(1+Indexation*(B214-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B214, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B214<>\"\",AQ214*VLOOKUP(Age+'4%_Excl_ST'!B214-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B214<>\"\",B214<=Term),IF(C214<61,Charges!$C$31,W213*(1+(B214<>B213)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,R214+CR213-BB213),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,IF(C214=Input!$O$18,Input!$O$19,R214+CR213-Z214-BE213)),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,CI214+CJ214,AB214*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK214+CL214,( 1-(1-CW214)^(1/12))*(AC214))","v":{"$error":"#VALUE!"}},{"$f":"AC214*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM214+CN214,MAX(AC214-AG214,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B214<>\"\",((Flat_Extra/1000)/12)*AQ214*AO214+Input!$H$34*V214*AP214,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B214<>\"\",IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B214<>\"\",B214<=Term-3),MIN(AU214,Charges!$H$11),0)","v":0},{"$f":"IF(C214=1,MIN(AV214,AW214),IF(AV214=0,0,MIN(AW214-AY213,IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$I$100,5)/Mode,0))))*(B214<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",IF(BH214>0,IF(AH215<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,MIN(IF(MOD(C214,12)=0,VLOOKUP(B214,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM214,AH214),AH214-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C214<60,0,IF(MOD(C214,12)=0,(BC214<60)*SUM(INDIRECT($BF$7&(C214+11)&\":\"&$BF$7&C213))+(BC214>=60)*SUMPRODUCT($BD$12:BD214,$BE$12:$BE214),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,IF(MOD(C214,12)=0,VLOOKUP(B214,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B214<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B214<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B214<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B214<=Charges!$C$88),0)","v":0},{"$f":"IF(B214<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B214<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW214*BY214*Input!$H$35+BX214*BZ214*Input!$H$36","v":0},0,{"$f":"CB214*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM213+IF(MOD(C214-1,12)=0,CN213,0)-BE213,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C214-1,12)=0,H214*D214,CN213),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG214-(B214>PPT)*Z214)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH214-(B214<=PPT)*Z214)*(1+Charges!$D$10),0)","v":0},{"$f":"CI214*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ214-CL214-(B214<=PPT)*AF214*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C214=\"\",MOD(C214-1,12)=0,B214>PPT),0%,100%/12+CO213),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B214>PPT),0%,100%-CO214)","v":0},{"$f":"IF(B214>=Charges!$B$68,IF(MOD(C214,12)=0,(Loyalty_Bonus+Charges!$C$69*(B214-11))*AH214,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B215<>\"\", B215<=10),VLOOKUP(B215,Charges!$C$40:$F$50, 4, 0), IF(AND(B215<>\"\", B215 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B215=Charges!$B$68,B215=Charges!$B$69,B215=Charges!$B$70),IF(MOD(C215,12)=0,VLOOKUP(B215,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B215=1,0,IF(B215<>\"\",(M215+N215)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G215), 0.5*Term*aprem)*(1+Indexation*(B215-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B215, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B215<>\"\",AQ215*VLOOKUP(Age+'4%_Excl_ST'!B215-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B215<>\"\",B215<=Term),IF(C215<61,Charges!$C$31,W214*(1+(B215<>B214)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,R215+CR214-BB214),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,IF(C215=Input!$O$18,Input!$O$19,R215+CR214-Z215-BE214)),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,CI215+CJ215,AB215*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK215+CL215,( 1-(1-CW215)^(1/12))*(AC215))","v":{"$error":"#VALUE!"}},{"$f":"AC215*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM215+CN215,MAX(AC215-AG215,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B215<>\"\",((Flat_Extra/1000)/12)*AQ215*AO215+Input!$H$34*V215*AP215,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B215<>\"\",IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B215<>\"\",B215<=Term-3),MIN(AU215,Charges!$H$11),0)","v":0},{"$f":"IF(C215=1,MIN(AV215,AW215),IF(AV215=0,0,MIN(AW215-AY214,IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$I$100,5)/Mode,0))))*(B215<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",IF(BH215>0,IF(AH216<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,MIN(IF(MOD(C215,12)=0,VLOOKUP(B215,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM215,AH215),AH215-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C215<60,0,IF(MOD(C215,12)=0,(BC215<60)*SUM(INDIRECT($BF$7&(C215+11)&\":\"&$BF$7&C214))+(BC215>=60)*SUMPRODUCT($BD$12:BD215,$BE$12:$BE215),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,IF(MOD(C215,12)=0,VLOOKUP(B215,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B215<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B215<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B215<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B215<=Charges!$C$88),0)","v":0},{"$f":"IF(B215<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B215<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW215*BY215*Input!$H$35+BX215*BZ215*Input!$H$36","v":0},0,{"$f":"CB215*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM214+IF(MOD(C215-1,12)=0,CN214,0)-BE214,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C215-1,12)=0,H215*D215,CN214),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG215-(B215>PPT)*Z215)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH215-(B215<=PPT)*Z215)*(1+Charges!$D$10),0)","v":0},{"$f":"CI215*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ215-CL215-(B215<=PPT)*AF215*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C215=\"\",MOD(C215-1,12)=0,B215>PPT),0%,100%/12+CO214),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B215>PPT),0%,100%-CO215)","v":0},{"$f":"IF(B215>=Charges!$B$68,IF(MOD(C215,12)=0,(Loyalty_Bonus+Charges!$C$69*(B215-11))*AH215,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B216<>\"\", B216<=10),VLOOKUP(B216,Charges!$C$40:$F$50, 4, 0), IF(AND(B216<>\"\", B216 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B216=Charges!$B$68,B216=Charges!$B$69,B216=Charges!$B$70),IF(MOD(C216,12)=0,VLOOKUP(B216,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B216=1,0,IF(B216<>\"\",(M216+N216)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G216), 0.5*Term*aprem)*(1+Indexation*(B216-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B216, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B216<>\"\",AQ216*VLOOKUP(Age+'4%_Excl_ST'!B216-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B216<>\"\",B216<=Term),IF(C216<61,Charges!$C$31,W215*(1+(B216<>B215)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,R216+CR215-BB215),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,IF(C216=Input!$O$18,Input!$O$19,R216+CR215-Z216-BE215)),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,CI216+CJ216,AB216*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK216+CL216,( 1-(1-CW216)^(1/12))*(AC216))","v":{"$error":"#VALUE!"}},{"$f":"AC216*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM216+CN216,MAX(AC216-AG216,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B216<>\"\",((Flat_Extra/1000)/12)*AQ216*AO216+Input!$H$34*V216*AP216,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B216<>\"\",IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B216<>\"\",B216<=Term-3),MIN(AU216,Charges!$H$11),0)","v":0},{"$f":"IF(C216=1,MIN(AV216,AW216),IF(AV216=0,0,MIN(AW216-AY215,IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$I$100,5)/Mode,0))))*(B216<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",IF(BH216>0,IF(AH217<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,MIN(IF(MOD(C216,12)=0,VLOOKUP(B216,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM216,AH216),AH216-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C216<60,0,IF(MOD(C216,12)=0,(BC216<60)*SUM(INDIRECT($BF$7&(C216+11)&\":\"&$BF$7&C215))+(BC216>=60)*SUMPRODUCT($BD$12:BD216,$BE$12:$BE216),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,IF(MOD(C216,12)=0,VLOOKUP(B216,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B216<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B216<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B216<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B216<=Charges!$C$88),0)","v":0},{"$f":"IF(B216<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B216<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW216*BY216*Input!$H$35+BX216*BZ216*Input!$H$36","v":0},0,{"$f":"CB216*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM215+IF(MOD(C216-1,12)=0,CN215,0)-BE215,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C216-1,12)=0,H216*D216,CN215),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG216-(B216>PPT)*Z216)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH216-(B216<=PPT)*Z216)*(1+Charges!$D$10),0)","v":0},{"$f":"CI216*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ216-CL216-(B216<=PPT)*AF216*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C216=\"\",MOD(C216-1,12)=0,B216>PPT),0%,100%/12+CO215),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B216>PPT),0%,100%-CO216)","v":0},{"$f":"IF(B216>=Charges!$B$68,IF(MOD(C216,12)=0,(Loyalty_Bonus+Charges!$C$69*(B216-11))*AH216,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B217<>\"\", B217<=10),VLOOKUP(B217,Charges!$C$40:$F$50, 4, 0), IF(AND(B217<>\"\", B217 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B217=Charges!$B$68,B217=Charges!$B$69,B217=Charges!$B$70),IF(MOD(C217,12)=0,VLOOKUP(B217,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B217=1,0,IF(B217<>\"\",(M217+N217)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G217), 0.5*Term*aprem)*(1+Indexation*(B217-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B217, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B217<>\"\",AQ217*VLOOKUP(Age+'4%_Excl_ST'!B217-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B217<>\"\",B217<=Term),IF(C217<61,Charges!$C$31,W216*(1+(B217<>B216)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,R217+CR216-BB216),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,IF(C217=Input!$O$18,Input!$O$19,R217+CR216-Z217-BE216)),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,CI217+CJ217,AB217*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK217+CL217,( 1-(1-CW217)^(1/12))*(AC217))","v":{"$error":"#VALUE!"}},{"$f":"AC217*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM217+CN217,MAX(AC217-AG217,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B217<>\"\",((Flat_Extra/1000)/12)*AQ217*AO217+Input!$H$34*V217*AP217,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B217<>\"\",IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B217<>\"\",B217<=Term-3),MIN(AU217,Charges!$H$11),0)","v":0},{"$f":"IF(C217=1,MIN(AV217,AW217),IF(AV217=0,0,MIN(AW217-AY216,IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$I$100,5)/Mode,0))))*(B217<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",IF(BH217>0,IF(AH218<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,MIN(IF(MOD(C217,12)=0,VLOOKUP(B217,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM217,AH217),AH217-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C217<60,0,IF(MOD(C217,12)=0,(BC217<60)*SUM(INDIRECT($BF$7&(C217+11)&\":\"&$BF$7&C216))+(BC217>=60)*SUMPRODUCT($BD$12:BD217,$BE$12:$BE217),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,IF(MOD(C217,12)=0,VLOOKUP(B217,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B217<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B217<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B217<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B217<=Charges!$C$88),0)","v":0},{"$f":"IF(B217<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B217<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW217*BY217*Input!$H$35+BX217*BZ217*Input!$H$36","v":0},0,{"$f":"CB217*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM216+IF(MOD(C217-1,12)=0,CN216,0)-BE216,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C217-1,12)=0,H217*D217,CN216),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG217-(B217>PPT)*Z217)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH217-(B217<=PPT)*Z217)*(1+Charges!$D$10),0)","v":0},{"$f":"CI217*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ217-CL217-(B217<=PPT)*AF217*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C217=\"\",MOD(C217-1,12)=0,B217>PPT),0%,100%/12+CO216),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B217>PPT),0%,100%-CO217)","v":0},{"$f":"IF(B217>=Charges!$B$68,IF(MOD(C217,12)=0,(Loyalty_Bonus+Charges!$C$69*(B217-11))*AH217,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B218<>\"\", B218<=10),VLOOKUP(B218,Charges!$C$40:$F$50, 4, 0), IF(AND(B218<>\"\", B218 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B218=Charges!$B$68,B218=Charges!$B$69,B218=Charges!$B$70),IF(MOD(C218,12)=0,VLOOKUP(B218,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B218=1,0,IF(B218<>\"\",(M218+N218)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G218), 0.5*Term*aprem)*(1+Indexation*(B218-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B218, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B218<>\"\",AQ218*VLOOKUP(Age+'4%_Excl_ST'!B218-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B218<>\"\",B218<=Term),IF(C218<61,Charges!$C$31,W217*(1+(B218<>B217)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,R218+CR217-BB217),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,IF(C218=Input!$O$18,Input!$O$19,R218+CR217-Z218-BE217)),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,CI218+CJ218,AB218*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK218+CL218,( 1-(1-CW218)^(1/12))*(AC218))","v":{"$error":"#VALUE!"}},{"$f":"AC218*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM218+CN218,MAX(AC218-AG218,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B218<>\"\",((Flat_Extra/1000)/12)*AQ218*AO218+Input!$H$34*V218*AP218,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B218<>\"\",IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B218<>\"\",B218<=Term-3),MIN(AU218,Charges!$H$11),0)","v":0},{"$f":"IF(C218=1,MIN(AV218,AW218),IF(AV218=0,0,MIN(AW218-AY217,IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$I$100,5)/Mode,0))))*(B218<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",IF(BH218>0,IF(AH219<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,MIN(IF(MOD(C218,12)=0,VLOOKUP(B218,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM218,AH218),AH218-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C218<60,0,IF(MOD(C218,12)=0,(BC218<60)*SUM(INDIRECT($BF$7&(C218+11)&\":\"&$BF$7&C217))+(BC218>=60)*SUMPRODUCT($BD$12:BD218,$BE$12:$BE218),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,IF(MOD(C218,12)=0,VLOOKUP(B218,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B218<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B218<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B218<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B218<=Charges!$C$88),0)","v":0},{"$f":"IF(B218<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B218<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW218*BY218*Input!$H$35+BX218*BZ218*Input!$H$36","v":0},0,{"$f":"CB218*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM217+IF(MOD(C218-1,12)=0,CN217,0)-BE217,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C218-1,12)=0,H218*D218,CN217),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG218-(B218>PPT)*Z218)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH218-(B218<=PPT)*Z218)*(1+Charges!$D$10),0)","v":0},{"$f":"CI218*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ218-CL218-(B218<=PPT)*AF218*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C218=\"\",MOD(C218-1,12)=0,B218>PPT),0%,100%/12+CO217),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B218>PPT),0%,100%-CO218)","v":0},{"$f":"IF(B218>=Charges!$B$68,IF(MOD(C218,12)=0,(Loyalty_Bonus+Charges!$C$69*(B218-11))*AH218,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B219<>\"\", B219<=10),VLOOKUP(B219,Charges!$C$40:$F$50, 4, 0), IF(AND(B219<>\"\", B219 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B219=Charges!$B$68,B219=Charges!$B$69,B219=Charges!$B$70),IF(MOD(C219,12)=0,VLOOKUP(B219,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B219=1,0,IF(B219<>\"\",(M219+N219)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G219), 0.5*Term*aprem)*(1+Indexation*(B219-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B219, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B219<>\"\",AQ219*VLOOKUP(Age+'4%_Excl_ST'!B219-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B219<>\"\",B219<=Term),IF(C219<61,Charges!$C$31,W218*(1+(B219<>B218)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,R219+CR218-BB218),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,IF(C219=Input!$O$18,Input!$O$19,R219+CR218-Z219-BE218)),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,CI219+CJ219,AB219*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK219+CL219,( 1-(1-CW219)^(1/12))*(AC219))","v":{"$error":"#VALUE!"}},{"$f":"AC219*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM219+CN219,MAX(AC219-AG219,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B219<>\"\",((Flat_Extra/1000)/12)*AQ219*AO219+Input!$H$34*V219*AP219,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B219<>\"\",IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B219<>\"\",B219<=Term-3),MIN(AU219,Charges!$H$11),0)","v":0},{"$f":"IF(C219=1,MIN(AV219,AW219),IF(AV219=0,0,MIN(AW219-AY218,IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$I$100,5)/Mode,0))))*(B219<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",IF(BH219>0,IF(AH220<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,MIN(IF(MOD(C219,12)=0,VLOOKUP(B219,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM219,AH219),AH219-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C219<60,0,IF(MOD(C219,12)=0,(BC219<60)*SUM(INDIRECT($BF$7&(C219+11)&\":\"&$BF$7&C218))+(BC219>=60)*SUMPRODUCT($BD$12:BD219,$BE$12:$BE219),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,IF(MOD(C219,12)=0,VLOOKUP(B219,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B219<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B219<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B219<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B219<=Charges!$C$88),0)","v":0},{"$f":"IF(B219<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B219<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW219*BY219*Input!$H$35+BX219*BZ219*Input!$H$36","v":0},0,{"$f":"CB219*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM218+IF(MOD(C219-1,12)=0,CN218,0)-BE218,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C219-1,12)=0,H219*D219,CN218),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG219-(B219>PPT)*Z219)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH219-(B219<=PPT)*Z219)*(1+Charges!$D$10),0)","v":0},{"$f":"CI219*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ219-CL219-(B219<=PPT)*AF219*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C219=\"\",MOD(C219-1,12)=0,B219>PPT),0%,100%/12+CO218),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B219>PPT),0%,100%-CO219)","v":0},{"$f":"IF(B219>=Charges!$B$68,IF(MOD(C219,12)=0,(Loyalty_Bonus+Charges!$C$69*(B219-11))*AH219,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B220<>\"\", B220<=10),VLOOKUP(B220,Charges!$C$40:$F$50, 4, 0), IF(AND(B220<>\"\", B220 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B220=Charges!$B$68,B220=Charges!$B$69,B220=Charges!$B$70),IF(MOD(C220,12)=0,VLOOKUP(B220,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B220=1,0,IF(B220<>\"\",(M220+N220)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G220), 0.5*Term*aprem)*(1+Indexation*(B220-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B220, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B220<>\"\",AQ220*VLOOKUP(Age+'4%_Excl_ST'!B220-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B220<>\"\",B220<=Term),IF(C220<61,Charges!$C$31,W219*(1+(B220<>B219)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,R220+CR219-BB219),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,IF(C220=Input!$O$18,Input!$O$19,R220+CR219-Z220-BE219)),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,CI220+CJ220,AB220*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK220+CL220,( 1-(1-CW220)^(1/12))*(AC220))","v":{"$error":"#VALUE!"}},{"$f":"AC220*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM220+CN220,MAX(AC220-AG220,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B220<>\"\",((Flat_Extra/1000)/12)*AQ220*AO220+Input!$H$34*V220*AP220,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B220<>\"\",IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B220<>\"\",B220<=Term-3),MIN(AU220,Charges!$H$11),0)","v":0},{"$f":"IF(C220=1,MIN(AV220,AW220),IF(AV220=0,0,MIN(AW220-AY219,IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$I$100,5)/Mode,0))))*(B220<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",IF(BH220>0,IF(AH221<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,MIN(IF(MOD(C220,12)=0,VLOOKUP(B220,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM220,AH220),AH220-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C220<60,0,IF(MOD(C220,12)=0,(BC220<60)*SUM(INDIRECT($BF$7&(C220+11)&\":\"&$BF$7&C219))+(BC220>=60)*SUMPRODUCT($BD$12:BD220,$BE$12:$BE220),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,IF(MOD(C220,12)=0,VLOOKUP(B220,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B220<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B220<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B220<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B220<=Charges!$C$88),0)","v":0},{"$f":"IF(B220<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B220<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW220*BY220*Input!$H$35+BX220*BZ220*Input!$H$36","v":0},0,{"$f":"CB220*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM219+IF(MOD(C220-1,12)=0,CN219,0)-BE219,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C220-1,12)=0,H220*D220,CN219),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG220-(B220>PPT)*Z220)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH220-(B220<=PPT)*Z220)*(1+Charges!$D$10),0)","v":0},{"$f":"CI220*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ220-CL220-(B220<=PPT)*AF220*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C220=\"\",MOD(C220-1,12)=0,B220>PPT),0%,100%/12+CO219),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B220>PPT),0%,100%-CO220)","v":0},{"$f":"IF(B220>=Charges!$B$68,IF(MOD(C220,12)=0,(Loyalty_Bonus+Charges!$C$69*(B220-11))*AH220,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B221<>\"\", B221<=10),VLOOKUP(B221,Charges!$C$40:$F$50, 4, 0), IF(AND(B221<>\"\", B221 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B221=Charges!$B$68,B221=Charges!$B$69,B221=Charges!$B$70),IF(MOD(C221,12)=0,VLOOKUP(B221,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B221=1,0,IF(B221<>\"\",(M221+N221)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G221), 0.5*Term*aprem)*(1+Indexation*(B221-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B221, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B221<>\"\",AQ221*VLOOKUP(Age+'4%_Excl_ST'!B221-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B221<>\"\",B221<=Term),IF(C221<61,Charges!$C$31,W220*(1+(B221<>B220)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,R221+CR220-BB220),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,IF(C221=Input!$O$18,Input!$O$19,R221+CR220-Z221-BE220)),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,CI221+CJ221,AB221*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK221+CL221,( 1-(1-CW221)^(1/12))*(AC221))","v":{"$error":"#VALUE!"}},{"$f":"AC221*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM221+CN221,MAX(AC221-AG221,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B221<>\"\",((Flat_Extra/1000)/12)*AQ221*AO221+Input!$H$34*V221*AP221,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B221<>\"\",IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B221<>\"\",B221<=Term-3),MIN(AU221,Charges!$H$11),0)","v":0},{"$f":"IF(C221=1,MIN(AV221,AW221),IF(AV221=0,0,MIN(AW221-AY220,IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$I$100,5)/Mode,0))))*(B221<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",IF(BH221>0,IF(AH222<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,MIN(IF(MOD(C221,12)=0,VLOOKUP(B221,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM221,AH221),AH221-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C221<60,0,IF(MOD(C221,12)=0,(BC221<60)*SUM(INDIRECT($BF$7&(C221+11)&\":\"&$BF$7&C220))+(BC221>=60)*SUMPRODUCT($BD$12:BD221,$BE$12:$BE221),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,IF(MOD(C221,12)=0,VLOOKUP(B221,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B221<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B221<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B221<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B221<=Charges!$C$88),0)","v":0},{"$f":"IF(B221<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B221<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW221*BY221*Input!$H$35+BX221*BZ221*Input!$H$36","v":0},0,{"$f":"CB221*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM220+IF(MOD(C221-1,12)=0,CN220,0)-BE220,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C221-1,12)=0,H221*D221,CN220),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG221-(B221>PPT)*Z221)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH221-(B221<=PPT)*Z221)*(1+Charges!$D$10),0)","v":0},{"$f":"CI221*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ221-CL221-(B221<=PPT)*AF221*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C221=\"\",MOD(C221-1,12)=0,B221>PPT),0%,100%/12+CO220),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B221>PPT),0%,100%-CO221)","v":0},{"$f":"IF(B221>=Charges!$B$68,IF(MOD(C221,12)=0,(Loyalty_Bonus+Charges!$C$69*(B221-11))*AH221,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B222<>\"\", B222<=10),VLOOKUP(B222,Charges!$C$40:$F$50, 4, 0), IF(AND(B222<>\"\", B222 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B222=Charges!$B$68,B222=Charges!$B$69,B222=Charges!$B$70),IF(MOD(C222,12)=0,VLOOKUP(B222,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B222=1,0,IF(B222<>\"\",(M222+N222)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G222), 0.5*Term*aprem)*(1+Indexation*(B222-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B222, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B222<>\"\",AQ222*VLOOKUP(Age+'4%_Excl_ST'!B222-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B222<>\"\",B222<=Term),IF(C222<61,Charges!$C$31,W221*(1+(B222<>B221)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,R222+CR221-BB221),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,IF(C222=Input!$O$18,Input!$O$19,R222+CR221-Z222-BE221)),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,CI222+CJ222,AB222*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK222+CL222,( 1-(1-CW222)^(1/12))*(AC222))","v":{"$error":"#VALUE!"}},{"$f":"AC222*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM222+CN222,MAX(AC222-AG222,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B222<>\"\",((Flat_Extra/1000)/12)*AQ222*AO222+Input!$H$34*V222*AP222,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B222<>\"\",IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B222<>\"\",B222<=Term-3),MIN(AU222,Charges!$H$11),0)","v":0},{"$f":"IF(C222=1,MIN(AV222,AW222),IF(AV222=0,0,MIN(AW222-AY221,IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$I$100,5)/Mode,0))))*(B222<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",IF(BH222>0,IF(AH223<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,MIN(IF(MOD(C222,12)=0,VLOOKUP(B222,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM222,AH222),AH222-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C222<60,0,IF(MOD(C222,12)=0,(BC222<60)*SUM(INDIRECT($BF$7&(C222+11)&\":\"&$BF$7&C221))+(BC222>=60)*SUMPRODUCT($BD$12:BD222,$BE$12:$BE222),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,IF(MOD(C222,12)=0,VLOOKUP(B222,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B222<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B222<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B222<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B222<=Charges!$C$88),0)","v":0},{"$f":"IF(B222<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B222<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW222*BY222*Input!$H$35+BX222*BZ222*Input!$H$36","v":0},0,{"$f":"CB222*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM221+IF(MOD(C222-1,12)=0,CN221,0)-BE221,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C222-1,12)=0,H222*D222,CN221),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG222-(B222>PPT)*Z222)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH222-(B222<=PPT)*Z222)*(1+Charges!$D$10),0)","v":0},{"$f":"CI222*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ222-CL222-(B222<=PPT)*AF222*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C222=\"\",MOD(C222-1,12)=0,B222>PPT),0%,100%/12+CO221),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B222>PPT),0%,100%-CO222)","v":0},{"$f":"IF(B222>=Charges!$B$68,IF(MOD(C222,12)=0,(Loyalty_Bonus+Charges!$C$69*(B222-11))*AH222,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B223<>\"\", B223<=10),VLOOKUP(B223,Charges!$C$40:$F$50, 4, 0), IF(AND(B223<>\"\", B223 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B223=Charges!$B$68,B223=Charges!$B$69,B223=Charges!$B$70),IF(MOD(C223,12)=0,VLOOKUP(B223,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B223=1,0,IF(B223<>\"\",(M223+N223)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G223), 0.5*Term*aprem)*(1+Indexation*(B223-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B223, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B223<>\"\",AQ223*VLOOKUP(Age+'4%_Excl_ST'!B223-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B223<>\"\",B223<=Term),IF(C223<61,Charges!$C$31,W222*(1+(B223<>B222)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,R223+CR222-BB222),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,IF(C223=Input!$O$18,Input!$O$19,R223+CR222-Z223-BE222)),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,CI223+CJ223,AB223*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK223+CL223,( 1-(1-CW223)^(1/12))*(AC223))","v":{"$error":"#VALUE!"}},{"$f":"AC223*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM223+CN223,MAX(AC223-AG223,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B223<>\"\",((Flat_Extra/1000)/12)*AQ223*AO223+Input!$H$34*V223*AP223,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B223<>\"\",IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B223<>\"\",B223<=Term-3),MIN(AU223,Charges!$H$11),0)","v":0},{"$f":"IF(C223=1,MIN(AV223,AW223),IF(AV223=0,0,MIN(AW223-AY222,IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$I$100,5)/Mode,0))))*(B223<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",IF(BH223>0,IF(AH224<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,MIN(IF(MOD(C223,12)=0,VLOOKUP(B223,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM223,AH223),AH223-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C223<60,0,IF(MOD(C223,12)=0,(BC223<60)*SUM(INDIRECT($BF$7&(C223+11)&\":\"&$BF$7&C222))+(BC223>=60)*SUMPRODUCT($BD$12:BD223,$BE$12:$BE223),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,IF(MOD(C223,12)=0,VLOOKUP(B223,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B223<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B223<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B223<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B223<=Charges!$C$88),0)","v":0},{"$f":"IF(B223<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B223<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW223*BY223*Input!$H$35+BX223*BZ223*Input!$H$36","v":0},0,{"$f":"CB223*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM222+IF(MOD(C223-1,12)=0,CN222,0)-BE222,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C223-1,12)=0,H223*D223,CN222),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG223-(B223>PPT)*Z223)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH223-(B223<=PPT)*Z223)*(1+Charges!$D$10),0)","v":0},{"$f":"CI223*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ223-CL223-(B223<=PPT)*AF223*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C223=\"\",MOD(C223-1,12)=0,B223>PPT),0%,100%/12+CO222),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B223>PPT),0%,100%-CO223)","v":0},{"$f":"IF(B223>=Charges!$B$68,IF(MOD(C223,12)=0,(Loyalty_Bonus+Charges!$C$69*(B223-11))*AH223,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B224<>\"\", B224<=10),VLOOKUP(B224,Charges!$C$40:$F$50, 4, 0), IF(AND(B224<>\"\", B224 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B224=Charges!$B$68,B224=Charges!$B$69,B224=Charges!$B$70),IF(MOD(C224,12)=0,VLOOKUP(B224,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B224=1,0,IF(B224<>\"\",(M224+N224)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G224), 0.5*Term*aprem)*(1+Indexation*(B224-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B224, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B224<>\"\",AQ224*VLOOKUP(Age+'4%_Excl_ST'!B224-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B224<>\"\",B224<=Term),IF(C224<61,Charges!$C$31,W223*(1+(B224<>B223)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,R224+CR223-BB223),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,IF(C224=Input!$O$18,Input!$O$19,R224+CR223-Z224-BE223)),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,CI224+CJ224,AB224*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK224+CL224,( 1-(1-CW224)^(1/12))*(AC224))","v":{"$error":"#VALUE!"}},{"$f":"AC224*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM224+CN224,MAX(AC224-AG224,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B224<>\"\",((Flat_Extra/1000)/12)*AQ224*AO224+Input!$H$34*V224*AP224,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B224<>\"\",IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B224<>\"\",B224<=Term-3),MIN(AU224,Charges!$H$11),0)","v":0},{"$f":"IF(C224=1,MIN(AV224,AW224),IF(AV224=0,0,MIN(AW224-AY223,IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$I$100,5)/Mode,0))))*(B224<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",IF(BH224>0,IF(AH225<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,MIN(IF(MOD(C224,12)=0,VLOOKUP(B224,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM224,AH224),AH224-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C224<60,0,IF(MOD(C224,12)=0,(BC224<60)*SUM(INDIRECT($BF$7&(C224+11)&\":\"&$BF$7&C223))+(BC224>=60)*SUMPRODUCT($BD$12:BD224,$BE$12:$BE224),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,IF(MOD(C224,12)=0,VLOOKUP(B224,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B224<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B224<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B224<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B224<=Charges!$C$88),0)","v":0},{"$f":"IF(B224<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B224<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW224*BY224*Input!$H$35+BX224*BZ224*Input!$H$36","v":0},0,{"$f":"CB224*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM223+IF(MOD(C224-1,12)=0,CN223,0)-BE223,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C224-1,12)=0,H224*D224,CN223),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG224-(B224>PPT)*Z224)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH224-(B224<=PPT)*Z224)*(1+Charges!$D$10),0)","v":0},{"$f":"CI224*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ224-CL224-(B224<=PPT)*AF224*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C224=\"\",MOD(C224-1,12)=0,B224>PPT),0%,100%/12+CO223),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B224>PPT),0%,100%-CO224)","v":0},{"$f":"IF(B224>=Charges!$B$68,IF(MOD(C224,12)=0,(Loyalty_Bonus+Charges!$C$69*(B224-11))*AH224,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B225<>\"\", B225<=10),VLOOKUP(B225,Charges!$C$40:$F$50, 4, 0), IF(AND(B225<>\"\", B225 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B225=Charges!$B$68,B225=Charges!$B$69,B225=Charges!$B$70),IF(MOD(C225,12)=0,VLOOKUP(B225,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B225=1,0,IF(B225<>\"\",(M225+N225)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G225), 0.5*Term*aprem)*(1+Indexation*(B225-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B225, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B225<>\"\",AQ225*VLOOKUP(Age+'4%_Excl_ST'!B225-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B225<>\"\",B225<=Term),IF(C225<61,Charges!$C$31,W224*(1+(B225<>B224)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,R225+CR224-BB224),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,IF(C225=Input!$O$18,Input!$O$19,R225+CR224-Z225-BE224)),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,CI225+CJ225,AB225*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK225+CL225,( 1-(1-CW225)^(1/12))*(AC225))","v":{"$error":"#VALUE!"}},{"$f":"AC225*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM225+CN225,MAX(AC225-AG225,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B225<>\"\",((Flat_Extra/1000)/12)*AQ225*AO225+Input!$H$34*V225*AP225,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B225<>\"\",IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B225<>\"\",B225<=Term-3),MIN(AU225,Charges!$H$11),0)","v":0},{"$f":"IF(C225=1,MIN(AV225,AW225),IF(AV225=0,0,MIN(AW225-AY224,IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$I$100,5)/Mode,0))))*(B225<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",IF(BH225>0,IF(AH226<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,MIN(IF(MOD(C225,12)=0,VLOOKUP(B225,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM225,AH225),AH225-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C225<60,0,IF(MOD(C225,12)=0,(BC225<60)*SUM(INDIRECT($BF$7&(C225+11)&\":\"&$BF$7&C224))+(BC225>=60)*SUMPRODUCT($BD$12:BD225,$BE$12:$BE225),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,IF(MOD(C225,12)=0,VLOOKUP(B225,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B225<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B225<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B225<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B225<=Charges!$C$88),0)","v":0},{"$f":"IF(B225<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B225<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW225*BY225*Input!$H$35+BX225*BZ225*Input!$H$36","v":0},0,{"$f":"CB225*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM224+IF(MOD(C225-1,12)=0,CN224,0)-BE224,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C225-1,12)=0,H225*D225,CN224),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG225-(B225>PPT)*Z225)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH225-(B225<=PPT)*Z225)*(1+Charges!$D$10),0)","v":0},{"$f":"CI225*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ225-CL225-(B225<=PPT)*AF225*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C225=\"\",MOD(C225-1,12)=0,B225>PPT),0%,100%/12+CO224),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B225>PPT),0%,100%-CO225)","v":0},{"$f":"IF(B225>=Charges!$B$68,IF(MOD(C225,12)=0,(Loyalty_Bonus+Charges!$C$69*(B225-11))*AH225,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B226<>\"\", B226<=10),VLOOKUP(B226,Charges!$C$40:$F$50, 4, 0), IF(AND(B226<>\"\", B226 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B226=Charges!$B$68,B226=Charges!$B$69,B226=Charges!$B$70),IF(MOD(C226,12)=0,VLOOKUP(B226,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B226=1,0,IF(B226<>\"\",(M226+N226)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G226), 0.5*Term*aprem)*(1+Indexation*(B226-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B226, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B226<>\"\",AQ226*VLOOKUP(Age+'4%_Excl_ST'!B226-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B226<>\"\",B226<=Term),IF(C226<61,Charges!$C$31,W225*(1+(B226<>B225)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,R226+CR225-BB225),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,IF(C226=Input!$O$18,Input!$O$19,R226+CR225-Z226-BE225)),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,CI226+CJ226,AB226*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK226+CL226,( 1-(1-CW226)^(1/12))*(AC226))","v":{"$error":"#VALUE!"}},{"$f":"AC226*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM226+CN226,MAX(AC226-AG226,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B226<>\"\",((Flat_Extra/1000)/12)*AQ226*AO226+Input!$H$34*V226*AP226,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B226<>\"\",IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B226<>\"\",B226<=Term-3),MIN(AU226,Charges!$H$11),0)","v":0},{"$f":"IF(C226=1,MIN(AV226,AW226),IF(AV226=0,0,MIN(AW226-AY225,IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$I$100,5)/Mode,0))))*(B226<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",IF(BH226>0,IF(AH227<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,MIN(IF(MOD(C226,12)=0,VLOOKUP(B226,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM226,AH226),AH226-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C226<60,0,IF(MOD(C226,12)=0,(BC226<60)*SUM(INDIRECT($BF$7&(C226+11)&\":\"&$BF$7&C225))+(BC226>=60)*SUMPRODUCT($BD$12:BD226,$BE$12:$BE226),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,IF(MOD(C226,12)=0,VLOOKUP(B226,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B226<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B226<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B226<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B226<=Charges!$C$88),0)","v":0},{"$f":"IF(B226<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B226<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW226*BY226*Input!$H$35+BX226*BZ226*Input!$H$36","v":0},0,{"$f":"CB226*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM225+IF(MOD(C226-1,12)=0,CN225,0)-BE225,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C226-1,12)=0,H226*D226,CN225),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG226-(B226>PPT)*Z226)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH226-(B226<=PPT)*Z226)*(1+Charges!$D$10),0)","v":0},{"$f":"CI226*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ226-CL226-(B226<=PPT)*AF226*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C226=\"\",MOD(C226-1,12)=0,B226>PPT),0%,100%/12+CO225),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B226>PPT),0%,100%-CO226)","v":0},{"$f":"IF(B226>=Charges!$B$68,IF(MOD(C226,12)=0,(Loyalty_Bonus+Charges!$C$69*(B226-11))*AH226,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B227<>\"\", B227<=10),VLOOKUP(B227,Charges!$C$40:$F$50, 4, 0), IF(AND(B227<>\"\", B227 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B227=Charges!$B$68,B227=Charges!$B$69,B227=Charges!$B$70),IF(MOD(C227,12)=0,VLOOKUP(B227,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B227=1,0,IF(B227<>\"\",(M227+N227)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G227), 0.5*Term*aprem)*(1+Indexation*(B227-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B227, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B227<>\"\",AQ227*VLOOKUP(Age+'4%_Excl_ST'!B227-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B227<>\"\",B227<=Term),IF(C227<61,Charges!$C$31,W226*(1+(B227<>B226)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,R227+CR226-BB226),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,IF(C227=Input!$O$18,Input!$O$19,R227+CR226-Z227-BE226)),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,CI227+CJ227,AB227*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK227+CL227,( 1-(1-CW227)^(1/12))*(AC227))","v":{"$error":"#VALUE!"}},{"$f":"AC227*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM227+CN227,MAX(AC227-AG227,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B227<>\"\",((Flat_Extra/1000)/12)*AQ227*AO227+Input!$H$34*V227*AP227,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B227<>\"\",IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B227<>\"\",B227<=Term-3),MIN(AU227,Charges!$H$11),0)","v":0},{"$f":"IF(C227=1,MIN(AV227,AW227),IF(AV227=0,0,MIN(AW227-AY226,IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$I$100,5)/Mode,0))))*(B227<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",IF(BH227>0,IF(AH228<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,MIN(IF(MOD(C227,12)=0,VLOOKUP(B227,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM227,AH227),AH227-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C227<60,0,IF(MOD(C227,12)=0,(BC227<60)*SUM(INDIRECT($BF$7&(C227+11)&\":\"&$BF$7&C226))+(BC227>=60)*SUMPRODUCT($BD$12:BD227,$BE$12:$BE227),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,IF(MOD(C227,12)=0,VLOOKUP(B227,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B227<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B227<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B227<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B227<=Charges!$C$88),0)","v":0},{"$f":"IF(B227<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B227<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW227*BY227*Input!$H$35+BX227*BZ227*Input!$H$36","v":0},0,{"$f":"CB227*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM226+IF(MOD(C227-1,12)=0,CN226,0)-BE226,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C227-1,12)=0,H227*D227,CN226),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG227-(B227>PPT)*Z227)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH227-(B227<=PPT)*Z227)*(1+Charges!$D$10),0)","v":0},{"$f":"CI227*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ227-CL227-(B227<=PPT)*AF227*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C227=\"\",MOD(C227-1,12)=0,B227>PPT),0%,100%/12+CO226),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B227>PPT),0%,100%-CO227)","v":0},{"$f":"IF(B227>=Charges!$B$68,IF(MOD(C227,12)=0,(Loyalty_Bonus+Charges!$C$69*(B227-11))*AH227,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B228<>\"\", B228<=10),VLOOKUP(B228,Charges!$C$40:$F$50, 4, 0), IF(AND(B228<>\"\", B228 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B228=Charges!$B$68,B228=Charges!$B$69,B228=Charges!$B$70),IF(MOD(C228,12)=0,VLOOKUP(B228,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B228=1,0,IF(B228<>\"\",(M228+N228)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G228), 0.5*Term*aprem)*(1+Indexation*(B228-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B228, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B228<>\"\",AQ228*VLOOKUP(Age+'4%_Excl_ST'!B228-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B228<>\"\",B228<=Term),IF(C228<61,Charges!$C$31,W227*(1+(B228<>B227)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,R228+CR227-BB227),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,IF(C228=Input!$O$18,Input!$O$19,R228+CR227-Z228-BE227)),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,CI228+CJ228,AB228*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK228+CL228,( 1-(1-CW228)^(1/12))*(AC228))","v":{"$error":"#VALUE!"}},{"$f":"AC228*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM228+CN228,MAX(AC228-AG228,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B228<>\"\",((Flat_Extra/1000)/12)*AQ228*AO228+Input!$H$34*V228*AP228,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B228<>\"\",IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B228<>\"\",B228<=Term-3),MIN(AU228,Charges!$H$11),0)","v":0},{"$f":"IF(C228=1,MIN(AV228,AW228),IF(AV228=0,0,MIN(AW228-AY227,IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$I$100,5)/Mode,0))))*(B228<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",IF(BH228>0,IF(AH229<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,MIN(IF(MOD(C228,12)=0,VLOOKUP(B228,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM228,AH228),AH228-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C228<60,0,IF(MOD(C228,12)=0,(BC228<60)*SUM(INDIRECT($BF$7&(C228+11)&\":\"&$BF$7&C227))+(BC228>=60)*SUMPRODUCT($BD$12:BD228,$BE$12:$BE228),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,IF(MOD(C228,12)=0,VLOOKUP(B228,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B228<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B228<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B228<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B228<=Charges!$C$88),0)","v":0},{"$f":"IF(B228<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B228<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW228*BY228*Input!$H$35+BX228*BZ228*Input!$H$36","v":0},0,{"$f":"CB228*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM227+IF(MOD(C228-1,12)=0,CN227,0)-BE227,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C228-1,12)=0,H228*D228,CN227),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG228-(B228>PPT)*Z228)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH228-(B228<=PPT)*Z228)*(1+Charges!$D$10),0)","v":0},{"$f":"CI228*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ228-CL228-(B228<=PPT)*AF228*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C228=\"\",MOD(C228-1,12)=0,B228>PPT),0%,100%/12+CO227),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B228>PPT),0%,100%-CO228)","v":0},{"$f":"IF(B228>=Charges!$B$68,IF(MOD(C228,12)=0,(Loyalty_Bonus+Charges!$C$69*(B228-11))*AH228,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B229<>\"\", B229<=10),VLOOKUP(B229,Charges!$C$40:$F$50, 4, 0), IF(AND(B229<>\"\", B229 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B229=Charges!$B$68,B229=Charges!$B$69,B229=Charges!$B$70),IF(MOD(C229,12)=0,VLOOKUP(B229,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B229=1,0,IF(B229<>\"\",(M229+N229)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G229), 0.5*Term*aprem)*(1+Indexation*(B229-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B229, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B229<>\"\",AQ229*VLOOKUP(Age+'4%_Excl_ST'!B229-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B229<>\"\",B229<=Term),IF(C229<61,Charges!$C$31,W228*(1+(B229<>B228)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,R229+CR228-BB228),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,IF(C229=Input!$O$18,Input!$O$19,R229+CR228-Z229-BE228)),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,CI229+CJ229,AB229*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK229+CL229,( 1-(1-CW229)^(1/12))*(AC229))","v":{"$error":"#VALUE!"}},{"$f":"AC229*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM229+CN229,MAX(AC229-AG229,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B229<>\"\",((Flat_Extra/1000)/12)*AQ229*AO229+Input!$H$34*V229*AP229,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B229<>\"\",IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B229<>\"\",B229<=Term-3),MIN(AU229,Charges!$H$11),0)","v":0},{"$f":"IF(C229=1,MIN(AV229,AW229),IF(AV229=0,0,MIN(AW229-AY228,IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$I$100,5)/Mode,0))))*(B229<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",IF(BH229>0,IF(AH230<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,MIN(IF(MOD(C229,12)=0,VLOOKUP(B229,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM229,AH229),AH229-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C229<60,0,IF(MOD(C229,12)=0,(BC229<60)*SUM(INDIRECT($BF$7&(C229+11)&\":\"&$BF$7&C228))+(BC229>=60)*SUMPRODUCT($BD$12:BD229,$BE$12:$BE229),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,IF(MOD(C229,12)=0,VLOOKUP(B229,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B229<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B229<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B229<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B229<=Charges!$C$88),0)","v":0},{"$f":"IF(B229<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B229<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW229*BY229*Input!$H$35+BX229*BZ229*Input!$H$36","v":0},0,{"$f":"CB229*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM228+IF(MOD(C229-1,12)=0,CN228,0)-BE228,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C229-1,12)=0,H229*D229,CN228),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG229-(B229>PPT)*Z229)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH229-(B229<=PPT)*Z229)*(1+Charges!$D$10),0)","v":0},{"$f":"CI229*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ229-CL229-(B229<=PPT)*AF229*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C229=\"\",MOD(C229-1,12)=0,B229>PPT),0%,100%/12+CO228),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B229>PPT),0%,100%-CO229)","v":0},{"$f":"IF(B229>=Charges!$B$68,IF(MOD(C229,12)=0,(Loyalty_Bonus+Charges!$C$69*(B229-11))*AH229,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B230<>\"\", B230<=10),VLOOKUP(B230,Charges!$C$40:$F$50, 4, 0), IF(AND(B230<>\"\", B230 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B230=Charges!$B$68,B230=Charges!$B$69,B230=Charges!$B$70),IF(MOD(C230,12)=0,VLOOKUP(B230,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B230=1,0,IF(B230<>\"\",(M230+N230)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G230), 0.5*Term*aprem)*(1+Indexation*(B230-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B230, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B230<>\"\",AQ230*VLOOKUP(Age+'4%_Excl_ST'!B230-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B230<>\"\",B230<=Term),IF(C230<61,Charges!$C$31,W229*(1+(B230<>B229)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,R230+CR229-BB229),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,IF(C230=Input!$O$18,Input!$O$19,R230+CR229-Z230-BE229)),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,CI230+CJ230,AB230*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK230+CL230,( 1-(1-CW230)^(1/12))*(AC230))","v":{"$error":"#VALUE!"}},{"$f":"AC230*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM230+CN230,MAX(AC230-AG230,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B230<>\"\",((Flat_Extra/1000)/12)*AQ230*AO230+Input!$H$34*V230*AP230,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B230<>\"\",IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B230<>\"\",B230<=Term-3),MIN(AU230,Charges!$H$11),0)","v":0},{"$f":"IF(C230=1,MIN(AV230,AW230),IF(AV230=0,0,MIN(AW230-AY229,IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$I$100,5)/Mode,0))))*(B230<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",IF(BH230>0,IF(AH231<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,MIN(IF(MOD(C230,12)=0,VLOOKUP(B230,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM230,AH230),AH230-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C230<60,0,IF(MOD(C230,12)=0,(BC230<60)*SUM(INDIRECT($BF$7&(C230+11)&\":\"&$BF$7&C229))+(BC230>=60)*SUMPRODUCT($BD$12:BD230,$BE$12:$BE230),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,IF(MOD(C230,12)=0,VLOOKUP(B230,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B230<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B230<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B230<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B230<=Charges!$C$88),0)","v":0},{"$f":"IF(B230<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B230<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW230*BY230*Input!$H$35+BX230*BZ230*Input!$H$36","v":0},0,{"$f":"CB230*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM229+IF(MOD(C230-1,12)=0,CN229,0)-BE229,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C230-1,12)=0,H230*D230,CN229),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG230-(B230>PPT)*Z230)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH230-(B230<=PPT)*Z230)*(1+Charges!$D$10),0)","v":0},{"$f":"CI230*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ230-CL230-(B230<=PPT)*AF230*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C230=\"\",MOD(C230-1,12)=0,B230>PPT),0%,100%/12+CO229),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B230>PPT),0%,100%-CO230)","v":0},{"$f":"IF(B230>=Charges!$B$68,IF(MOD(C230,12)=0,(Loyalty_Bonus+Charges!$C$69*(B230-11))*AH230,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B231<>\"\", B231<=10),VLOOKUP(B231,Charges!$C$40:$F$50, 4, 0), IF(AND(B231<>\"\", B231 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B231=Charges!$B$68,B231=Charges!$B$69,B231=Charges!$B$70),IF(MOD(C231,12)=0,VLOOKUP(B231,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B231=1,0,IF(B231<>\"\",(M231+N231)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G231), 0.5*Term*aprem)*(1+Indexation*(B231-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B231, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B231<>\"\",AQ231*VLOOKUP(Age+'4%_Excl_ST'!B231-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B231<>\"\",B231<=Term),IF(C231<61,Charges!$C$31,W230*(1+(B231<>B230)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,R231+CR230-BB230),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,IF(C231=Input!$O$18,Input!$O$19,R231+CR230-Z231-BE230)),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,CI231+CJ231,AB231*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK231+CL231,( 1-(1-CW231)^(1/12))*(AC231))","v":{"$error":"#VALUE!"}},{"$f":"AC231*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM231+CN231,MAX(AC231-AG231,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B231<>\"\",((Flat_Extra/1000)/12)*AQ231*AO231+Input!$H$34*V231*AP231,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B231<>\"\",IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B231<>\"\",B231<=Term-3),MIN(AU231,Charges!$H$11),0)","v":0},{"$f":"IF(C231=1,MIN(AV231,AW231),IF(AV231=0,0,MIN(AW231-AY230,IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$I$100,5)/Mode,0))))*(B231<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",IF(BH231>0,IF(AH232<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,MIN(IF(MOD(C231,12)=0,VLOOKUP(B231,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM231,AH231),AH231-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C231<60,0,IF(MOD(C231,12)=0,(BC231<60)*SUM(INDIRECT($BF$7&(C231+11)&\":\"&$BF$7&C230))+(BC231>=60)*SUMPRODUCT($BD$12:BD231,$BE$12:$BE231),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,IF(MOD(C231,12)=0,VLOOKUP(B231,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B231<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B231<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B231<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B231<=Charges!$C$88),0)","v":0},{"$f":"IF(B231<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B231<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW231*BY231*Input!$H$35+BX231*BZ231*Input!$H$36","v":0},0,{"$f":"CB231*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM230+IF(MOD(C231-1,12)=0,CN230,0)-BE230,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C231-1,12)=0,H231*D231,CN230),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG231-(B231>PPT)*Z231)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH231-(B231<=PPT)*Z231)*(1+Charges!$D$10),0)","v":0},{"$f":"CI231*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ231-CL231-(B231<=PPT)*AF231*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C231=\"\",MOD(C231-1,12)=0,B231>PPT),0%,100%/12+CO230),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B231>PPT),0%,100%-CO231)","v":0},{"$f":"IF(B231>=Charges!$B$68,IF(MOD(C231,12)=0,(Loyalty_Bonus+Charges!$C$69*(B231-11))*AH231,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B232<>\"\", B232<=10),VLOOKUP(B232,Charges!$C$40:$F$50, 4, 0), IF(AND(B232<>\"\", B232 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B232=Charges!$B$68,B232=Charges!$B$69,B232=Charges!$B$70),IF(MOD(C232,12)=0,VLOOKUP(B232,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B232=1,0,IF(B232<>\"\",(M232+N232)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G232), 0.5*Term*aprem)*(1+Indexation*(B232-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B232, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B232<>\"\",AQ232*VLOOKUP(Age+'4%_Excl_ST'!B232-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B232<>\"\",B232<=Term),IF(C232<61,Charges!$C$31,W231*(1+(B232<>B231)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,R232+CR231-BB231),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,IF(C232=Input!$O$18,Input!$O$19,R232+CR231-Z232-BE231)),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,CI232+CJ232,AB232*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK232+CL232,( 1-(1-CW232)^(1/12))*(AC232))","v":{"$error":"#VALUE!"}},{"$f":"AC232*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM232+CN232,MAX(AC232-AG232,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B232<>\"\",((Flat_Extra/1000)/12)*AQ232*AO232+Input!$H$34*V232*AP232,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B232<>\"\",IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B232<>\"\",B232<=Term-3),MIN(AU232,Charges!$H$11),0)","v":0},{"$f":"IF(C232=1,MIN(AV232,AW232),IF(AV232=0,0,MIN(AW232-AY231,IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$I$100,5)/Mode,0))))*(B232<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",IF(BH232>0,IF(AH233<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,MIN(IF(MOD(C232,12)=0,VLOOKUP(B232,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM232,AH232),AH232-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C232<60,0,IF(MOD(C232,12)=0,(BC232<60)*SUM(INDIRECT($BF$7&(C232+11)&\":\"&$BF$7&C231))+(BC232>=60)*SUMPRODUCT($BD$12:BD232,$BE$12:$BE232),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,IF(MOD(C232,12)=0,VLOOKUP(B232,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B232<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B232<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B232<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B232<=Charges!$C$88),0)","v":0},{"$f":"IF(B232<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B232<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW232*BY232*Input!$H$35+BX232*BZ232*Input!$H$36","v":0},0,{"$f":"CB232*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM231+IF(MOD(C232-1,12)=0,CN231,0)-BE231,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C232-1,12)=0,H232*D232,CN231),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG232-(B232>PPT)*Z232)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH232-(B232<=PPT)*Z232)*(1+Charges!$D$10),0)","v":0},{"$f":"CI232*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ232-CL232-(B232<=PPT)*AF232*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C232=\"\",MOD(C232-1,12)=0,B232>PPT),0%,100%/12+CO231),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B232>PPT),0%,100%-CO232)","v":0},{"$f":"IF(B232>=Charges!$B$68,IF(MOD(C232,12)=0,(Loyalty_Bonus+Charges!$C$69*(B232-11))*AH232,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B233<>\"\", B233<=10),VLOOKUP(B233,Charges!$C$40:$F$50, 4, 0), IF(AND(B233<>\"\", B233 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B233=Charges!$B$68,B233=Charges!$B$69,B233=Charges!$B$70),IF(MOD(C233,12)=0,VLOOKUP(B233,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B233=1,0,IF(B233<>\"\",(M233+N233)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G233), 0.5*Term*aprem)*(1+Indexation*(B233-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B233, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B233<>\"\",AQ233*VLOOKUP(Age+'4%_Excl_ST'!B233-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B233<>\"\",B233<=Term),IF(C233<61,Charges!$C$31,W232*(1+(B233<>B232)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,R233+CR232-BB232),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,IF(C233=Input!$O$18,Input!$O$19,R233+CR232-Z233-BE232)),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,CI233+CJ233,AB233*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK233+CL233,( 1-(1-CW233)^(1/12))*(AC233))","v":{"$error":"#VALUE!"}},{"$f":"AC233*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM233+CN233,MAX(AC233-AG233,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B233<>\"\",((Flat_Extra/1000)/12)*AQ233*AO233+Input!$H$34*V233*AP233,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B233<>\"\",IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B233<>\"\",B233<=Term-3),MIN(AU233,Charges!$H$11),0)","v":0},{"$f":"IF(C233=1,MIN(AV233,AW233),IF(AV233=0,0,MIN(AW233-AY232,IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$I$100,5)/Mode,0))))*(B233<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",IF(BH233>0,IF(AH234<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,MIN(IF(MOD(C233,12)=0,VLOOKUP(B233,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM233,AH233),AH233-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C233<60,0,IF(MOD(C233,12)=0,(BC233<60)*SUM(INDIRECT($BF$7&(C233+11)&\":\"&$BF$7&C232))+(BC233>=60)*SUMPRODUCT($BD$12:BD233,$BE$12:$BE233),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,IF(MOD(C233,12)=0,VLOOKUP(B233,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B233<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B233<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B233<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B233<=Charges!$C$88),0)","v":0},{"$f":"IF(B233<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B233<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW233*BY233*Input!$H$35+BX233*BZ233*Input!$H$36","v":0},0,{"$f":"CB233*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM232+IF(MOD(C233-1,12)=0,CN232,0)-BE232,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C233-1,12)=0,H233*D233,CN232),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG233-(B233>PPT)*Z233)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH233-(B233<=PPT)*Z233)*(1+Charges!$D$10),0)","v":0},{"$f":"CI233*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ233-CL233-(B233<=PPT)*AF233*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C233=\"\",MOD(C233-1,12)=0,B233>PPT),0%,100%/12+CO232),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B233>PPT),0%,100%-CO233)","v":0},{"$f":"IF(B233>=Charges!$B$68,IF(MOD(C233,12)=0,(Loyalty_Bonus+Charges!$C$69*(B233-11))*AH233,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B234<>\"\", B234<=10),VLOOKUP(B234,Charges!$C$40:$F$50, 4, 0), IF(AND(B234<>\"\", B234 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B234=Charges!$B$68,B234=Charges!$B$69,B234=Charges!$B$70),IF(MOD(C234,12)=0,VLOOKUP(B234,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B234=1,0,IF(B234<>\"\",(M234+N234)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G234), 0.5*Term*aprem)*(1+Indexation*(B234-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B234, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B234<>\"\",AQ234*VLOOKUP(Age+'4%_Excl_ST'!B234-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B234<>\"\",B234<=Term),IF(C234<61,Charges!$C$31,W233*(1+(B234<>B233)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,R234+CR233-BB233),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,IF(C234=Input!$O$18,Input!$O$19,R234+CR233-Z234-BE233)),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,CI234+CJ234,AB234*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK234+CL234,( 1-(1-CW234)^(1/12))*(AC234))","v":{"$error":"#VALUE!"}},{"$f":"AC234*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM234+CN234,MAX(AC234-AG234,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B234<>\"\",((Flat_Extra/1000)/12)*AQ234*AO234+Input!$H$34*V234*AP234,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B234<>\"\",IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B234<>\"\",B234<=Term-3),MIN(AU234,Charges!$H$11),0)","v":0},{"$f":"IF(C234=1,MIN(AV234,AW234),IF(AV234=0,0,MIN(AW234-AY233,IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$I$100,5)/Mode,0))))*(B234<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",IF(BH234>0,IF(AH235<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,MIN(IF(MOD(C234,12)=0,VLOOKUP(B234,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM234,AH234),AH234-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C234<60,0,IF(MOD(C234,12)=0,(BC234<60)*SUM(INDIRECT($BF$7&(C234+11)&\":\"&$BF$7&C233))+(BC234>=60)*SUMPRODUCT($BD$12:BD234,$BE$12:$BE234),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,IF(MOD(C234,12)=0,VLOOKUP(B234,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B234<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B234<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B234<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B234<=Charges!$C$88),0)","v":0},{"$f":"IF(B234<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B234<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW234*BY234*Input!$H$35+BX234*BZ234*Input!$H$36","v":0},0,{"$f":"CB234*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM233+IF(MOD(C234-1,12)=0,CN233,0)-BE233,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C234-1,12)=0,H234*D234,CN233),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG234-(B234>PPT)*Z234)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH234-(B234<=PPT)*Z234)*(1+Charges!$D$10),0)","v":0},{"$f":"CI234*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ234-CL234-(B234<=PPT)*AF234*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C234=\"\",MOD(C234-1,12)=0,B234>PPT),0%,100%/12+CO233),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B234>PPT),0%,100%-CO234)","v":0},{"$f":"IF(B234>=Charges!$B$68,IF(MOD(C234,12)=0,(Loyalty_Bonus+Charges!$C$69*(B234-11))*AH234,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B235<>\"\", B235<=10),VLOOKUP(B235,Charges!$C$40:$F$50, 4, 0), IF(AND(B235<>\"\", B235 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B235=Charges!$B$68,B235=Charges!$B$69,B235=Charges!$B$70),IF(MOD(C235,12)=0,VLOOKUP(B235,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B235=1,0,IF(B235<>\"\",(M235+N235)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G235), 0.5*Term*aprem)*(1+Indexation*(B235-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B235, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B235<>\"\",AQ235*VLOOKUP(Age+'4%_Excl_ST'!B235-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B235<>\"\",B235<=Term),IF(C235<61,Charges!$C$31,W234*(1+(B235<>B234)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,R235+CR234-BB234),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,IF(C235=Input!$O$18,Input!$O$19,R235+CR234-Z235-BE234)),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,CI235+CJ235,AB235*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK235+CL235,( 1-(1-CW235)^(1/12))*(AC235))","v":{"$error":"#VALUE!"}},{"$f":"AC235*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM235+CN235,MAX(AC235-AG235,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B235<>\"\",((Flat_Extra/1000)/12)*AQ235*AO235+Input!$H$34*V235*AP235,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B235<>\"\",IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B235<>\"\",B235<=Term-3),MIN(AU235,Charges!$H$11),0)","v":0},{"$f":"IF(C235=1,MIN(AV235,AW235),IF(AV235=0,0,MIN(AW235-AY234,IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$I$100,5)/Mode,0))))*(B235<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",IF(BH235>0,IF(AH236<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,MIN(IF(MOD(C235,12)=0,VLOOKUP(B235,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM235,AH235),AH235-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C235<60,0,IF(MOD(C235,12)=0,(BC235<60)*SUM(INDIRECT($BF$7&(C235+11)&\":\"&$BF$7&C234))+(BC235>=60)*SUMPRODUCT($BD$12:BD235,$BE$12:$BE235),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,IF(MOD(C235,12)=0,VLOOKUP(B235,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B235<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B235<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B235<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B235<=Charges!$C$88),0)","v":0},{"$f":"IF(B235<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B235<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW235*BY235*Input!$H$35+BX235*BZ235*Input!$H$36","v":0},0,{"$f":"CB235*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM234+IF(MOD(C235-1,12)=0,CN234,0)-BE234,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C235-1,12)=0,H235*D235,CN234),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG235-(B235>PPT)*Z235)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH235-(B235<=PPT)*Z235)*(1+Charges!$D$10),0)","v":0},{"$f":"CI235*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ235-CL235-(B235<=PPT)*AF235*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C235=\"\",MOD(C235-1,12)=0,B235>PPT),0%,100%/12+CO234),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B235>PPT),0%,100%-CO235)","v":0},{"$f":"IF(B235>=Charges!$B$68,IF(MOD(C235,12)=0,(Loyalty_Bonus+Charges!$C$69*(B235-11))*AH235,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B236<>\"\", B236<=10),VLOOKUP(B236,Charges!$C$40:$F$50, 4, 0), IF(AND(B236<>\"\", B236 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B236=Charges!$B$68,B236=Charges!$B$69,B236=Charges!$B$70),IF(MOD(C236,12)=0,VLOOKUP(B236,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B236=1,0,IF(B236<>\"\",(M236+N236)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G236), 0.5*Term*aprem)*(1+Indexation*(B236-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B236, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B236<>\"\",AQ236*VLOOKUP(Age+'4%_Excl_ST'!B236-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B236<>\"\",B236<=Term),IF(C236<61,Charges!$C$31,W235*(1+(B236<>B235)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,R236+CR235-BB235),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,IF(C236=Input!$O$18,Input!$O$19,R236+CR235-Z236-BE235)),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,CI236+CJ236,AB236*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK236+CL236,( 1-(1-CW236)^(1/12))*(AC236))","v":{"$error":"#VALUE!"}},{"$f":"AC236*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM236+CN236,MAX(AC236-AG236,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B236<>\"\",((Flat_Extra/1000)/12)*AQ236*AO236+Input!$H$34*V236*AP236,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B236<>\"\",IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B236<>\"\",B236<=Term-3),MIN(AU236,Charges!$H$11),0)","v":0},{"$f":"IF(C236=1,MIN(AV236,AW236),IF(AV236=0,0,MIN(AW236-AY235,IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$I$100,5)/Mode,0))))*(B236<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",IF(BH236>0,IF(AH237<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,MIN(IF(MOD(C236,12)=0,VLOOKUP(B236,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM236,AH236),AH236-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C236<60,0,IF(MOD(C236,12)=0,(BC236<60)*SUM(INDIRECT($BF$7&(C236+11)&\":\"&$BF$7&C235))+(BC236>=60)*SUMPRODUCT($BD$12:BD236,$BE$12:$BE236),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,IF(MOD(C236,12)=0,VLOOKUP(B236,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B236<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B236<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B236<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B236<=Charges!$C$88),0)","v":0},{"$f":"IF(B236<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B236<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW236*BY236*Input!$H$35+BX236*BZ236*Input!$H$36","v":0},0,{"$f":"CB236*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM235+IF(MOD(C236-1,12)=0,CN235,0)-BE235,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C236-1,12)=0,H236*D236,CN235),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG236-(B236>PPT)*Z236)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH236-(B236<=PPT)*Z236)*(1+Charges!$D$10),0)","v":0},{"$f":"CI236*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ236-CL236-(B236<=PPT)*AF236*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C236=\"\",MOD(C236-1,12)=0,B236>PPT),0%,100%/12+CO235),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B236>PPT),0%,100%-CO236)","v":0},{"$f":"IF(B236>=Charges!$B$68,IF(MOD(C236,12)=0,(Loyalty_Bonus+Charges!$C$69*(B236-11))*AH236,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B237<>\"\", B237<=10),VLOOKUP(B237,Charges!$C$40:$F$50, 4, 0), IF(AND(B237<>\"\", B237 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B237=Charges!$B$68,B237=Charges!$B$69,B237=Charges!$B$70),IF(MOD(C237,12)=0,VLOOKUP(B237,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B237=1,0,IF(B237<>\"\",(M237+N237)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G237), 0.5*Term*aprem)*(1+Indexation*(B237-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B237, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B237<>\"\",AQ237*VLOOKUP(Age+'4%_Excl_ST'!B237-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B237<>\"\",B237<=Term),IF(C237<61,Charges!$C$31,W236*(1+(B237<>B236)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,R237+CR236-BB236),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,IF(C237=Input!$O$18,Input!$O$19,R237+CR236-Z237-BE236)),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,CI237+CJ237,AB237*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK237+CL237,( 1-(1-CW237)^(1/12))*(AC237))","v":{"$error":"#VALUE!"}},{"$f":"AC237*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM237+CN237,MAX(AC237-AG237,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B237<>\"\",((Flat_Extra/1000)/12)*AQ237*AO237+Input!$H$34*V237*AP237,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B237<>\"\",IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B237<>\"\",B237<=Term-3),MIN(AU237,Charges!$H$11),0)","v":0},{"$f":"IF(C237=1,MIN(AV237,AW237),IF(AV237=0,0,MIN(AW237-AY236,IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$I$100,5)/Mode,0))))*(B237<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",IF(BH237>0,IF(AH238<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,MIN(IF(MOD(C237,12)=0,VLOOKUP(B237,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM237,AH237),AH237-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C237<60,0,IF(MOD(C237,12)=0,(BC237<60)*SUM(INDIRECT($BF$7&(C237+11)&\":\"&$BF$7&C236))+(BC237>=60)*SUMPRODUCT($BD$12:BD237,$BE$12:$BE237),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,IF(MOD(C237,12)=0,VLOOKUP(B237,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B237<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B237<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B237<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B237<=Charges!$C$88),0)","v":0},{"$f":"IF(B237<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B237<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW237*BY237*Input!$H$35+BX237*BZ237*Input!$H$36","v":0},0,{"$f":"CB237*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM236+IF(MOD(C237-1,12)=0,CN236,0)-BE236,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C237-1,12)=0,H237*D237,CN236),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG237-(B237>PPT)*Z237)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH237-(B237<=PPT)*Z237)*(1+Charges!$D$10),0)","v":0},{"$f":"CI237*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ237-CL237-(B237<=PPT)*AF237*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C237=\"\",MOD(C237-1,12)=0,B237>PPT),0%,100%/12+CO236),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B237>PPT),0%,100%-CO237)","v":0},{"$f":"IF(B237>=Charges!$B$68,IF(MOD(C237,12)=0,(Loyalty_Bonus+Charges!$C$69*(B237-11))*AH237,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B238<>\"\", B238<=10),VLOOKUP(B238,Charges!$C$40:$F$50, 4, 0), IF(AND(B238<>\"\", B238 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B238=Charges!$B$68,B238=Charges!$B$69,B238=Charges!$B$70),IF(MOD(C238,12)=0,VLOOKUP(B238,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B238=1,0,IF(B238<>\"\",(M238+N238)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G238), 0.5*Term*aprem)*(1+Indexation*(B238-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B238, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B238<>\"\",AQ238*VLOOKUP(Age+'4%_Excl_ST'!B238-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B238<>\"\",B238<=Term),IF(C238<61,Charges!$C$31,W237*(1+(B238<>B237)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,R238+CR237-BB237),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,IF(C238=Input!$O$18,Input!$O$19,R238+CR237-Z238-BE237)),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,CI238+CJ238,AB238*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK238+CL238,( 1-(1-CW238)^(1/12))*(AC238))","v":{"$error":"#VALUE!"}},{"$f":"AC238*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM238+CN238,MAX(AC238-AG238,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B238<>\"\",((Flat_Extra/1000)/12)*AQ238*AO238+Input!$H$34*V238*AP238,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B238<>\"\",IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B238<>\"\",B238<=Term-3),MIN(AU238,Charges!$H$11),0)","v":0},{"$f":"IF(C238=1,MIN(AV238,AW238),IF(AV238=0,0,MIN(AW238-AY237,IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$I$100,5)/Mode,0))))*(B238<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",IF(BH238>0,IF(AH239<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,MIN(IF(MOD(C238,12)=0,VLOOKUP(B238,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM238,AH238),AH238-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C238<60,0,IF(MOD(C238,12)=0,(BC238<60)*SUM(INDIRECT($BF$7&(C238+11)&\":\"&$BF$7&C237))+(BC238>=60)*SUMPRODUCT($BD$12:BD238,$BE$12:$BE238),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,IF(MOD(C238,12)=0,VLOOKUP(B238,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B238<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B238<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B238<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B238<=Charges!$C$88),0)","v":0},{"$f":"IF(B238<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B238<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW238*BY238*Input!$H$35+BX238*BZ238*Input!$H$36","v":0},0,{"$f":"CB238*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM237+IF(MOD(C238-1,12)=0,CN237,0)-BE237,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C238-1,12)=0,H238*D238,CN237),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG238-(B238>PPT)*Z238)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH238-(B238<=PPT)*Z238)*(1+Charges!$D$10),0)","v":0},{"$f":"CI238*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ238-CL238-(B238<=PPT)*AF238*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C238=\"\",MOD(C238-1,12)=0,B238>PPT),0%,100%/12+CO237),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B238>PPT),0%,100%-CO238)","v":0},{"$f":"IF(B238>=Charges!$B$68,IF(MOD(C238,12)=0,(Loyalty_Bonus+Charges!$C$69*(B238-11))*AH238,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B239<>\"\", B239<=10),VLOOKUP(B239,Charges!$C$40:$F$50, 4, 0), IF(AND(B239<>\"\", B239 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B239=Charges!$B$68,B239=Charges!$B$69,B239=Charges!$B$70),IF(MOD(C239,12)=0,VLOOKUP(B239,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B239=1,0,IF(B239<>\"\",(M239+N239)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G239), 0.5*Term*aprem)*(1+Indexation*(B239-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B239, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B239<>\"\",AQ239*VLOOKUP(Age+'4%_Excl_ST'!B239-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B239<>\"\",B239<=Term),IF(C239<61,Charges!$C$31,W238*(1+(B239<>B238)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,R239+CR238-BB238),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,IF(C239=Input!$O$18,Input!$O$19,R239+CR238-Z239-BE238)),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,CI239+CJ239,AB239*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK239+CL239,( 1-(1-CW239)^(1/12))*(AC239))","v":{"$error":"#VALUE!"}},{"$f":"AC239*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM239+CN239,MAX(AC239-AG239,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B239<>\"\",((Flat_Extra/1000)/12)*AQ239*AO239+Input!$H$34*V239*AP239,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B239<>\"\",IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B239<>\"\",B239<=Term-3),MIN(AU239,Charges!$H$11),0)","v":0},{"$f":"IF(C239=1,MIN(AV239,AW239),IF(AV239=0,0,MIN(AW239-AY238,IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$I$100,5)/Mode,0))))*(B239<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",IF(BH239>0,IF(AH240<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,MIN(IF(MOD(C239,12)=0,VLOOKUP(B239,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM239,AH239),AH239-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C239<60,0,IF(MOD(C239,12)=0,(BC239<60)*SUM(INDIRECT($BF$7&(C239+11)&\":\"&$BF$7&C238))+(BC239>=60)*SUMPRODUCT($BD$12:BD239,$BE$12:$BE239),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,IF(MOD(C239,12)=0,VLOOKUP(B239,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B239<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B239<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B239<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B239<=Charges!$C$88),0)","v":0},{"$f":"IF(B239<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B239<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW239*BY239*Input!$H$35+BX239*BZ239*Input!$H$36","v":0},0,{"$f":"CB239*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM238+IF(MOD(C239-1,12)=0,CN238,0)-BE238,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C239-1,12)=0,H239*D239,CN238),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG239-(B239>PPT)*Z239)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH239-(B239<=PPT)*Z239)*(1+Charges!$D$10),0)","v":0},{"$f":"CI239*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ239-CL239-(B239<=PPT)*AF239*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C239=\"\",MOD(C239-1,12)=0,B239>PPT),0%,100%/12+CO238),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B239>PPT),0%,100%-CO239)","v":0},{"$f":"IF(B239>=Charges!$B$68,IF(MOD(C239,12)=0,(Loyalty_Bonus+Charges!$C$69*(B239-11))*AH239,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B240<>\"\", B240<=10),VLOOKUP(B240,Charges!$C$40:$F$50, 4, 0), IF(AND(B240<>\"\", B240 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B240=Charges!$B$68,B240=Charges!$B$69,B240=Charges!$B$70),IF(MOD(C240,12)=0,VLOOKUP(B240,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B240=1,0,IF(B240<>\"\",(M240+N240)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G240), 0.5*Term*aprem)*(1+Indexation*(B240-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B240, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B240<>\"\",AQ240*VLOOKUP(Age+'4%_Excl_ST'!B240-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B240<>\"\",B240<=Term),IF(C240<61,Charges!$C$31,W239*(1+(B240<>B239)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,R240+CR239-BB239),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,IF(C240=Input!$O$18,Input!$O$19,R240+CR239-Z240-BE239)),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,CI240+CJ240,AB240*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK240+CL240,( 1-(1-CW240)^(1/12))*(AC240))","v":{"$error":"#VALUE!"}},{"$f":"AC240*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM240+CN240,MAX(AC240-AG240,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B240<>\"\",((Flat_Extra/1000)/12)*AQ240*AO240+Input!$H$34*V240*AP240,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B240<>\"\",IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B240<>\"\",B240<=Term-3),MIN(AU240,Charges!$H$11),0)","v":0},{"$f":"IF(C240=1,MIN(AV240,AW240),IF(AV240=0,0,MIN(AW240-AY239,IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$I$100,5)/Mode,0))))*(B240<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",IF(BH240>0,IF(AH241<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,MIN(IF(MOD(C240,12)=0,VLOOKUP(B240,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM240,AH240),AH240-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C240<60,0,IF(MOD(C240,12)=0,(BC240<60)*SUM(INDIRECT($BF$7&(C240+11)&\":\"&$BF$7&C239))+(BC240>=60)*SUMPRODUCT($BD$12:BD240,$BE$12:$BE240),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,IF(MOD(C240,12)=0,VLOOKUP(B240,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B240<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B240<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B240<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B240<=Charges!$C$88),0)","v":0},{"$f":"IF(B240<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B240<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW240*BY240*Input!$H$35+BX240*BZ240*Input!$H$36","v":0},0,{"$f":"CB240*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM239+IF(MOD(C240-1,12)=0,CN239,0)-BE239,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C240-1,12)=0,H240*D240,CN239),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG240-(B240>PPT)*Z240)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH240-(B240<=PPT)*Z240)*(1+Charges!$D$10),0)","v":0},{"$f":"CI240*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ240-CL240-(B240<=PPT)*AF240*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C240=\"\",MOD(C240-1,12)=0,B240>PPT),0%,100%/12+CO239),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B240>PPT),0%,100%-CO240)","v":0},{"$f":"IF(B240>=Charges!$B$68,IF(MOD(C240,12)=0,(Loyalty_Bonus+Charges!$C$69*(B240-11))*AH240,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B241<>\"\", B241<=10),VLOOKUP(B241,Charges!$C$40:$F$50, 4, 0), IF(AND(B241<>\"\", B241 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B241=Charges!$B$68,B241=Charges!$B$69,B241=Charges!$B$70),IF(MOD(C241,12)=0,VLOOKUP(B241,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B241=1,0,IF(B241<>\"\",(M241+N241)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G241), 0.5*Term*aprem)*(1+Indexation*(B241-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B241, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B241<>\"\",AQ241*VLOOKUP(Age+'4%_Excl_ST'!B241-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B241<>\"\",B241<=Term),IF(C241<61,Charges!$C$31,W240*(1+(B241<>B240)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,R241+CR240-BB240),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,IF(C241=Input!$O$18,Input!$O$19,R241+CR240-Z241-BE240)),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,CI241+CJ241,AB241*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK241+CL241,( 1-(1-CW241)^(1/12))*(AC241))","v":{"$error":"#VALUE!"}},{"$f":"AC241*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM241+CN241,MAX(AC241-AG241,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B241<>\"\",((Flat_Extra/1000)/12)*AQ241*AO241+Input!$H$34*V241*AP241,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B241<>\"\",IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B241<>\"\",B241<=Term-3),MIN(AU241,Charges!$H$11),0)","v":0},{"$f":"IF(C241=1,MIN(AV241,AW241),IF(AV241=0,0,MIN(AW241-AY240,IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$I$100,5)/Mode,0))))*(B241<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",IF(BH241>0,IF(AH242<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,MIN(IF(MOD(C241,12)=0,VLOOKUP(B241,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM241,AH241),AH241-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C241<60,0,IF(MOD(C241,12)=0,(BC241<60)*SUM(INDIRECT($BF$7&(C241+11)&\":\"&$BF$7&C240))+(BC241>=60)*SUMPRODUCT($BD$12:BD241,$BE$12:$BE241),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,IF(MOD(C241,12)=0,VLOOKUP(B241,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B241<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B241<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B241<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B241<=Charges!$C$88),0)","v":0},{"$f":"IF(B241<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B241<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW241*BY241*Input!$H$35+BX241*BZ241*Input!$H$36","v":0},0,{"$f":"CB241*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM240+IF(MOD(C241-1,12)=0,CN240,0)-BE240,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C241-1,12)=0,H241*D241,CN240),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG241-(B241>PPT)*Z241)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH241-(B241<=PPT)*Z241)*(1+Charges!$D$10),0)","v":0},{"$f":"CI241*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ241-CL241-(B241<=PPT)*AF241*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C241=\"\",MOD(C241-1,12)=0,B241>PPT),0%,100%/12+CO240),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B241>PPT),0%,100%-CO241)","v":0},{"$f":"IF(B241>=Charges!$B$68,IF(MOD(C241,12)=0,(Loyalty_Bonus+Charges!$C$69*(B241-11))*AH241,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B242<>\"\", B242<=10),VLOOKUP(B242,Charges!$C$40:$F$50, 4, 0), IF(AND(B242<>\"\", B242 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B242=Charges!$B$68,B242=Charges!$B$69,B242=Charges!$B$70),IF(MOD(C242,12)=0,VLOOKUP(B242,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B242=1,0,IF(B242<>\"\",(M242+N242)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G242), 0.5*Term*aprem)*(1+Indexation*(B242-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B242, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B242<>\"\",AQ242*VLOOKUP(Age+'4%_Excl_ST'!B242-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B242<>\"\",B242<=Term),IF(C242<61,Charges!$C$31,W241*(1+(B242<>B241)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,R242+CR241-BB241),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,IF(C242=Input!$O$18,Input!$O$19,R242+CR241-Z242-BE241)),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,CI242+CJ242,AB242*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK242+CL242,( 1-(1-CW242)^(1/12))*(AC242))","v":{"$error":"#VALUE!"}},{"$f":"AC242*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM242+CN242,MAX(AC242-AG242,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B242<>\"\",((Flat_Extra/1000)/12)*AQ242*AO242+Input!$H$34*V242*AP242,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B242<>\"\",IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B242<>\"\",B242<=Term-3),MIN(AU242,Charges!$H$11),0)","v":0},{"$f":"IF(C242=1,MIN(AV242,AW242),IF(AV242=0,0,MIN(AW242-AY241,IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$I$100,5)/Mode,0))))*(B242<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",IF(BH242>0,IF(AH243<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,MIN(IF(MOD(C242,12)=0,VLOOKUP(B242,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM242,AH242),AH242-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C242<60,0,IF(MOD(C242,12)=0,(BC242<60)*SUM(INDIRECT($BF$7&(C242+11)&\":\"&$BF$7&C241))+(BC242>=60)*SUMPRODUCT($BD$12:BD242,$BE$12:$BE242),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,IF(MOD(C242,12)=0,VLOOKUP(B242,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B242<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B242<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B242<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B242<=Charges!$C$88),0)","v":0},{"$f":"IF(B242<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B242<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW242*BY242*Input!$H$35+BX242*BZ242*Input!$H$36","v":0},0,{"$f":"CB242*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM241+IF(MOD(C242-1,12)=0,CN241,0)-BE241,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C242-1,12)=0,H242*D242,CN241),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG242-(B242>PPT)*Z242)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH242-(B242<=PPT)*Z242)*(1+Charges!$D$10),0)","v":0},{"$f":"CI242*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ242-CL242-(B242<=PPT)*AF242*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C242=\"\",MOD(C242-1,12)=0,B242>PPT),0%,100%/12+CO241),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B242>PPT),0%,100%-CO242)","v":0},{"$f":"IF(B242>=Charges!$B$68,IF(MOD(C242,12)=0,(Loyalty_Bonus+Charges!$C$69*(B242-11))*AH242,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B243<>\"\", B243<=10),VLOOKUP(B243,Charges!$C$40:$F$50, 4, 0), IF(AND(B243<>\"\", B243 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B243=Charges!$B$68,B243=Charges!$B$69,B243=Charges!$B$70),IF(MOD(C243,12)=0,VLOOKUP(B243,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B243=1,0,IF(B243<>\"\",(M243+N243)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G243), 0.5*Term*aprem)*(1+Indexation*(B243-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B243, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B243<>\"\",AQ243*VLOOKUP(Age+'4%_Excl_ST'!B243-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B243<>\"\",B243<=Term),IF(C243<61,Charges!$C$31,W242*(1+(B243<>B242)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,R243+CR242-BB242),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,IF(C243=Input!$O$18,Input!$O$19,R243+CR242-Z243-BE242)),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,CI243+CJ243,AB243*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK243+CL243,( 1-(1-CW243)^(1/12))*(AC243))","v":{"$error":"#VALUE!"}},{"$f":"AC243*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM243+CN243,MAX(AC243-AG243,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B243<>\"\",((Flat_Extra/1000)/12)*AQ243*AO243+Input!$H$34*V243*AP243,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B243<>\"\",IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B243<>\"\",B243<=Term-3),MIN(AU243,Charges!$H$11),0)","v":0},{"$f":"IF(C243=1,MIN(AV243,AW243),IF(AV243=0,0,MIN(AW243-AY242,IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$I$100,5)/Mode,0))))*(B243<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",IF(BH243>0,IF(AH244<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,MIN(IF(MOD(C243,12)=0,VLOOKUP(B243,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM243,AH243),AH243-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C243<60,0,IF(MOD(C243,12)=0,(BC243<60)*SUM(INDIRECT($BF$7&(C243+11)&\":\"&$BF$7&C242))+(BC243>=60)*SUMPRODUCT($BD$12:BD243,$BE$12:$BE243),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,IF(MOD(C243,12)=0,VLOOKUP(B243,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B243<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B243<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B243<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B243<=Charges!$C$88),0)","v":0},{"$f":"IF(B243<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B243<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW243*BY243*Input!$H$35+BX243*BZ243*Input!$H$36","v":0},0,{"$f":"CB243*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM242+IF(MOD(C243-1,12)=0,CN242,0)-BE242,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C243-1,12)=0,H243*D243,CN242),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG243-(B243>PPT)*Z243)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH243-(B243<=PPT)*Z243)*(1+Charges!$D$10),0)","v":0},{"$f":"CI243*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ243-CL243-(B243<=PPT)*AF243*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C243=\"\",MOD(C243-1,12)=0,B243>PPT),0%,100%/12+CO242),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B243>PPT),0%,100%-CO243)","v":0},{"$f":"IF(B243>=Charges!$B$68,IF(MOD(C243,12)=0,(Loyalty_Bonus+Charges!$C$69*(B243-11))*AH243,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B244<>\"\", B244<=10),VLOOKUP(B244,Charges!$C$40:$F$50, 4, 0), IF(AND(B244<>\"\", B244 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B244=Charges!$B$68,B244=Charges!$B$69,B244=Charges!$B$70),IF(MOD(C244,12)=0,VLOOKUP(B244,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B244=1,0,IF(B244<>\"\",(M244+N244)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G244), 0.5*Term*aprem)*(1+Indexation*(B244-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B244, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B244<>\"\",AQ244*VLOOKUP(Age+'4%_Excl_ST'!B244-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B244<>\"\",B244<=Term),IF(C244<61,Charges!$C$31,W243*(1+(B244<>B243)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,R244+CR243-BB243),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,IF(C244=Input!$O$18,Input!$O$19,R244+CR243-Z244-BE243)),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,CI244+CJ244,AB244*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK244+CL244,( 1-(1-CW244)^(1/12))*(AC244))","v":{"$error":"#VALUE!"}},{"$f":"AC244*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM244+CN244,MAX(AC244-AG244,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B244<>\"\",((Flat_Extra/1000)/12)*AQ244*AO244+Input!$H$34*V244*AP244,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B244<>\"\",IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B244<>\"\",B244<=Term-3),MIN(AU244,Charges!$H$11),0)","v":0},{"$f":"IF(C244=1,MIN(AV244,AW244),IF(AV244=0,0,MIN(AW244-AY243,IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$I$100,5)/Mode,0))))*(B244<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",IF(BH244>0,IF(AH245<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,MIN(IF(MOD(C244,12)=0,VLOOKUP(B244,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM244,AH244),AH244-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C244<60,0,IF(MOD(C244,12)=0,(BC244<60)*SUM(INDIRECT($BF$7&(C244+11)&\":\"&$BF$7&C243))+(BC244>=60)*SUMPRODUCT($BD$12:BD244,$BE$12:$BE244),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,IF(MOD(C244,12)=0,VLOOKUP(B244,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B244<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B244<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B244<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B244<=Charges!$C$88),0)","v":0},{"$f":"IF(B244<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B244<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW244*BY244*Input!$H$35+BX244*BZ244*Input!$H$36","v":0},0,{"$f":"CB244*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM243+IF(MOD(C244-1,12)=0,CN243,0)-BE243,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C244-1,12)=0,H244*D244,CN243),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG244-(B244>PPT)*Z244)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH244-(B244<=PPT)*Z244)*(1+Charges!$D$10),0)","v":0},{"$f":"CI244*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ244-CL244-(B244<=PPT)*AF244*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C244=\"\",MOD(C244-1,12)=0,B244>PPT),0%,100%/12+CO243),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B244>PPT),0%,100%-CO244)","v":0},{"$f":"IF(B244>=Charges!$B$68,IF(MOD(C244,12)=0,(Loyalty_Bonus+Charges!$C$69*(B244-11))*AH244,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B245<>\"\", B245<=10),VLOOKUP(B245,Charges!$C$40:$F$50, 4, 0), IF(AND(B245<>\"\", B245 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B245=Charges!$B$68,B245=Charges!$B$69,B245=Charges!$B$70),IF(MOD(C245,12)=0,VLOOKUP(B245,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B245=1,0,IF(B245<>\"\",(M245+N245)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G245), 0.5*Term*aprem)*(1+Indexation*(B245-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B245, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B245<>\"\",AQ245*VLOOKUP(Age+'4%_Excl_ST'!B245-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B245<>\"\",B245<=Term),IF(C245<61,Charges!$C$31,W244*(1+(B245<>B244)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,R245+CR244-BB244),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,IF(C245=Input!$O$18,Input!$O$19,R245+CR244-Z245-BE244)),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,CI245+CJ245,AB245*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK245+CL245,( 1-(1-CW245)^(1/12))*(AC245))","v":{"$error":"#VALUE!"}},{"$f":"AC245*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM245+CN245,MAX(AC245-AG245,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B245<>\"\",((Flat_Extra/1000)/12)*AQ245*AO245+Input!$H$34*V245*AP245,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B245<>\"\",IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B245<>\"\",B245<=Term-3),MIN(AU245,Charges!$H$11),0)","v":0},{"$f":"IF(C245=1,MIN(AV245,AW245),IF(AV245=0,0,MIN(AW245-AY244,IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$I$100,5)/Mode,0))))*(B245<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",IF(BH245>0,IF(AH246<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,MIN(IF(MOD(C245,12)=0,VLOOKUP(B245,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM245,AH245),AH245-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C245<60,0,IF(MOD(C245,12)=0,(BC245<60)*SUM(INDIRECT($BF$7&(C245+11)&\":\"&$BF$7&C244))+(BC245>=60)*SUMPRODUCT($BD$12:BD245,$BE$12:$BE245),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,IF(MOD(C245,12)=0,VLOOKUP(B245,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B245<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B245<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B245<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B245<=Charges!$C$88),0)","v":0},{"$f":"IF(B245<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B245<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW245*BY245*Input!$H$35+BX245*BZ245*Input!$H$36","v":0},0,{"$f":"CB245*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM244+IF(MOD(C245-1,12)=0,CN244,0)-BE244,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C245-1,12)=0,H245*D245,CN244),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG245-(B245>PPT)*Z245)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH245-(B245<=PPT)*Z245)*(1+Charges!$D$10),0)","v":0},{"$f":"CI245*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ245-CL245-(B245<=PPT)*AF245*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C245=\"\",MOD(C245-1,12)=0,B245>PPT),0%,100%/12+CO244),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B245>PPT),0%,100%-CO245)","v":0},{"$f":"IF(B245>=Charges!$B$68,IF(MOD(C245,12)=0,(Loyalty_Bonus+Charges!$C$69*(B245-11))*AH245,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B246<>\"\", B246<=10),VLOOKUP(B246,Charges!$C$40:$F$50, 4, 0), IF(AND(B246<>\"\", B246 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B246=Charges!$B$68,B246=Charges!$B$69,B246=Charges!$B$70),IF(MOD(C246,12)=0,VLOOKUP(B246,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B246=1,0,IF(B246<>\"\",(M246+N246)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G246), 0.5*Term*aprem)*(1+Indexation*(B246-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B246, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B246<>\"\",AQ246*VLOOKUP(Age+'4%_Excl_ST'!B246-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B246<>\"\",B246<=Term),IF(C246<61,Charges!$C$31,W245*(1+(B246<>B245)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,R246+CR245-BB245),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,IF(C246=Input!$O$18,Input!$O$19,R246+CR245-Z246-BE245)),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,CI246+CJ246,AB246*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK246+CL246,( 1-(1-CW246)^(1/12))*(AC246))","v":{"$error":"#VALUE!"}},{"$f":"AC246*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM246+CN246,MAX(AC246-AG246,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B246<>\"\",((Flat_Extra/1000)/12)*AQ246*AO246+Input!$H$34*V246*AP246,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B246<>\"\",IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B246<>\"\",B246<=Term-3),MIN(AU246,Charges!$H$11),0)","v":0},{"$f":"IF(C246=1,MIN(AV246,AW246),IF(AV246=0,0,MIN(AW246-AY245,IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$I$100,5)/Mode,0))))*(B246<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",IF(BH246>0,IF(AH247<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,MIN(IF(MOD(C246,12)=0,VLOOKUP(B246,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM246,AH246),AH246-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C246<60,0,IF(MOD(C246,12)=0,(BC246<60)*SUM(INDIRECT($BF$7&(C246+11)&\":\"&$BF$7&C245))+(BC246>=60)*SUMPRODUCT($BD$12:BD246,$BE$12:$BE246),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,IF(MOD(C246,12)=0,VLOOKUP(B246,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B246<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B246<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B246<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B246<=Charges!$C$88),0)","v":0},{"$f":"IF(B246<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B246<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW246*BY246*Input!$H$35+BX246*BZ246*Input!$H$36","v":0},0,{"$f":"CB246*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM245+IF(MOD(C246-1,12)=0,CN245,0)-BE245,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C246-1,12)=0,H246*D246,CN245),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG246-(B246>PPT)*Z246)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH246-(B246<=PPT)*Z246)*(1+Charges!$D$10),0)","v":0},{"$f":"CI246*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ246-CL246-(B246<=PPT)*AF246*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C246=\"\",MOD(C246-1,12)=0,B246>PPT),0%,100%/12+CO245),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B246>PPT),0%,100%-CO246)","v":0},{"$f":"IF(B246>=Charges!$B$68,IF(MOD(C246,12)=0,(Loyalty_Bonus+Charges!$C$69*(B246-11))*AH246,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B247<>\"\", B247<=10),VLOOKUP(B247,Charges!$C$40:$F$50, 4, 0), IF(AND(B247<>\"\", B247 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B247=Charges!$B$68,B247=Charges!$B$69,B247=Charges!$B$70),IF(MOD(C247,12)=0,VLOOKUP(B247,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B247=1,0,IF(B247<>\"\",(M247+N247)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G247), 0.5*Term*aprem)*(1+Indexation*(B247-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B247, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B247<>\"\",AQ247*VLOOKUP(Age+'4%_Excl_ST'!B247-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B247<>\"\",B247<=Term),IF(C247<61,Charges!$C$31,W246*(1+(B247<>B246)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,R247+CR246-BB246),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,IF(C247=Input!$O$18,Input!$O$19,R247+CR246-Z247-BE246)),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,CI247+CJ247,AB247*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK247+CL247,( 1-(1-CW247)^(1/12))*(AC247))","v":{"$error":"#VALUE!"}},{"$f":"AC247*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM247+CN247,MAX(AC247-AG247,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B247<>\"\",((Flat_Extra/1000)/12)*AQ247*AO247+Input!$H$34*V247*AP247,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B247<>\"\",IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B247<>\"\",B247<=Term-3),MIN(AU247,Charges!$H$11),0)","v":0},{"$f":"IF(C247=1,MIN(AV247,AW247),IF(AV247=0,0,MIN(AW247-AY246,IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$I$100,5)/Mode,0))))*(B247<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",IF(BH247>0,IF(AH248<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,MIN(IF(MOD(C247,12)=0,VLOOKUP(B247,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM247,AH247),AH247-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C247<60,0,IF(MOD(C247,12)=0,(BC247<60)*SUM(INDIRECT($BF$7&(C247+11)&\":\"&$BF$7&C246))+(BC247>=60)*SUMPRODUCT($BD$12:BD247,$BE$12:$BE247),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,IF(MOD(C247,12)=0,VLOOKUP(B247,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B247<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B247<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B247<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B247<=Charges!$C$88),0)","v":0},{"$f":"IF(B247<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B247<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW247*BY247*Input!$H$35+BX247*BZ247*Input!$H$36","v":0},0,{"$f":"CB247*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM246+IF(MOD(C247-1,12)=0,CN246,0)-BE246,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C247-1,12)=0,H247*D247,CN246),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG247-(B247>PPT)*Z247)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH247-(B247<=PPT)*Z247)*(1+Charges!$D$10),0)","v":0},{"$f":"CI247*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ247-CL247-(B247<=PPT)*AF247*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C247=\"\",MOD(C247-1,12)=0,B247>PPT),0%,100%/12+CO246),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B247>PPT),0%,100%-CO247)","v":0},{"$f":"IF(B247>=Charges!$B$68,IF(MOD(C247,12)=0,(Loyalty_Bonus+Charges!$C$69*(B247-11))*AH247,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B248<>\"\", B248<=10),VLOOKUP(B248,Charges!$C$40:$F$50, 4, 0), IF(AND(B248<>\"\", B248 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B248=Charges!$B$68,B248=Charges!$B$69,B248=Charges!$B$70),IF(MOD(C248,12)=0,VLOOKUP(B248,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B248=1,0,IF(B248<>\"\",(M248+N248)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G248), 0.5*Term*aprem)*(1+Indexation*(B248-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B248, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B248<>\"\",AQ248*VLOOKUP(Age+'4%_Excl_ST'!B248-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B248<>\"\",B248<=Term),IF(C248<61,Charges!$C$31,W247*(1+(B248<>B247)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,R248+CR247-BB247),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,IF(C248=Input!$O$18,Input!$O$19,R248+CR247-Z248-BE247)),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,CI248+CJ248,AB248*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK248+CL248,( 1-(1-CW248)^(1/12))*(AC248))","v":{"$error":"#VALUE!"}},{"$f":"AC248*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM248+CN248,MAX(AC248-AG248,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B248<>\"\",((Flat_Extra/1000)/12)*AQ248*AO248+Input!$H$34*V248*AP248,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B248<>\"\",IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B248<>\"\",B248<=Term-3),MIN(AU248,Charges!$H$11),0)","v":0},{"$f":"IF(C248=1,MIN(AV248,AW248),IF(AV248=0,0,MIN(AW248-AY247,IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$I$100,5)/Mode,0))))*(B248<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",IF(BH248>0,IF(AH249<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,MIN(IF(MOD(C248,12)=0,VLOOKUP(B248,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM248,AH248),AH248-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C248<60,0,IF(MOD(C248,12)=0,(BC248<60)*SUM(INDIRECT($BF$7&(C248+11)&\":\"&$BF$7&C247))+(BC248>=60)*SUMPRODUCT($BD$12:BD248,$BE$12:$BE248),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,IF(MOD(C248,12)=0,VLOOKUP(B248,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B248<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B248<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B248<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B248<=Charges!$C$88),0)","v":0},{"$f":"IF(B248<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B248<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW248*BY248*Input!$H$35+BX248*BZ248*Input!$H$36","v":0},0,{"$f":"CB248*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM247+IF(MOD(C248-1,12)=0,CN247,0)-BE247,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C248-1,12)=0,H248*D248,CN247),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG248-(B248>PPT)*Z248)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH248-(B248<=PPT)*Z248)*(1+Charges!$D$10),0)","v":0},{"$f":"CI248*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ248-CL248-(B248<=PPT)*AF248*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C248=\"\",MOD(C248-1,12)=0,B248>PPT),0%,100%/12+CO247),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B248>PPT),0%,100%-CO248)","v":0},{"$f":"IF(B248>=Charges!$B$68,IF(MOD(C248,12)=0,(Loyalty_Bonus+Charges!$C$69*(B248-11))*AH248,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B249<>\"\", B249<=10),VLOOKUP(B249,Charges!$C$40:$F$50, 4, 0), IF(AND(B249<>\"\", B249 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B249=Charges!$B$68,B249=Charges!$B$69,B249=Charges!$B$70),IF(MOD(C249,12)=0,VLOOKUP(B249,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B249=1,0,IF(B249<>\"\",(M249+N249)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G249), 0.5*Term*aprem)*(1+Indexation*(B249-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B249, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B249<>\"\",AQ249*VLOOKUP(Age+'4%_Excl_ST'!B249-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B249<>\"\",B249<=Term),IF(C249<61,Charges!$C$31,W248*(1+(B249<>B248)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,R249+CR248-BB248),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,IF(C249=Input!$O$18,Input!$O$19,R249+CR248-Z249-BE248)),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,CI249+CJ249,AB249*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK249+CL249,( 1-(1-CW249)^(1/12))*(AC249))","v":{"$error":"#VALUE!"}},{"$f":"AC249*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM249+CN249,MAX(AC249-AG249,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B249<>\"\",((Flat_Extra/1000)/12)*AQ249*AO249+Input!$H$34*V249*AP249,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B249<>\"\",IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B249<>\"\",B249<=Term-3),MIN(AU249,Charges!$H$11),0)","v":0},{"$f":"IF(C249=1,MIN(AV249,AW249),IF(AV249=0,0,MIN(AW249-AY248,IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$I$100,5)/Mode,0))))*(B249<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",IF(BH249>0,IF(AH250<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,MIN(IF(MOD(C249,12)=0,VLOOKUP(B249,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM249,AH249),AH249-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C249<60,0,IF(MOD(C249,12)=0,(BC249<60)*SUM(INDIRECT($BF$7&(C249+11)&\":\"&$BF$7&C248))+(BC249>=60)*SUMPRODUCT($BD$12:BD249,$BE$12:$BE249),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,IF(MOD(C249,12)=0,VLOOKUP(B249,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B249<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B249<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B249<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B249<=Charges!$C$88),0)","v":0},{"$f":"IF(B249<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B249<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW249*BY249*Input!$H$35+BX249*BZ249*Input!$H$36","v":0},0,{"$f":"CB249*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM248+IF(MOD(C249-1,12)=0,CN248,0)-BE248,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C249-1,12)=0,H249*D249,CN248),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG249-(B249>PPT)*Z249)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH249-(B249<=PPT)*Z249)*(1+Charges!$D$10),0)","v":0},{"$f":"CI249*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ249-CL249-(B249<=PPT)*AF249*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C249=\"\",MOD(C249-1,12)=0,B249>PPT),0%,100%/12+CO248),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B249>PPT),0%,100%-CO249)","v":0},{"$f":"IF(B249>=Charges!$B$68,IF(MOD(C249,12)=0,(Loyalty_Bonus+Charges!$C$69*(B249-11))*AH249,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B250<>\"\", B250<=10),VLOOKUP(B250,Charges!$C$40:$F$50, 4, 0), IF(AND(B250<>\"\", B250 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B250=Charges!$B$68,B250=Charges!$B$69,B250=Charges!$B$70),IF(MOD(C250,12)=0,VLOOKUP(B250,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B250=1,0,IF(B250<>\"\",(M250+N250)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G250), 0.5*Term*aprem)*(1+Indexation*(B250-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B250, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B250<>\"\",AQ250*VLOOKUP(Age+'4%_Excl_ST'!B250-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B250<>\"\",B250<=Term),IF(C250<61,Charges!$C$31,W249*(1+(B250<>B249)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,R250+CR249-BB249),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,IF(C250=Input!$O$18,Input!$O$19,R250+CR249-Z250-BE249)),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,CI250+CJ250,AB250*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK250+CL250,( 1-(1-CW250)^(1/12))*(AC250))","v":{"$error":"#VALUE!"}},{"$f":"AC250*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM250+CN250,MAX(AC250-AG250,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B250<>\"\",((Flat_Extra/1000)/12)*AQ250*AO250+Input!$H$34*V250*AP250,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B250<>\"\",IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B250<>\"\",B250<=Term-3),MIN(AU250,Charges!$H$11),0)","v":0},{"$f":"IF(C250=1,MIN(AV250,AW250),IF(AV250=0,0,MIN(AW250-AY249,IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$I$100,5)/Mode,0))))*(B250<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",IF(BH250>0,IF(AH251<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,MIN(IF(MOD(C250,12)=0,VLOOKUP(B250,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM250,AH250),AH250-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C250<60,0,IF(MOD(C250,12)=0,(BC250<60)*SUM(INDIRECT($BF$7&(C250+11)&\":\"&$BF$7&C249))+(BC250>=60)*SUMPRODUCT($BD$12:BD250,$BE$12:$BE250),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,IF(MOD(C250,12)=0,VLOOKUP(B250,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B250<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B250<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B250<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B250<=Charges!$C$88),0)","v":0},{"$f":"IF(B250<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B250<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW250*BY250*Input!$H$35+BX250*BZ250*Input!$H$36","v":0},0,{"$f":"CB250*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM249+IF(MOD(C250-1,12)=0,CN249,0)-BE249,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C250-1,12)=0,H250*D250,CN249),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG250-(B250>PPT)*Z250)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH250-(B250<=PPT)*Z250)*(1+Charges!$D$10),0)","v":0},{"$f":"CI250*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ250-CL250-(B250<=PPT)*AF250*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C250=\"\",MOD(C250-1,12)=0,B250>PPT),0%,100%/12+CO249),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B250>PPT),0%,100%-CO250)","v":0},{"$f":"IF(B250>=Charges!$B$68,IF(MOD(C250,12)=0,(Loyalty_Bonus+Charges!$C$69*(B250-11))*AH250,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B251<>\"\", B251<=10),VLOOKUP(B251,Charges!$C$40:$F$50, 4, 0), IF(AND(B251<>\"\", B251 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B251=Charges!$B$68,B251=Charges!$B$69,B251=Charges!$B$70),IF(MOD(C251,12)=0,VLOOKUP(B251,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B251=1,0,IF(B251<>\"\",(M251+N251)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G251), 0.5*Term*aprem)*(1+Indexation*(B251-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B251, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B251<>\"\",AQ251*VLOOKUP(Age+'4%_Excl_ST'!B251-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B251<>\"\",B251<=Term),IF(C251<61,Charges!$C$31,W250*(1+(B251<>B250)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,R251+CR250-BB250),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,IF(C251=Input!$O$18,Input!$O$19,R251+CR250-Z251-BE250)),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,CI251+CJ251,AB251*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK251+CL251,( 1-(1-CW251)^(1/12))*(AC251))","v":{"$error":"#VALUE!"}},{"$f":"AC251*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM251+CN251,MAX(AC251-AG251,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B251<>\"\",((Flat_Extra/1000)/12)*AQ251*AO251+Input!$H$34*V251*AP251,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B251<>\"\",IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B251<>\"\",B251<=Term-3),MIN(AU251,Charges!$H$11),0)","v":0},{"$f":"IF(C251=1,MIN(AV251,AW251),IF(AV251=0,0,MIN(AW251-AY250,IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$I$100,5)/Mode,0))))*(B251<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",IF(BH251>0,IF(AH252<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,MIN(IF(MOD(C251,12)=0,VLOOKUP(B251,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM251,AH251),AH251-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C251<60,0,IF(MOD(C251,12)=0,(BC251<60)*SUM(INDIRECT($BF$7&(C251+11)&\":\"&$BF$7&C250))+(BC251>=60)*SUMPRODUCT($BD$12:BD251,$BE$12:$BE251),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,IF(MOD(C251,12)=0,VLOOKUP(B251,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B251<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B251<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B251<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B251<=Charges!$C$88),0)","v":0},{"$f":"IF(B251<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B251<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW251*BY251*Input!$H$35+BX251*BZ251*Input!$H$36","v":0},0,{"$f":"CB251*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM250+IF(MOD(C251-1,12)=0,CN250,0)-BE250,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C251-1,12)=0,H251*D251,CN250),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG251-(B251>PPT)*Z251)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH251-(B251<=PPT)*Z251)*(1+Charges!$D$10),0)","v":0},{"$f":"CI251*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ251-CL251-(B251<=PPT)*AF251*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C251=\"\",MOD(C251-1,12)=0,B251>PPT),0%,100%/12+CO250),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B251>PPT),0%,100%-CO251)","v":0},{"$f":"IF(B251>=Charges!$B$68,IF(MOD(C251,12)=0,(Loyalty_Bonus+Charges!$C$69*(B251-11))*AH251,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B252<>\"\", B252<=10),VLOOKUP(B252,Charges!$C$40:$F$50, 4, 0), IF(AND(B252<>\"\", B252 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B252=Charges!$B$68,B252=Charges!$B$69,B252=Charges!$B$70),IF(MOD(C252,12)=0,VLOOKUP(B252,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B252=1,0,IF(B252<>\"\",(M252+N252)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G252), 0.5*Term*aprem)*(1+Indexation*(B252-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B252, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B252<>\"\",AQ252*VLOOKUP(Age+'4%_Excl_ST'!B252-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B252<>\"\",B252<=Term),IF(C252<61,Charges!$C$31,W251*(1+(B252<>B251)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,R252+CR251-BB251),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,IF(C252=Input!$O$18,Input!$O$19,R252+CR251-Z252-BE251)),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,CI252+CJ252,AB252*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK252+CL252,( 1-(1-CW252)^(1/12))*(AC252))","v":{"$error":"#VALUE!"}},{"$f":"AC252*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM252+CN252,MAX(AC252-AG252,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B252<>\"\",((Flat_Extra/1000)/12)*AQ252*AO252+Input!$H$34*V252*AP252,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B252<>\"\",IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B252<>\"\",B252<=Term-3),MIN(AU252,Charges!$H$11),0)","v":0},{"$f":"IF(C252=1,MIN(AV252,AW252),IF(AV252=0,0,MIN(AW252-AY251,IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$I$100,5)/Mode,0))))*(B252<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",IF(BH252>0,IF(AH253<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,MIN(IF(MOD(C252,12)=0,VLOOKUP(B252,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM252,AH252),AH252-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C252<60,0,IF(MOD(C252,12)=0,(BC252<60)*SUM(INDIRECT($BF$7&(C252+11)&\":\"&$BF$7&C251))+(BC252>=60)*SUMPRODUCT($BD$12:BD252,$BE$12:$BE252),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,IF(MOD(C252,12)=0,VLOOKUP(B252,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B252<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B252<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B252<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B252<=Charges!$C$88),0)","v":0},{"$f":"IF(B252<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B252<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW252*BY252*Input!$H$35+BX252*BZ252*Input!$H$36","v":0},0,{"$f":"CB252*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM251+IF(MOD(C252-1,12)=0,CN251,0)-BE251,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C252-1,12)=0,H252*D252,CN251),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG252-(B252>PPT)*Z252)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH252-(B252<=PPT)*Z252)*(1+Charges!$D$10),0)","v":0},{"$f":"CI252*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ252-CL252-(B252<=PPT)*AF252*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C252=\"\",MOD(C252-1,12)=0,B252>PPT),0%,100%/12+CO251),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B252>PPT),0%,100%-CO252)","v":0},{"$f":"IF(B252>=Charges!$B$68,IF(MOD(C252,12)=0,(Loyalty_Bonus+Charges!$C$69*(B252-11))*AH252,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B253<>\"\", B253<=10),VLOOKUP(B253,Charges!$C$40:$F$50, 4, 0), IF(AND(B253<>\"\", B253 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B253=Charges!$B$68,B253=Charges!$B$69,B253=Charges!$B$70),IF(MOD(C253,12)=0,VLOOKUP(B253,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B253=1,0,IF(B253<>\"\",(M253+N253)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G253), 0.5*Term*aprem)*(1+Indexation*(B253-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B253, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B253<>\"\",AQ253*VLOOKUP(Age+'4%_Excl_ST'!B253-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B253<>\"\",B253<=Term),IF(C253<61,Charges!$C$31,W252*(1+(B253<>B252)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,R253+CR252-BB252),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,IF(C253=Input!$O$18,Input!$O$19,R253+CR252-Z253-BE252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,CI253+CJ253,AB253*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK253+CL253,( 1-(1-CW253)^(1/12))*(AC253))","v":{"$error":"#VALUE!"}},{"$f":"AC253*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM253+CN253,MAX(AC253-AG253,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B253<>\"\",((Flat_Extra/1000)/12)*AQ253*AO253+Input!$H$34*V253*AP253,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B253<>\"\",B253<=Term-3),MIN(AU253,Charges!$H$11),0)","v":0},{"$f":"IF(C253=1,MIN(AV253,AW253),IF(AV253=0,0,MIN(AW253-AY252,IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$I$100,5)/Mode,0))))*(B253<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B253<>\"\",IF(BH253>0,IF(AH254<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,MIN(IF(MOD(C253,12)=0,VLOOKUP(B253,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM253,AH253),AH253-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C253<60,0,IF(MOD(C253,12)=0,(BC253<60)*SUM(INDIRECT($BF$7&(C253+11)&\":\"&$BF$7&C252))+(BC253>=60)*SUMPRODUCT($BD$12:BD253,$BE$12:$BE253),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,IF(MOD(C253,12)=0,VLOOKUP(B253,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B253<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B253<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B253<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B253<=Charges!$C$88),0)","v":0},{"$f":"IF(B253<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B253<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW253*BY253*Input!$H$35+BX253*BZ253*Input!$H$36","v":0},0,{"$f":"CB253*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM252+IF(MOD(C253-1,12)=0,CN252,0)-BE252,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C253-1,12)=0,H253*D253,CN252),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG253-(B253>PPT)*Z253)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH253-(B253<=PPT)*Z253)*(1+Charges!$D$10),0)","v":0},{"$f":"CI253*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ253-CL253-(B253<=PPT)*AF253*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C253=\"\",MOD(C253-1,12)=0,B253>PPT),0%,100%/12+CO252),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B253>PPT),0%,100%-CO253)","v":0},{"$f":"IF(B253>=Charges!$B$68,IF(MOD(C253,12)=0,(Loyalty_Bonus+Charges!$C$69*(B253-11))*AH253,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B254<>\"\", B254<=10),VLOOKUP(B254,Charges!$C$40:$F$50, 4, 0), IF(AND(B254<>\"\", B254 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B254=Charges!$B$68,B254=Charges!$B$69,B254=Charges!$B$70),IF(MOD(C254,12)=0,VLOOKUP(B254,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B254=1,0,IF(B254<>\"\",(M254+N254)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G254), 0.5*Term*aprem)*(1+Indexation*(B254-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B254, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B254<>\"\",AQ254*VLOOKUP(Age+'4%_Excl_ST'!B254-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B254<>\"\",B254<=Term),IF(C254<61,Charges!$C$31,W253*(1+(B254<>B253)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,R254+CR253-BB253),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,IF(C254=Input!$O$18,Input!$O$19,R254+CR253-Z254-BE253)),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,CI254+CJ254,AB254*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK254+CL254,( 1-(1-CW254)^(1/12))*(AC254))","v":{"$error":"#VALUE!"}},{"$f":"AC254*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM254+CN254,MAX(AC254-AG254,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B254<>\"\",((Flat_Extra/1000)/12)*AQ254*AO254+Input!$H$34*V254*AP254,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B254<>\"\",IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B254<>\"\",B254<=Term-3),MIN(AU254,Charges!$H$11),0)","v":0},{"$f":"IF(C254=1,MIN(AV254,AW254),IF(AV254=0,0,MIN(AW254-AY253,IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$I$100,5)/Mode,0))))*(B254<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",IF(BH254>0,IF(AH255<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,MIN(IF(MOD(C254,12)=0,VLOOKUP(B254,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM254,AH254),AH254-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C254<60,0,IF(MOD(C254,12)=0,(BC254<60)*SUM(INDIRECT($BF$7&(C254+11)&\":\"&$BF$7&C253))+(BC254>=60)*SUMPRODUCT($BD$12:BD254,$BE$12:$BE254),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,IF(MOD(C254,12)=0,VLOOKUP(B254,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B254<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B254<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B254<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B254<=Charges!$C$88),0)","v":0},{"$f":"IF(B254<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B254<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW254*BY254*Input!$H$35+BX254*BZ254*Input!$H$36","v":0},0,{"$f":"CB254*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM253+IF(MOD(C254-1,12)=0,CN253,0)-BE253,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C254-1,12)=0,H254*D254,CN253),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG254-(B254>PPT)*Z254)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH254-(B254<=PPT)*Z254)*(1+Charges!$D$10),0)","v":0},{"$f":"CI254*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ254-CL254-(B254<=PPT)*AF254*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C254=\"\",MOD(C254-1,12)=0,B254>PPT),0%,100%/12+CO253),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B254>PPT),0%,100%-CO254)","v":0},{"$f":"IF(B254>=Charges!$B$68,IF(MOD(C254,12)=0,(Loyalty_Bonus+Charges!$C$69*(B254-11))*AH254,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B255<>\"\", B255<=10),VLOOKUP(B255,Charges!$C$40:$F$50, 4, 0), IF(AND(B255<>\"\", B255 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B255=Charges!$B$68,B255=Charges!$B$69,B255=Charges!$B$70),IF(MOD(C255,12)=0,VLOOKUP(B255,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B255=1,0,IF(B255<>\"\",(M255+N255)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G255), 0.5*Term*aprem)*(1+Indexation*(B255-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B255, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B255<>\"\",AQ255*VLOOKUP(Age+'4%_Excl_ST'!B255-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B255<>\"\",B255<=Term),IF(C255<61,Charges!$C$31,W254*(1+(B255<>B254)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,R255+CR254-BB254),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,IF(C255=Input!$O$18,Input!$O$19,R255+CR254-Z255-BE254)),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,CI255+CJ255,AB255*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK255+CL255,( 1-(1-CW255)^(1/12))*(AC255))","v":{"$error":"#VALUE!"}},{"$f":"AC255*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM255+CN255,MAX(AC255-AG255,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B255<>\"\",((Flat_Extra/1000)/12)*AQ255*AO255+Input!$H$34*V255*AP255,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B255<>\"\",IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B255<>\"\",B255<=Term-3),MIN(AU255,Charges!$H$11),0)","v":0},{"$f":"IF(C255=1,MIN(AV255,AW255),IF(AV255=0,0,MIN(AW255-AY254,IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$I$100,5)/Mode,0))))*(B255<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",IF(BH255>0,IF(AH256<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,MIN(IF(MOD(C255,12)=0,VLOOKUP(B255,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM255,AH255),AH255-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C255<60,0,IF(MOD(C255,12)=0,(BC255<60)*SUM(INDIRECT($BF$7&(C255+11)&\":\"&$BF$7&C254))+(BC255>=60)*SUMPRODUCT($BD$12:BD255,$BE$12:$BE255),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,IF(MOD(C255,12)=0,VLOOKUP(B255,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B255<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B255<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B255<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B255<=Charges!$C$88),0)","v":0},{"$f":"IF(B255<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B255<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW255*BY255*Input!$H$35+BX255*BZ255*Input!$H$36","v":0},0,{"$f":"CB255*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM254+IF(MOD(C255-1,12)=0,CN254,0)-BE254,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C255-1,12)=0,H255*D255,CN254),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG255-(B255>PPT)*Z255)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH255-(B255<=PPT)*Z255)*(1+Charges!$D$10),0)","v":0},{"$f":"CI255*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ255-CL255-(B255<=PPT)*AF255*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C255=\"\",MOD(C255-1,12)=0,B255>PPT),0%,100%/12+CO254),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B255>PPT),0%,100%-CO255)","v":0},{"$f":"IF(B255>=Charges!$B$68,IF(MOD(C255,12)=0,(Loyalty_Bonus+Charges!$C$69*(B255-11))*AH255,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B256<>\"\", B256<=10),VLOOKUP(B256,Charges!$C$40:$F$50, 4, 0), IF(AND(B256<>\"\", B256 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B256=Charges!$B$68,B256=Charges!$B$69,B256=Charges!$B$70),IF(MOD(C256,12)=0,VLOOKUP(B256,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B256=1,0,IF(B256<>\"\",(M256+N256)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G256), 0.5*Term*aprem)*(1+Indexation*(B256-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B256, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B256<>\"\",AQ256*VLOOKUP(Age+'4%_Excl_ST'!B256-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B256<>\"\",B256<=Term),IF(C256<61,Charges!$C$31,W255*(1+(B256<>B255)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,R256+CR255-BB255),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,IF(C256=Input!$O$18,Input!$O$19,R256+CR255-Z256-BE255)),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,CI256+CJ256,AB256*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK256+CL256,( 1-(1-CW256)^(1/12))*(AC256))","v":{"$error":"#VALUE!"}},{"$f":"AC256*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM256+CN256,MAX(AC256-AG256,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B256<>\"\",((Flat_Extra/1000)/12)*AQ256*AO256+Input!$H$34*V256*AP256,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B256<>\"\",IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B256<>\"\",B256<=Term-3),MIN(AU256,Charges!$H$11),0)","v":0},{"$f":"IF(C256=1,MIN(AV256,AW256),IF(AV256=0,0,MIN(AW256-AY255,IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$I$100,5)/Mode,0))))*(B256<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",IF(BH256>0,IF(AH257<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,MIN(IF(MOD(C256,12)=0,VLOOKUP(B256,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM256,AH256),AH256-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C256<60,0,IF(MOD(C256,12)=0,(BC256<60)*SUM(INDIRECT($BF$7&(C256+11)&\":\"&$BF$7&C255))+(BC256>=60)*SUMPRODUCT($BD$12:BD256,$BE$12:$BE256),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,IF(MOD(C256,12)=0,VLOOKUP(B256,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B256<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B256<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B256<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B256<=Charges!$C$88),0)","v":0},{"$f":"IF(B256<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B256<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW256*BY256*Input!$H$35+BX256*BZ256*Input!$H$36","v":0},0,{"$f":"CB256*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM255+IF(MOD(C256-1,12)=0,CN255,0)-BE255,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C256-1,12)=0,H256*D256,CN255),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG256-(B256>PPT)*Z256)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH256-(B256<=PPT)*Z256)*(1+Charges!$D$10),0)","v":0},{"$f":"CI256*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ256-CL256-(B256<=PPT)*AF256*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C256=\"\",MOD(C256-1,12)=0,B256>PPT),0%,100%/12+CO255),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B256>PPT),0%,100%-CO256)","v":0},{"$f":"IF(B256>=Charges!$B$68,IF(MOD(C256,12)=0,(Loyalty_Bonus+Charges!$C$69*(B256-11))*AH256,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B257<>\"\", B257<=10),VLOOKUP(B257,Charges!$C$40:$F$50, 4, 0), IF(AND(B257<>\"\", B257 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B257=Charges!$B$68,B257=Charges!$B$69,B257=Charges!$B$70),IF(MOD(C257,12)=0,VLOOKUP(B257,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B257=1,0,IF(B257<>\"\",(M257+N257)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G257), 0.5*Term*aprem)*(1+Indexation*(B257-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B257, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B257<>\"\",AQ257*VLOOKUP(Age+'4%_Excl_ST'!B257-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B257<>\"\",B257<=Term),IF(C257<61,Charges!$C$31,W256*(1+(B257<>B256)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,R257+CR256-BB256),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,IF(C257=Input!$O$18,Input!$O$19,R257+CR256-Z257-BE256)),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,CI257+CJ257,AB257*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK257+CL257,( 1-(1-CW257)^(1/12))*(AC257))","v":{"$error":"#VALUE!"}},{"$f":"AC257*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM257+CN257,MAX(AC257-AG257,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B257<>\"\",((Flat_Extra/1000)/12)*AQ257*AO257+Input!$H$34*V257*AP257,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B257<>\"\",IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B257<>\"\",B257<=Term-3),MIN(AU257,Charges!$H$11),0)","v":0},{"$f":"IF(C257=1,MIN(AV257,AW257),IF(AV257=0,0,MIN(AW257-AY256,IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$I$100,5)/Mode,0))))*(B257<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",IF(BH257>0,IF(AH258<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,MIN(IF(MOD(C257,12)=0,VLOOKUP(B257,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM257,AH257),AH257-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C257<60,0,IF(MOD(C257,12)=0,(BC257<60)*SUM(INDIRECT($BF$7&(C257+11)&\":\"&$BF$7&C256))+(BC257>=60)*SUMPRODUCT($BD$12:BD257,$BE$12:$BE257),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,IF(MOD(C257,12)=0,VLOOKUP(B257,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B257<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B257<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B257<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B257<=Charges!$C$88),0)","v":0},{"$f":"IF(B257<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B257<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW257*BY257*Input!$H$35+BX257*BZ257*Input!$H$36","v":0},0,{"$f":"CB257*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM256+IF(MOD(C257-1,12)=0,CN256,0)-BE256,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C257-1,12)=0,H257*D257,CN256),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG257-(B257>PPT)*Z257)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH257-(B257<=PPT)*Z257)*(1+Charges!$D$10),0)","v":0},{"$f":"CI257*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ257-CL257-(B257<=PPT)*AF257*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C257=\"\",MOD(C257-1,12)=0,B257>PPT),0%,100%/12+CO256),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B257>PPT),0%,100%-CO257)","v":0},{"$f":"IF(B257>=Charges!$B$68,IF(MOD(C257,12)=0,(Loyalty_Bonus+Charges!$C$69*(B257-11))*AH257,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B258<>\"\", B258<=10),VLOOKUP(B258,Charges!$C$40:$F$50, 4, 0), IF(AND(B258<>\"\", B258 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B258=Charges!$B$68,B258=Charges!$B$69,B258=Charges!$B$70),IF(MOD(C258,12)=0,VLOOKUP(B258,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B258=1,0,IF(B258<>\"\",(M258+N258)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G258), 0.5*Term*aprem)*(1+Indexation*(B258-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B258, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B258<>\"\",AQ258*VLOOKUP(Age+'4%_Excl_ST'!B258-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B258<>\"\",B258<=Term),IF(C258<61,Charges!$C$31,W257*(1+(B258<>B257)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,R258+CR257-BB257),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,IF(C258=Input!$O$18,Input!$O$19,R258+CR257-Z258-BE257)),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,CI258+CJ258,AB258*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK258+CL258,( 1-(1-CW258)^(1/12))*(AC258))","v":{"$error":"#VALUE!"}},{"$f":"AC258*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM258+CN258,MAX(AC258-AG258,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B258<>\"\",((Flat_Extra/1000)/12)*AQ258*AO258+Input!$H$34*V258*AP258,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B258<>\"\",IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B258<>\"\",B258<=Term-3),MIN(AU258,Charges!$H$11),0)","v":0},{"$f":"IF(C258=1,MIN(AV258,AW258),IF(AV258=0,0,MIN(AW258-AY257,IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$I$100,5)/Mode,0))))*(B258<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",IF(BH258>0,IF(AH259<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,MIN(IF(MOD(C258,12)=0,VLOOKUP(B258,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM258,AH258),AH258-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C258<60,0,IF(MOD(C258,12)=0,(BC258<60)*SUM(INDIRECT($BF$7&(C258+11)&\":\"&$BF$7&C257))+(BC258>=60)*SUMPRODUCT($BD$12:BD258,$BE$12:$BE258),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,IF(MOD(C258,12)=0,VLOOKUP(B258,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B258<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B258<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B258<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B258<=Charges!$C$88),0)","v":0},{"$f":"IF(B258<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B258<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW258*BY258*Input!$H$35+BX258*BZ258*Input!$H$36","v":0},0,{"$f":"CB258*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM257+IF(MOD(C258-1,12)=0,CN257,0)-BE257,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C258-1,12)=0,H258*D258,CN257),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG258-(B258>PPT)*Z258)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH258-(B258<=PPT)*Z258)*(1+Charges!$D$10),0)","v":0},{"$f":"CI258*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ258-CL258-(B258<=PPT)*AF258*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C258=\"\",MOD(C258-1,12)=0,B258>PPT),0%,100%/12+CO257),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B258>PPT),0%,100%-CO258)","v":0},{"$f":"IF(B258>=Charges!$B$68,IF(MOD(C258,12)=0,(Loyalty_Bonus+Charges!$C$69*(B258-11))*AH258,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B259<>\"\", B259<=10),VLOOKUP(B259,Charges!$C$40:$F$50, 4, 0), IF(AND(B259<>\"\", B259 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B259=Charges!$B$68,B259=Charges!$B$69,B259=Charges!$B$70),IF(MOD(C259,12)=0,VLOOKUP(B259,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B259=1,0,IF(B259<>\"\",(M259+N259)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G259), 0.5*Term*aprem)*(1+Indexation*(B259-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B259, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B259<>\"\",AQ259*VLOOKUP(Age+'4%_Excl_ST'!B259-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B259<>\"\",B259<=Term),IF(C259<61,Charges!$C$31,W258*(1+(B259<>B258)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,R259+CR258-BB258),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,IF(C259=Input!$O$18,Input!$O$19,R259+CR258-Z259-BE258)),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,CI259+CJ259,AB259*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK259+CL259,( 1-(1-CW259)^(1/12))*(AC259))","v":{"$error":"#VALUE!"}},{"$f":"AC259*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM259+CN259,MAX(AC259-AG259,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B259<>\"\",((Flat_Extra/1000)/12)*AQ259*AO259+Input!$H$34*V259*AP259,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B259<>\"\",IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B259<>\"\",B259<=Term-3),MIN(AU259,Charges!$H$11),0)","v":0},{"$f":"IF(C259=1,MIN(AV259,AW259),IF(AV259=0,0,MIN(AW259-AY258,IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$I$100,5)/Mode,0))))*(B259<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",IF(BH259>0,IF(AH260<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,MIN(IF(MOD(C259,12)=0,VLOOKUP(B259,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM259,AH259),AH259-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C259<60,0,IF(MOD(C259,12)=0,(BC259<60)*SUM(INDIRECT($BF$7&(C259+11)&\":\"&$BF$7&C258))+(BC259>=60)*SUMPRODUCT($BD$12:BD259,$BE$12:$BE259),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,IF(MOD(C259,12)=0,VLOOKUP(B259,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B259<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B259<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B259<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B259<=Charges!$C$88),0)","v":0},{"$f":"IF(B259<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B259<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW259*BY259*Input!$H$35+BX259*BZ259*Input!$H$36","v":0},0,{"$f":"CB259*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM258+IF(MOD(C259-1,12)=0,CN258,0)-BE258,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C259-1,12)=0,H259*D259,CN258),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG259-(B259>PPT)*Z259)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH259-(B259<=PPT)*Z259)*(1+Charges!$D$10),0)","v":0},{"$f":"CI259*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ259-CL259-(B259<=PPT)*AF259*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C259=\"\",MOD(C259-1,12)=0,B259>PPT),0%,100%/12+CO258),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B259>PPT),0%,100%-CO259)","v":0},{"$f":"IF(B259>=Charges!$B$68,IF(MOD(C259,12)=0,(Loyalty_Bonus+Charges!$C$69*(B259-11))*AH259,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B260<>\"\", B260<=10),VLOOKUP(B260,Charges!$C$40:$F$50, 4, 0), IF(AND(B260<>\"\", B260 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B260=Charges!$B$68,B260=Charges!$B$69,B260=Charges!$B$70),IF(MOD(C260,12)=0,VLOOKUP(B260,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B260=1,0,IF(B260<>\"\",(M260+N260)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G260), 0.5*Term*aprem)*(1+Indexation*(B260-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B260, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B260<>\"\",AQ260*VLOOKUP(Age+'4%_Excl_ST'!B260-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B260<>\"\",B260<=Term),IF(C260<61,Charges!$C$31,W259*(1+(B260<>B259)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,R260+CR259-BB259),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,IF(C260=Input!$O$18,Input!$O$19,R260+CR259-Z260-BE259)),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,CI260+CJ260,AB260*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK260+CL260,( 1-(1-CW260)^(1/12))*(AC260))","v":{"$error":"#VALUE!"}},{"$f":"AC260*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM260+CN260,MAX(AC260-AG260,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B260<>\"\",((Flat_Extra/1000)/12)*AQ260*AO260+Input!$H$34*V260*AP260,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B260<>\"\",IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B260<>\"\",B260<=Term-3),MIN(AU260,Charges!$H$11),0)","v":0},{"$f":"IF(C260=1,MIN(AV260,AW260),IF(AV260=0,0,MIN(AW260-AY259,IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$I$100,5)/Mode,0))))*(B260<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",IF(BH260>0,IF(AH261<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,MIN(IF(MOD(C260,12)=0,VLOOKUP(B260,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM260,AH260),AH260-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C260<60,0,IF(MOD(C260,12)=0,(BC260<60)*SUM(INDIRECT($BF$7&(C260+11)&\":\"&$BF$7&C259))+(BC260>=60)*SUMPRODUCT($BD$12:BD260,$BE$12:$BE260),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,IF(MOD(C260,12)=0,VLOOKUP(B260,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B260<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B260<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B260<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B260<=Charges!$C$88),0)","v":0},{"$f":"IF(B260<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B260<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW260*BY260*Input!$H$35+BX260*BZ260*Input!$H$36","v":0},0,{"$f":"CB260*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM259+IF(MOD(C260-1,12)=0,CN259,0)-BE259,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C260-1,12)=0,H260*D260,CN259),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG260-(B260>PPT)*Z260)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH260-(B260<=PPT)*Z260)*(1+Charges!$D$10),0)","v":0},{"$f":"CI260*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ260-CL260-(B260<=PPT)*AF260*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C260=\"\",MOD(C260-1,12)=0,B260>PPT),0%,100%/12+CO259),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B260>PPT),0%,100%-CO260)","v":0},{"$f":"IF(B260>=Charges!$B$68,IF(MOD(C260,12)=0,(Loyalty_Bonus+Charges!$C$69*(B260-11))*AH260,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B261<>\"\", B261<=10),VLOOKUP(B261,Charges!$C$40:$F$50, 4, 0), IF(AND(B261<>\"\", B261 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B261=Charges!$B$68,B261=Charges!$B$69,B261=Charges!$B$70),IF(MOD(C261,12)=0,VLOOKUP(B261,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B261=1,0,IF(B261<>\"\",(M261+N261)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G261), 0.5*Term*aprem)*(1+Indexation*(B261-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B261, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B261<>\"\",AQ261*VLOOKUP(Age+'4%_Excl_ST'!B261-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B261<>\"\",B261<=Term),IF(C261<61,Charges!$C$31,W260*(1+(B261<>B260)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,R261+CR260-BB260),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,IF(C261=Input!$O$18,Input!$O$19,R261+CR260-Z261-BE260)),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,CI261+CJ261,AB261*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK261+CL261,( 1-(1-CW261)^(1/12))*(AC261))","v":{"$error":"#VALUE!"}},{"$f":"AC261*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM261+CN261,MAX(AC261-AG261,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B261<>\"\",((Flat_Extra/1000)/12)*AQ261*AO261+Input!$H$34*V261*AP261,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B261<>\"\",IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B261<>\"\",B261<=Term-3),MIN(AU261,Charges!$H$11),0)","v":0},{"$f":"IF(C261=1,MIN(AV261,AW261),IF(AV261=0,0,MIN(AW261-AY260,IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$I$100,5)/Mode,0))))*(B261<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",IF(BH261>0,IF(AH262<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,MIN(IF(MOD(C261,12)=0,VLOOKUP(B261,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM261,AH261),AH261-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C261<60,0,IF(MOD(C261,12)=0,(BC261<60)*SUM(INDIRECT($BF$7&(C261+11)&\":\"&$BF$7&C260))+(BC261>=60)*SUMPRODUCT($BD$12:BD261,$BE$12:$BE261),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,IF(MOD(C261,12)=0,VLOOKUP(B261,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B261<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B261<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B261<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B261<=Charges!$C$88),0)","v":0},{"$f":"IF(B261<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B261<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW261*BY261*Input!$H$35+BX261*BZ261*Input!$H$36","v":0},0,{"$f":"CB261*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM260+IF(MOD(C261-1,12)=0,CN260,0)-BE260,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C261-1,12)=0,H261*D261,CN260),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG261-(B261>PPT)*Z261)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH261-(B261<=PPT)*Z261)*(1+Charges!$D$10),0)","v":0},{"$f":"CI261*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ261-CL261-(B261<=PPT)*AF261*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C261=\"\",MOD(C261-1,12)=0,B261>PPT),0%,100%/12+CO260),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B261>PPT),0%,100%-CO261)","v":0},{"$f":"IF(B261>=Charges!$B$68,IF(MOD(C261,12)=0,(Loyalty_Bonus+Charges!$C$69*(B261-11))*AH261,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B262<>\"\", B262<=10),VLOOKUP(B262,Charges!$C$40:$F$50, 4, 0), IF(AND(B262<>\"\", B262 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B262=Charges!$B$68,B262=Charges!$B$69,B262=Charges!$B$70),IF(MOD(C262,12)=0,VLOOKUP(B262,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B262=1,0,IF(B262<>\"\",(M262+N262)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G262), 0.5*Term*aprem)*(1+Indexation*(B262-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B262, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B262<>\"\",AQ262*VLOOKUP(Age+'4%_Excl_ST'!B262-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B262<>\"\",B262<=Term),IF(C262<61,Charges!$C$31,W261*(1+(B262<>B261)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,R262+CR261-BB261),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,IF(C262=Input!$O$18,Input!$O$19,R262+CR261-Z262-BE261)),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,CI262+CJ262,AB262*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK262+CL262,( 1-(1-CW262)^(1/12))*(AC262))","v":{"$error":"#VALUE!"}},{"$f":"AC262*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM262+CN262,MAX(AC262-AG262,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B262<>\"\",((Flat_Extra/1000)/12)*AQ262*AO262+Input!$H$34*V262*AP262,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B262<>\"\",IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B262<>\"\",B262<=Term-3),MIN(AU262,Charges!$H$11),0)","v":0},{"$f":"IF(C262=1,MIN(AV262,AW262),IF(AV262=0,0,MIN(AW262-AY261,IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$I$100,5)/Mode,0))))*(B262<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",IF(BH262>0,IF(AH263<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,MIN(IF(MOD(C262,12)=0,VLOOKUP(B262,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM262,AH262),AH262-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C262<60,0,IF(MOD(C262,12)=0,(BC262<60)*SUM(INDIRECT($BF$7&(C262+11)&\":\"&$BF$7&C261))+(BC262>=60)*SUMPRODUCT($BD$12:BD262,$BE$12:$BE262),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,IF(MOD(C262,12)=0,VLOOKUP(B262,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B262<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B262<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B262<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B262<=Charges!$C$88),0)","v":0},{"$f":"IF(B262<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B262<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW262*BY262*Input!$H$35+BX262*BZ262*Input!$H$36","v":0},0,{"$f":"CB262*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM261+IF(MOD(C262-1,12)=0,CN261,0)-BE261,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C262-1,12)=0,H262*D262,CN261),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG262-(B262>PPT)*Z262)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH262-(B262<=PPT)*Z262)*(1+Charges!$D$10),0)","v":0},{"$f":"CI262*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ262-CL262-(B262<=PPT)*AF262*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C262=\"\",MOD(C262-1,12)=0,B262>PPT),0%,100%/12+CO261),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B262>PPT),0%,100%-CO262)","v":0},{"$f":"IF(B262>=Charges!$B$68,IF(MOD(C262,12)=0,(Loyalty_Bonus+Charges!$C$69*(B262-11))*AH262,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B263<>\"\", B263<=10),VLOOKUP(B263,Charges!$C$40:$F$50, 4, 0), IF(AND(B263<>\"\", B263 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B263=Charges!$B$68,B263=Charges!$B$69,B263=Charges!$B$70),IF(MOD(C263,12)=0,VLOOKUP(B263,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B263=1,0,IF(B263<>\"\",(M263+N263)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G263), 0.5*Term*aprem)*(1+Indexation*(B263-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B263, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B263<>\"\",AQ263*VLOOKUP(Age+'4%_Excl_ST'!B263-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B263<>\"\",B263<=Term),IF(C263<61,Charges!$C$31,W262*(1+(B263<>B262)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,R263+CR262-BB262),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,IF(C263=Input!$O$18,Input!$O$19,R263+CR262-Z263-BE262)),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,CI263+CJ263,AB263*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK263+CL263,( 1-(1-CW263)^(1/12))*(AC263))","v":{"$error":"#VALUE!"}},{"$f":"AC263*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM263+CN263,MAX(AC263-AG263,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B263<>\"\",((Flat_Extra/1000)/12)*AQ263*AO263+Input!$H$34*V263*AP263,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B263<>\"\",IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B263<>\"\",B263<=Term-3),MIN(AU263,Charges!$H$11),0)","v":0},{"$f":"IF(C263=1,MIN(AV263,AW263),IF(AV263=0,0,MIN(AW263-AY262,IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$I$100,5)/Mode,0))))*(B263<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",IF(BH263>0,IF(AH264<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,MIN(IF(MOD(C263,12)=0,VLOOKUP(B263,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM263,AH263),AH263-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C263<60,0,IF(MOD(C263,12)=0,(BC263<60)*SUM(INDIRECT($BF$7&(C263+11)&\":\"&$BF$7&C262))+(BC263>=60)*SUMPRODUCT($BD$12:BD263,$BE$12:$BE263),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,IF(MOD(C263,12)=0,VLOOKUP(B263,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B263<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B263<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B263<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B263<=Charges!$C$88),0)","v":0},{"$f":"IF(B263<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B263<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW263*BY263*Input!$H$35+BX263*BZ263*Input!$H$36","v":0},0,{"$f":"CB263*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM262+IF(MOD(C263-1,12)=0,CN262,0)-BE262,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C263-1,12)=0,H263*D263,CN262),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG263-(B263>PPT)*Z263)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH263-(B263<=PPT)*Z263)*(1+Charges!$D$10),0)","v":0},{"$f":"CI263*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ263-CL263-(B263<=PPT)*AF263*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C263=\"\",MOD(C263-1,12)=0,B263>PPT),0%,100%/12+CO262),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B263>PPT),0%,100%-CO263)","v":0},{"$f":"IF(B263>=Charges!$B$68,IF(MOD(C263,12)=0,(Loyalty_Bonus+Charges!$C$69*(B263-11))*AH263,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B264<>\"\", B264<=10),VLOOKUP(B264,Charges!$C$40:$F$50, 4, 0), IF(AND(B264<>\"\", B264 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B264=Charges!$B$68,B264=Charges!$B$69,B264=Charges!$B$70),IF(MOD(C264,12)=0,VLOOKUP(B264,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B264=1,0,IF(B264<>\"\",(M264+N264)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G264), 0.5*Term*aprem)*(1+Indexation*(B264-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B264, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B264<>\"\",AQ264*VLOOKUP(Age+'4%_Excl_ST'!B264-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B264<>\"\",B264<=Term),IF(C264<61,Charges!$C$31,W263*(1+(B264<>B263)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,R264+CR263-BB263),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,IF(C264=Input!$O$18,Input!$O$19,R264+CR263-Z264-BE263)),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,CI264+CJ264,AB264*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK264+CL264,( 1-(1-CW264)^(1/12))*(AC264))","v":{"$error":"#VALUE!"}},{"$f":"AC264*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM264+CN264,MAX(AC264-AG264,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B264<>\"\",((Flat_Extra/1000)/12)*AQ264*AO264+Input!$H$34*V264*AP264,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B264<>\"\",IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B264<>\"\",B264<=Term-3),MIN(AU264,Charges!$H$11),0)","v":0},{"$f":"IF(C264=1,MIN(AV264,AW264),IF(AV264=0,0,MIN(AW264-AY263,IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$I$100,5)/Mode,0))))*(B264<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",IF(BH264>0,IF(AH265<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,MIN(IF(MOD(C264,12)=0,VLOOKUP(B264,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM264,AH264),AH264-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C264<60,0,IF(MOD(C264,12)=0,(BC264<60)*SUM(INDIRECT($BF$7&(C264+11)&\":\"&$BF$7&C263))+(BC264>=60)*SUMPRODUCT($BD$12:BD264,$BE$12:$BE264),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,IF(MOD(C264,12)=0,VLOOKUP(B264,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B264<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B264<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B264<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B264<=Charges!$C$88),0)","v":0},{"$f":"IF(B264<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B264<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW264*BY264*Input!$H$35+BX264*BZ264*Input!$H$36","v":0},0,{"$f":"CB264*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM263+IF(MOD(C264-1,12)=0,CN263,0)-BE263,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C264-1,12)=0,H264*D264,CN263),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG264-(B264>PPT)*Z264)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH264-(B264<=PPT)*Z264)*(1+Charges!$D$10),0)","v":0},{"$f":"CI264*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ264-CL264-(B264<=PPT)*AF264*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C264=\"\",MOD(C264-1,12)=0,B264>PPT),0%,100%/12+CO263),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B264>PPT),0%,100%-CO264)","v":0},{"$f":"IF(B264>=Charges!$B$68,IF(MOD(C264,12)=0,(Loyalty_Bonus+Charges!$C$69*(B264-11))*AH264,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B265<>\"\", B265<=10),VLOOKUP(B265,Charges!$C$40:$F$50, 4, 0), IF(AND(B265<>\"\", B265 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B265=Charges!$B$68,B265=Charges!$B$69,B265=Charges!$B$70),IF(MOD(C265,12)=0,VLOOKUP(B265,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B265=1,0,IF(B265<>\"\",(M265+N265)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G265), 0.5*Term*aprem)*(1+Indexation*(B265-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B265, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B265<>\"\",AQ265*VLOOKUP(Age+'4%_Excl_ST'!B265-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B265<>\"\",B265<=Term),IF(C265<61,Charges!$C$31,W264*(1+(B265<>B264)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,R265+CR264-BB264),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,IF(C265=Input!$O$18,Input!$O$19,R265+CR264-Z265-BE264)),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,CI265+CJ265,AB265*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK265+CL265,( 1-(1-CW265)^(1/12))*(AC265))","v":{"$error":"#VALUE!"}},{"$f":"AC265*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM265+CN265,MAX(AC265-AG265,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B265<>\"\",((Flat_Extra/1000)/12)*AQ265*AO265+Input!$H$34*V265*AP265,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B265<>\"\",IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B265<>\"\",B265<=Term-3),MIN(AU265,Charges!$H$11),0)","v":0},{"$f":"IF(C265=1,MIN(AV265,AW265),IF(AV265=0,0,MIN(AW265-AY264,IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$I$100,5)/Mode,0))))*(B265<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",IF(BH265>0,IF(AH266<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,MIN(IF(MOD(C265,12)=0,VLOOKUP(B265,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM265,AH265),AH265-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C265<60,0,IF(MOD(C265,12)=0,(BC265<60)*SUM(INDIRECT($BF$7&(C265+11)&\":\"&$BF$7&C264))+(BC265>=60)*SUMPRODUCT($BD$12:BD265,$BE$12:$BE265),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,IF(MOD(C265,12)=0,VLOOKUP(B265,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B265<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B265<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B265<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B265<=Charges!$C$88),0)","v":0},{"$f":"IF(B265<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B265<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW265*BY265*Input!$H$35+BX265*BZ265*Input!$H$36","v":0},0,{"$f":"CB265*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM264+IF(MOD(C265-1,12)=0,CN264,0)-BE264,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C265-1,12)=0,H265*D265,CN264),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG265-(B265>PPT)*Z265)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH265-(B265<=PPT)*Z265)*(1+Charges!$D$10),0)","v":0},{"$f":"CI265*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ265-CL265-(B265<=PPT)*AF265*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C265=\"\",MOD(C265-1,12)=0,B265>PPT),0%,100%/12+CO264),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B265>PPT),0%,100%-CO265)","v":0},{"$f":"IF(B265>=Charges!$B$68,IF(MOD(C265,12)=0,(Loyalty_Bonus+Charges!$C$69*(B265-11))*AH265,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B266<>\"\", B266<=10),VLOOKUP(B266,Charges!$C$40:$F$50, 4, 0), IF(AND(B266<>\"\", B266 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B266=Charges!$B$68,B266=Charges!$B$69,B266=Charges!$B$70),IF(MOD(C266,12)=0,VLOOKUP(B266,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B266=1,0,IF(B266<>\"\",(M266+N266)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G266), 0.5*Term*aprem)*(1+Indexation*(B266-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B266, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B266<>\"\",AQ266*VLOOKUP(Age+'4%_Excl_ST'!B266-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B266<>\"\",B266<=Term),IF(C266<61,Charges!$C$31,W265*(1+(B266<>B265)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,R266+CR265-BB265),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,IF(C266=Input!$O$18,Input!$O$19,R266+CR265-Z266-BE265)),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,CI266+CJ266,AB266*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK266+CL266,( 1-(1-CW266)^(1/12))*(AC266))","v":{"$error":"#VALUE!"}},{"$f":"AC266*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM266+CN266,MAX(AC266-AG266,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B266<>\"\",((Flat_Extra/1000)/12)*AQ266*AO266+Input!$H$34*V266*AP266,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B266<>\"\",IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B266<>\"\",B266<=Term-3),MIN(AU266,Charges!$H$11),0)","v":0},{"$f":"IF(C266=1,MIN(AV266,AW266),IF(AV266=0,0,MIN(AW266-AY265,IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$I$100,5)/Mode,0))))*(B266<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",IF(BH266>0,IF(AH267<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,MIN(IF(MOD(C266,12)=0,VLOOKUP(B266,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM266,AH266),AH266-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C266<60,0,IF(MOD(C266,12)=0,(BC266<60)*SUM(INDIRECT($BF$7&(C266+11)&\":\"&$BF$7&C265))+(BC266>=60)*SUMPRODUCT($BD$12:BD266,$BE$12:$BE266),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,IF(MOD(C266,12)=0,VLOOKUP(B266,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B266<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B266<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B266<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B266<=Charges!$C$88),0)","v":0},{"$f":"IF(B266<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B266<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW266*BY266*Input!$H$35+BX266*BZ266*Input!$H$36","v":0},0,{"$f":"CB266*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM265+IF(MOD(C266-1,12)=0,CN265,0)-BE265,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C266-1,12)=0,H266*D266,CN265),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG266-(B266>PPT)*Z266)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH266-(B266<=PPT)*Z266)*(1+Charges!$D$10),0)","v":0},{"$f":"CI266*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ266-CL266-(B266<=PPT)*AF266*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C266=\"\",MOD(C266-1,12)=0,B266>PPT),0%,100%/12+CO265),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B266>PPT),0%,100%-CO266)","v":0},{"$f":"IF(B266>=Charges!$B$68,IF(MOD(C266,12)=0,(Loyalty_Bonus+Charges!$C$69*(B266-11))*AH266,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B267<>\"\", B267<=10),VLOOKUP(B267,Charges!$C$40:$F$50, 4, 0), IF(AND(B267<>\"\", B267 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B267=Charges!$B$68,B267=Charges!$B$69,B267=Charges!$B$70),IF(MOD(C267,12)=0,VLOOKUP(B267,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B267=1,0,IF(B267<>\"\",(M267+N267)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G267), 0.5*Term*aprem)*(1+Indexation*(B267-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B267, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B267<>\"\",AQ267*VLOOKUP(Age+'4%_Excl_ST'!B267-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B267<>\"\",B267<=Term),IF(C267<61,Charges!$C$31,W266*(1+(B267<>B266)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,R267+CR266-BB266),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,IF(C267=Input!$O$18,Input!$O$19,R267+CR266-Z267-BE266)),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,CI267+CJ267,AB267*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK267+CL267,( 1-(1-CW267)^(1/12))*(AC267))","v":{"$error":"#VALUE!"}},{"$f":"AC267*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM267+CN267,MAX(AC267-AG267,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B267<>\"\",((Flat_Extra/1000)/12)*AQ267*AO267+Input!$H$34*V267*AP267,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B267<>\"\",IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B267<>\"\",B267<=Term-3),MIN(AU267,Charges!$H$11),0)","v":0},{"$f":"IF(C267=1,MIN(AV267,AW267),IF(AV267=0,0,MIN(AW267-AY266,IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$I$100,5)/Mode,0))))*(B267<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",IF(BH267>0,IF(AH268<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,MIN(IF(MOD(C267,12)=0,VLOOKUP(B267,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM267,AH267),AH267-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C267<60,0,IF(MOD(C267,12)=0,(BC267<60)*SUM(INDIRECT($BF$7&(C267+11)&\":\"&$BF$7&C266))+(BC267>=60)*SUMPRODUCT($BD$12:BD267,$BE$12:$BE267),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,IF(MOD(C267,12)=0,VLOOKUP(B267,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B267<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B267<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B267<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B267<=Charges!$C$88),0)","v":0},{"$f":"IF(B267<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B267<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW267*BY267*Input!$H$35+BX267*BZ267*Input!$H$36","v":0},0,{"$f":"CB267*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM266+IF(MOD(C267-1,12)=0,CN266,0)-BE266,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C267-1,12)=0,H267*D267,CN266),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG267-(B267>PPT)*Z267)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH267-(B267<=PPT)*Z267)*(1+Charges!$D$10),0)","v":0},{"$f":"CI267*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ267-CL267-(B267<=PPT)*AF267*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C267=\"\",MOD(C267-1,12)=0,B267>PPT),0%,100%/12+CO266),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B267>PPT),0%,100%-CO267)","v":0},{"$f":"IF(B267>=Charges!$B$68,IF(MOD(C267,12)=0,(Loyalty_Bonus+Charges!$C$69*(B267-11))*AH267,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C267<=Term*12,C267+1,\"\")","v":""},{"$f":"IFERROR(IF(C268<>\"\",IF(AND(MOD(C268-1,12/Mode)=0,B268<=Term),Prem/Mode,0),\"\")*A268, 0)","v":0},{"$f":"IFERROR(IF(B268<>\"\",(aprem),\"\")*A268, 0)","v":0},{"$f":"IF(B268<>\"\",AX268,\"\")","v":""},{"$f":"IF(B268<>\"\",D268+F268,\"\")","v":""},{"$f":"IF(AND(B268<>\"\", B268<=10),VLOOKUP(B268,Charges!$C$40:$F$50, 4, 0), IF(AND(B268<>\"\", B268 >10), 100%, 0))","v":0},0,{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12)=0,G268,G268+J267),\"\")","v":""},{"$f":"IFERROR(D268*H268, 0)","v":0},{"$f":"IF(B268<>\"\",(G268-K268)*Service_tax,0)*0","v":0},0,{"$f":"IF(OR(B268=Charges!$B$68,B268=Charges!$B$69,B268=Charges!$B$70),IF(MOD(C268,12)=0,VLOOKUP(B268,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},{"$f":"IF(B268<>\"\",G268-K268,\"\")","v":""},{"$f":"IF(B268<>\"\",G268-M268,\"\")","v":""},{"$f":"IF(B268=1,0,IF(B268<>\"\",(M268+N268)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B268<>\"\",M268-Q268,\"\")","v":""},{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G268), 0.5*Term*aprem)*(1+Indexation*(B268-1)), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E268/1000*(B268<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B268<>\"\",AQ268*VLOOKUP(Age+'4%_Excl_ST'!B268-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B268<>\"\",B268<=Term),IF(C268<61,Charges!$C$31,W267*(1+(B268<>B267)*Charges!$C$32))),500)","v":0},{"$f":"IF(B268<>\"\",W268*Service_tax,0)*0","v":0},{"$f":"W268+X268","v":0},"",{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,R268+CR267-BB267),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,IF(C268=Input!$O$18,Input!$O$19,R268+CR267-Z268-BE267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,CI268+CJ268,AB268*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK268+CL268,( 1-(1-CW268)^(1/12))*(AC268))","v":{"$error":"#VALUE!"}},{"$f":"AC268*Charges!$D$28/12","v":0},{"$f":"AD268*Service_tax*0","v":{"$error":"#VALUE!"}},{"$f":"AD268+AF268","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM268+CN268,MAX(AC268-AG268,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",S268,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B268<>\"\",B268<=Term),CR268-AM268,0)","v":0},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B268<>\"\",((Flat_Extra/1000)/12)*AQ268*AO268+Input!$H$34*V268*AP268,\"\")","v":""},{"$f":"IF(B268<>\"\",Service_tax*(V268+AR268+CB268),\"\")*0","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(L268+X268+AF268+AS268, 0)","v":0},{"$f":"IF(B268<>\"\",D268+AU267,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B268<>\"\",B268<=Term-3),MIN(AU268,Charges!$H$11),0)","v":0},{"$f":"IF(C268=1,MIN(AV268,AW268),IF(AV268=0,0,MIN(AW268-AY267,IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$I$100,5)/Mode,0))))*(B268<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C268=1,AX268,AX268+AY267)*(B268<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(BH268>0,IF(AH269<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B268<>\"\",AZ268,0)","v":0},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,MIN(IF(MOD(C268,12)=0,VLOOKUP(B268,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM268,AH268),AH268-Charges!$D$73*aprem)))),0),0)*0","v":0},{"$f":"IF(B268<>\"\",Age+B268-1,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(BC268+2>60,1,0),\"\")","v":""},{"$f":"IF(B268<>\"\",BB268,0)","v":0},{"$f":"IF(C268<60,0,IF(MOD(C268,12)=0,(BC268<60)*SUM(INDIRECT($BF$7&(C268+11)&\":\"&$BF$7&C267))+(BC268>=60)*SUMPRODUCT($BD$12:BD268,$BE$12:$BE268),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(C268<=60,AI268,IF(MOD(C268,12)=0,AI268-BF268*0,BG267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,IF(MOD(C268,12)=0,VLOOKUP(B268,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH268","v":{"$error":"#VALUE!"}},{"$f":"IF(A268=1,-G268,0)+IF(C268=Term*12+1,BI267)+BB268","v":0},null,null,null,null,{"$f":"IF(B268>PPT, 0,PPT-B268)","v":0},{"$f":"IF(B268>=Term, 1,MIN(Term-B268+1,10))","v":1},{"$f":"10%*SA*(B268<=Term)","v":0},0,null,null,{"$f":"Charges!$C$82/12*(B268<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B268<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B268<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B268<=Charges!$C$88),0)","v":0},{"$f":"IF(B268<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B268<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW268*BY268*Input!$H$35+BX268*BZ268*Input!$H$36","v":0},0,{"$f":"CB268*Charges!$C$6","v":0},{"$f":"CB268+CC268","v":0},null,null,{"$f":"IF(Input!$W$55=1,CM267+IF(MOD(C268-1,12)=0,CN267,0)-BE267,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C268-1,12)=0,H268*D268,CN267),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG268-(B268>PPT)*Z268)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH268-(B268<=PPT)*Z268)*(1+Charges!$D$10),0)","v":0},{"$f":"CI268*Charges!$C$22/12","v":0},0,{"$f":"CI268-CK268+CQ267-(B268>PPT)*AF268","v":{"$error":"#VALUE!"}},{"$f":"CJ268-CL268-(B268<=PPT)*AF268*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C268=\"\",MOD(C268-1,12)=0,B268>PPT),0%,100%/12+CO267),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B268>PPT),0%,100%-CO268)","v":0},{"$f":"IF(B268>=Charges!$B$68,IF(MOD(C268,12)=0,(Loyalty_Bonus+Charges!$C$69*(B268-11))*AH268,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B268 >8, avg_fmc_dfa2, IF(Term-B268 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B268 >16, avg_fmc_dfa6, IF(Term-B268 > 11, avg_fmc_dfa7,IF(Term-B268 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU268, CV268)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B269<>\"\",IF(C269<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B268<=Term,INT((C269-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B269<>\"\", B269<=10),VLOOKUP(B269,Charges!$C$40:$F$50, 4, 0), IF(AND(B269<>\"\", B269 >10), 100%, 0))","v":0},{"$f":"IF(D269<>0,(D269*H269)/(D269),0)","v":0},"",0,0,{"$f":"K269-L269","v":0},{"$f":"IF(OR(B269=Charges!$B$68,B269=Charges!$B$69,B269=Charges!$B$70),IF(MOD(C269,12)=0,VLOOKUP(B269,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B269=1,0,IF(B269<>\"\",(M269+N269)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G269), 0.5*Term*aprem)*(1+Indexation*(B269-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B269, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B269<>\"\",AQ269*VLOOKUP(Age+'4%_Excl_ST'!B269-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B269<>\"\",B269<=Term),IF(C269<61,Charges!$C$31,W268*(1+(B269<>B268)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B269<>\"\",V269+Y269+AS269+AR269+CB269,\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,R269+CR268-BB268),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,IF(C269=Input!$O$18,Input!$O$19,R269+CR268-Z269-BE268)),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,CI269+CJ269,AB269*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK269+CL269,( 1-(1-CW269)^(1/12))*(AC269))","v":{"$error":"#VALUE!"}},{"$f":"AC269*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM269+CN269,MAX(AC269-AG269,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",MIN(E269*AJ269,CR269*AK269,AL269),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S269+T269+U269","v":0},{"$f":"IF(B269<>\"\",((Flat_Extra/1000)/12)*AQ269*AO269+Input!$H$34*V269*AP269,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B269<>\"\",IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B269<>\"\",B269<=Term-3),MIN(AU269,Charges!$H$11),0)","v":0},{"$f":"IF(C269=1,MIN(AV269,AW269),IF(AV269=0,0,MIN(AW269-AY268,IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$I$100,5)/Mode,0))))*(B269<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",IF(BH269>0,IF(AH270<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,MIN(IF(MOD(C269,12)=0,VLOOKUP(B269,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM269,AH269),AH269-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C269<60,0,IF(MOD(C269,12)=0,(BC269<60)*SUM(INDIRECT($BF$7&(C269+11)&\":\"&$BF$7&C268))+(BC269>=60)*SUMPRODUCT($BD$12:BD269,$BE$12:$BE269),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,IF(MOD(C269,12)=0,VLOOKUP(B269,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,{"$f":"E269","v":0},null,null,{"$f":"Charges!$C$82/12*(B269<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B269<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B269<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B269<=Charges!$C$88),0)","v":0},{"$f":"IF(B269<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B269<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW269*BY269*Input!$H$35+BX269*BZ269*Input!$H$36","v":0},{"$f":"BW269+CA269+BX269","v":0},{"$f":"CB269*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM268+IF(MOD(C269-1,12)=0,CN268,0)-BE268,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C269-1,12)=0,H269*D269,CN268),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG269-(B269>PPT)*Z269)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH269-(B269<=PPT)*Z269)*(1+Charges!$D$10),0)","v":0},{"$f":"CI269*Charges!$C$22/12","v":0},{"$f":"CJ269*SUMPRODUCT($CO$11:$CP$11,CO269:CP269)/12","v":0},{"$error":"#VALUE!"},{"$f":"CJ269-CL269-(B269<=PPT)*AF269*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C269=\"\",MOD(C269-1,12)=0,B269>PPT),0%,100%/12+CO268),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B269>PPT),0%,100%-CO269)","v":0},{"$f":"IF(B269>=Charges!$B$68,IF(MOD(C269,12)=0,(Loyalty_Bonus+Charges!$C$69*(B269-11))*AH269,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH269 +CQ269","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B270<>\"\", B270<=10),VLOOKUP(B270,Charges!$C$40:$F$50, 4, 0), IF(AND(B270<>\"\", B270 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B270=Charges!$B$68,B270=Charges!$B$69,B270=Charges!$B$70),IF(MOD(C270,12)=0,VLOOKUP(B270,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B270=1,0,IF(B270<>\"\",(M270+N270)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G270), 0.5*Term*aprem)*(1+Indexation*(B270-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B270, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B270<>\"\",AQ270*VLOOKUP(Age+'4%_Excl_ST'!B270-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B270<>\"\",B270<=Term),IF(C270<61,Charges!$C$31,W269*(1+(B270<>B269)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,R270+CR269-BB269),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,IF(C270=Input!$O$18,Input!$O$19,R270+CR269-Z270-BE269)),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,CI270+CJ270,AB270*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK270+CL270,( 1-(1-CW270)^(1/12))*(AC270))","v":{"$error":"#VALUE!"}},{"$f":"AC270*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM270+CN270,MAX(AC270-AG270,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B270<>\"\",((Flat_Extra/1000)/12)*AQ270*AO270+Input!$H$34*V270*AP270,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B270<>\"\",IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B270<>\"\",B270<=Term-3),MIN(AU270,Charges!$H$11),0)","v":0},{"$f":"IF(C270=1,MIN(AV270,AW270),IF(AV270=0,0,MIN(AW270-AY269,IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$I$100,5)/Mode,0))))*(B270<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",IF(BH270>0,IF(AH271<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,MIN(IF(MOD(C270,12)=0,VLOOKUP(B270,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM270,AH270),AH270-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C270<60,0,IF(MOD(C270,12)=0,(BC270<60)*SUM(INDIRECT($BF$7&(C270+11)&\":\"&$BF$7&C269))+(BC270>=60)*SUMPRODUCT($BD$12:BD270,$BE$12:$BE270),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,IF(MOD(C270,12)=0,VLOOKUP(B270,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B270<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B270<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B270<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B270<=Charges!$C$88),0)","v":0},{"$f":"IF(B270<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B270<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW270*BY270*Input!$H$35+BX270*BZ270*Input!$H$36","v":0},0,{"$f":"CB270*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM269+IF(MOD(C270-1,12)=0,CN269,0)-BE269,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C270-1,12)=0,H270*D270,CN269),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG270-(B270>PPT)*Z270)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH270-(B270<=PPT)*Z270)*(1+Charges!$D$10),0)","v":0},{"$f":"CI270*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ270-CL270-(B270<=PPT)*AF270*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C270=\"\",MOD(C270-1,12)=0,B270>PPT),0%,100%/12+CO269),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B270>PPT),0%,100%-CO270)","v":0},{"$f":"IF(B270>=Charges!$B$68,IF(MOD(C270,12)=0,(Loyalty_Bonus+Charges!$C$69*(B270-11))*AH270,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B271<>\"\", B271<=10),VLOOKUP(B271,Charges!$C$40:$F$50, 4, 0), IF(AND(B271<>\"\", B271 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B271=Charges!$B$68,B271=Charges!$B$69,B271=Charges!$B$70),IF(MOD(C271,12)=0,VLOOKUP(B271,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B271=1,0,IF(B271<>\"\",(M271+N271)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G271), 0.5*Term*aprem)*(1+Indexation*(B271-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B271, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B271<>\"\",AQ271*VLOOKUP(Age+'4%_Excl_ST'!B271-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B271<>\"\",B271<=Term),IF(C271<61,Charges!$C$31,W270*(1+(B271<>B270)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,R271+CR270-BB270),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,IF(C271=Input!$O$18,Input!$O$19,R271+CR270-Z271-BE270)),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,CI271+CJ271,AB271*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK271+CL271,( 1-(1-CW271)^(1/12))*(AC271))","v":{"$error":"#VALUE!"}},{"$f":"AC271*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM271+CN271,MAX(AC271-AG271,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B271<>\"\",((Flat_Extra/1000)/12)*AQ271*AO271+Input!$H$34*V271*AP271,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B271<>\"\",IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B271<>\"\",B271<=Term-3),MIN(AU271,Charges!$H$11),0)","v":0},{"$f":"IF(C271=1,MIN(AV271,AW271),IF(AV271=0,0,MIN(AW271-AY270,IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$I$100,5)/Mode,0))))*(B271<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",IF(BH271>0,IF(AH272<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,MIN(IF(MOD(C271,12)=0,VLOOKUP(B271,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM271,AH271),AH271-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C271<60,0,IF(MOD(C271,12)=0,(BC271<60)*SUM(INDIRECT($BF$7&(C271+11)&\":\"&$BF$7&C270))+(BC271>=60)*SUMPRODUCT($BD$12:BD271,$BE$12:$BE271),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,IF(MOD(C271,12)=0,VLOOKUP(B271,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B271<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B271<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B271<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B271<=Charges!$C$88),0)","v":0},{"$f":"IF(B271<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B271<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW271*BY271*Input!$H$35+BX271*BZ271*Input!$H$36","v":0},0,{"$f":"CB271*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM270+IF(MOD(C271-1,12)=0,CN270,0)-BE270,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C271-1,12)=0,H271*D271,CN270),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG271-(B271>PPT)*Z271)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH271-(B271<=PPT)*Z271)*(1+Charges!$D$10),0)","v":0},{"$f":"CI271*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ271-CL271-(B271<=PPT)*AF271*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C271=\"\",MOD(C271-1,12)=0,B271>PPT),0%,100%/12+CO270),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B271>PPT),0%,100%-CO271)","v":0},{"$f":"IF(B271>=Charges!$B$68,IF(MOD(C271,12)=0,(Loyalty_Bonus+Charges!$C$69*(B271-11))*AH271,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B272<>\"\", B272<=10),VLOOKUP(B272,Charges!$C$40:$F$50, 4, 0), IF(AND(B272<>\"\", B272 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B272=Charges!$B$68,B272=Charges!$B$69,B272=Charges!$B$70),IF(MOD(C272,12)=0,VLOOKUP(B272,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B272=1,0,IF(B272<>\"\",(M272+N272)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G272), 0.5*Term*aprem)*(1+Indexation*(B272-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B272, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B272<>\"\",AQ272*VLOOKUP(Age+'4%_Excl_ST'!B272-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B272<>\"\",B272<=Term),IF(C272<61,Charges!$C$31,W271*(1+(B272<>B271)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,R272+CR271-BB271),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,IF(C272=Input!$O$18,Input!$O$19,R272+CR271-Z272-BE271)),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,CI272+CJ272,AB272*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK272+CL272,( 1-(1-CW272)^(1/12))*(AC272))","v":{"$error":"#VALUE!"}},{"$f":"AC272*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM272+CN272,MAX(AC272-AG272,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B272<>\"\",((Flat_Extra/1000)/12)*AQ272*AO272+Input!$H$34*V272*AP272,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B272<>\"\",IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B272<>\"\",B272<=Term-3),MIN(AU272,Charges!$H$11),0)","v":0},{"$f":"IF(C272=1,MIN(AV272,AW272),IF(AV272=0,0,MIN(AW272-AY271,IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$I$100,5)/Mode,0))))*(B272<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",IF(BH272>0,IF(AH273<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,MIN(IF(MOD(C272,12)=0,VLOOKUP(B272,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM272,AH272),AH272-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C272<60,0,IF(MOD(C272,12)=0,(BC272<60)*SUM(INDIRECT($BF$7&(C272+11)&\":\"&$BF$7&C271))+(BC272>=60)*SUMPRODUCT($BD$12:BD272,$BE$12:$BE272),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,IF(MOD(C272,12)=0,VLOOKUP(B272,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B272<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B272<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B272<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B272<=Charges!$C$88),0)","v":0},{"$f":"IF(B272<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B272<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW272*BY272*Input!$H$35+BX272*BZ272*Input!$H$36","v":0},0,{"$f":"CB272*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM271+IF(MOD(C272-1,12)=0,CN271,0)-BE271,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C272-1,12)=0,H272*D272,CN271),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG272-(B272>PPT)*Z272)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH272-(B272<=PPT)*Z272)*(1+Charges!$D$10),0)","v":0},{"$f":"CI272*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ272-CL272-(B272<=PPT)*AF272*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C272=\"\",MOD(C272-1,12)=0,B272>PPT),0%,100%/12+CO271),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B272>PPT),0%,100%-CO272)","v":0},{"$f":"IF(B272>=Charges!$B$68,IF(MOD(C272,12)=0,(Loyalty_Bonus+Charges!$C$69*(B272-11))*AH272,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B273<>\"\", B273<=10),VLOOKUP(B273,Charges!$C$40:$F$50, 4, 0), IF(AND(B273<>\"\", B273 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B273=Charges!$B$68,B273=Charges!$B$69,B273=Charges!$B$70),IF(MOD(C273,12)=0,VLOOKUP(B273,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B273=1,0,IF(B273<>\"\",(M273+N273)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G273), 0.5*Term*aprem)*(1+Indexation*(B273-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B273, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B273<>\"\",AQ273*VLOOKUP(Age+'4%_Excl_ST'!B273-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B273<>\"\",B273<=Term),IF(C273<61,Charges!$C$31,W272*(1+(B273<>B272)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,R273+CR272-BB272),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,IF(C273=Input!$O$18,Input!$O$19,R273+CR272-Z273-BE272)),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,CI273+CJ273,AB273*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK273+CL273,( 1-(1-CW273)^(1/12))*(AC273))","v":{"$error":"#VALUE!"}},{"$f":"AC273*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM273+CN273,MAX(AC273-AG273,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B273<>\"\",((Flat_Extra/1000)/12)*AQ273*AO273+Input!$H$34*V273*AP273,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B273<>\"\",IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B273<>\"\",B273<=Term-3),MIN(AU273,Charges!$H$11),0)","v":0},{"$f":"IF(C273=1,MIN(AV273,AW273),IF(AV273=0,0,MIN(AW273-AY272,IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$I$100,5)/Mode,0))))*(B273<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",IF(BH273>0,IF(AH274<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,MIN(IF(MOD(C273,12)=0,VLOOKUP(B273,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM273,AH273),AH273-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C273<60,0,IF(MOD(C273,12)=0,(BC273<60)*SUM(INDIRECT($BF$7&(C273+11)&\":\"&$BF$7&C272))+(BC273>=60)*SUMPRODUCT($BD$12:BD273,$BE$12:$BE273),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,IF(MOD(C273,12)=0,VLOOKUP(B273,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B273<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B273<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B273<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B273<=Charges!$C$88),0)","v":0},{"$f":"IF(B273<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B273<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW273*BY273*Input!$H$35+BX273*BZ273*Input!$H$36","v":0},0,{"$f":"CB273*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM272+IF(MOD(C273-1,12)=0,CN272,0)-BE272,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C273-1,12)=0,H273*D273,CN272),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG273-(B273>PPT)*Z273)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH273-(B273<=PPT)*Z273)*(1+Charges!$D$10),0)","v":0},{"$f":"CI273*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ273-CL273-(B273<=PPT)*AF273*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C273=\"\",MOD(C273-1,12)=0,B273>PPT),0%,100%/12+CO272),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B273>PPT),0%,100%-CO273)","v":0},{"$f":"IF(B273>=Charges!$B$68,IF(MOD(C273,12)=0,(Loyalty_Bonus+Charges!$C$69*(B273-11))*AH273,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B274<>\"\", B274<=10),VLOOKUP(B274,Charges!$C$40:$F$50, 4, 0), IF(AND(B274<>\"\", B274 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B274=Charges!$B$68,B274=Charges!$B$69,B274=Charges!$B$70),IF(MOD(C274,12)=0,VLOOKUP(B274,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B274=1,0,IF(B274<>\"\",(M274+N274)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G274), 0.5*Term*aprem)*(1+Indexation*(B274-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B274, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B274<>\"\",AQ274*VLOOKUP(Age+'4%_Excl_ST'!B274-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B274<>\"\",B274<=Term),IF(C274<61,Charges!$C$31,W273*(1+(B274<>B273)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,R274+CR273-BB273),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,IF(C274=Input!$O$18,Input!$O$19,R274+CR273-Z274-BE273)),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,CI274+CJ274,AB274*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK274+CL274,( 1-(1-CW274)^(1/12))*(AC274))","v":{"$error":"#VALUE!"}},{"$f":"AC274*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM274+CN274,MAX(AC274-AG274,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B274<>\"\",((Flat_Extra/1000)/12)*AQ274*AO274+Input!$H$34*V274*AP274,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B274<>\"\",IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B274<>\"\",B274<=Term-3),MIN(AU274,Charges!$H$11),0)","v":0},{"$f":"IF(C274=1,MIN(AV274,AW274),IF(AV274=0,0,MIN(AW274-AY273,IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$I$100,5)/Mode,0))))*(B274<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",IF(BH274>0,IF(AH275<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,MIN(IF(MOD(C274,12)=0,VLOOKUP(B274,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM274,AH274),AH274-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C274<60,0,IF(MOD(C274,12)=0,(BC274<60)*SUM(INDIRECT($BF$7&(C274+11)&\":\"&$BF$7&C273))+(BC274>=60)*SUMPRODUCT($BD$12:BD274,$BE$12:$BE274),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,IF(MOD(C274,12)=0,VLOOKUP(B274,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B274<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B274<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B274<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B274<=Charges!$C$88),0)","v":0},{"$f":"IF(B274<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B274<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW274*BY274*Input!$H$35+BX274*BZ274*Input!$H$36","v":0},0,{"$f":"CB274*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM273+IF(MOD(C274-1,12)=0,CN273,0)-BE273,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C274-1,12)=0,H274*D274,CN273),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG274-(B274>PPT)*Z274)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH274-(B274<=PPT)*Z274)*(1+Charges!$D$10),0)","v":0},{"$f":"CI274*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ274-CL274-(B274<=PPT)*AF274*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C274=\"\",MOD(C274-1,12)=0,B274>PPT),0%,100%/12+CO273),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B274>PPT),0%,100%-CO274)","v":0},{"$f":"IF(B274>=Charges!$B$68,IF(MOD(C274,12)=0,(Loyalty_Bonus+Charges!$C$69*(B274-11))*AH274,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B275<>\"\", B275<=10),VLOOKUP(B275,Charges!$C$40:$F$50, 4, 0), IF(AND(B275<>\"\", B275 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B275=Charges!$B$68,B275=Charges!$B$69,B275=Charges!$B$70),IF(MOD(C275,12)=0,VLOOKUP(B275,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B275=1,0,IF(B275<>\"\",(M275+N275)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G275), 0.5*Term*aprem)*(1+Indexation*(B275-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B275, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B275<>\"\",AQ275*VLOOKUP(Age+'4%_Excl_ST'!B275-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B275<>\"\",B275<=Term),IF(C275<61,Charges!$C$31,W274*(1+(B275<>B274)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,R275+CR274-BB274),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,IF(C275=Input!$O$18,Input!$O$19,R275+CR274-Z275-BE274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,CI275+CJ275,AB275*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK275+CL275,( 1-(1-CW275)^(1/12))*(AC275))","v":{"$error":"#VALUE!"}},{"$f":"AC275*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM275+CN275,MAX(AC275-AG275,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B275<>\"\",((Flat_Extra/1000)/12)*AQ275*AO275+Input!$H$34*V275*AP275,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B275<>\"\",B275<=Term-3),MIN(AU275,Charges!$H$11),0)","v":0},{"$f":"IF(C275=1,MIN(AV275,AW275),IF(AV275=0,0,MIN(AW275-AY274,IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$I$100,5)/Mode,0))))*(B275<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",IF(BH275>0,IF(AH276<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,MIN(IF(MOD(C275,12)=0,VLOOKUP(B275,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM275,AH275),AH275-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C275<60,0,IF(MOD(C275,12)=0,(BC275<60)*SUM(INDIRECT($BF$7&(C275+11)&\":\"&$BF$7&C274))+(BC275>=60)*SUMPRODUCT($BD$12:BD275,$BE$12:$BE275),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,IF(MOD(C275,12)=0,VLOOKUP(B275,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B275<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B275<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B275<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B275<=Charges!$C$88),0)","v":0},{"$f":"IF(B275<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B275<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW275*BY275*Input!$H$35+BX275*BZ275*Input!$H$36","v":0},0,{"$f":"CB275*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM274+IF(MOD(C275-1,12)=0,CN274,0)-BE274,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C275-1,12)=0,H275*D275,CN274),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG275-(B275>PPT)*Z275)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH275-(B275<=PPT)*Z275)*(1+Charges!$D$10),0)","v":0},{"$f":"CI275*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ275-CL275-(B275<=PPT)*AF275*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C275=\"\",MOD(C275-1,12)=0,B275>PPT),0%,100%/12+CO274),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B275>PPT),0%,100%-CO275)","v":0},{"$f":"IF(B275>=Charges!$B$68,IF(MOD(C275,12)=0,(Loyalty_Bonus+Charges!$C$69*(B275-11))*AH275,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B276<>\"\", B276<=10),VLOOKUP(B276,Charges!$C$40:$F$50, 4, 0), IF(AND(B276<>\"\", B276 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B276=Charges!$B$68,B276=Charges!$B$69,B276=Charges!$B$70),IF(MOD(C276,12)=0,VLOOKUP(B276,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B276=1,0,IF(B276<>\"\",(M276+N276)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G276), 0.5*Term*aprem)*(1+Indexation*(B276-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B276, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B276<>\"\",AQ276*VLOOKUP(Age+'4%_Excl_ST'!B276-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B276<>\"\",B276<=Term),IF(C276<61,Charges!$C$31,W275*(1+(B276<>B275)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,R276+CR275-BB275),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,IF(C276=Input!$O$18,Input!$O$19,R276+CR275-Z276-BE275)),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,CI276+CJ276,AB276*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK276+CL276,( 1-(1-CW276)^(1/12))*(AC276))","v":{"$error":"#VALUE!"}},{"$f":"AC276*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM276+CN276,MAX(AC276-AG276,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B276<>\"\",((Flat_Extra/1000)/12)*AQ276*AO276+Input!$H$34*V276*AP276,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B276<>\"\",IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B276<>\"\",B276<=Term-3),MIN(AU276,Charges!$H$11),0)","v":0},{"$f":"IF(C276=1,MIN(AV276,AW276),IF(AV276=0,0,MIN(AW276-AY275,IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$I$100,5)/Mode,0))))*(B276<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",IF(BH276>0,IF(AH277<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,MIN(IF(MOD(C276,12)=0,VLOOKUP(B276,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM276,AH276),AH276-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C276<60,0,IF(MOD(C276,12)=0,(BC276<60)*SUM(INDIRECT($BF$7&(C276+11)&\":\"&$BF$7&C275))+(BC276>=60)*SUMPRODUCT($BD$12:BD276,$BE$12:$BE276),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,IF(MOD(C276,12)=0,VLOOKUP(B276,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B276<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B276<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B276<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B276<=Charges!$C$88),0)","v":0},{"$f":"IF(B276<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B276<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW276*BY276*Input!$H$35+BX276*BZ276*Input!$H$36","v":0},0,{"$f":"CB276*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM275+IF(MOD(C276-1,12)=0,CN275,0)-BE275,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C276-1,12)=0,H276*D276,CN275),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG276-(B276>PPT)*Z276)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH276-(B276<=PPT)*Z276)*(1+Charges!$D$10),0)","v":0},{"$f":"CI276*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ276-CL276-(B276<=PPT)*AF276*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C276=\"\",MOD(C276-1,12)=0,B276>PPT),0%,100%/12+CO275),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B276>PPT),0%,100%-CO276)","v":0},{"$f":"IF(B276>=Charges!$B$68,IF(MOD(C276,12)=0,(Loyalty_Bonus+Charges!$C$69*(B276-11))*AH276,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B277<>\"\", B277<=10),VLOOKUP(B277,Charges!$C$40:$F$50, 4, 0), IF(AND(B277<>\"\", B277 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B277=Charges!$B$68,B277=Charges!$B$69,B277=Charges!$B$70),IF(MOD(C277,12)=0,VLOOKUP(B277,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B277=1,0,IF(B277<>\"\",(M277+N277)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G277), 0.5*Term*aprem)*(1+Indexation*(B277-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B277, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B277<>\"\",AQ277*VLOOKUP(Age+'4%_Excl_ST'!B277-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B277<>\"\",B277<=Term),IF(C277<61,Charges!$C$31,W276*(1+(B277<>B276)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,R277+CR276-BB276),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,IF(C277=Input!$O$18,Input!$O$19,R277+CR276-Z277-BE276)),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,CI277+CJ277,AB277*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK277+CL277,( 1-(1-CW277)^(1/12))*(AC277))","v":{"$error":"#VALUE!"}},{"$f":"AC277*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM277+CN277,MAX(AC277-AG277,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B277<>\"\",((Flat_Extra/1000)/12)*AQ277*AO277+Input!$H$34*V277*AP277,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B277<>\"\",IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B277<>\"\",B277<=Term-3),MIN(AU277,Charges!$H$11),0)","v":0},{"$f":"IF(C277=1,MIN(AV277,AW277),IF(AV277=0,0,MIN(AW277-AY276,IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$I$100,5)/Mode,0))))*(B277<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",IF(BH277>0,IF(AH278<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,MIN(IF(MOD(C277,12)=0,VLOOKUP(B277,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM277,AH277),AH277-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C277<60,0,IF(MOD(C277,12)=0,(BC277<60)*SUM(INDIRECT($BF$7&(C277+11)&\":\"&$BF$7&C276))+(BC277>=60)*SUMPRODUCT($BD$12:BD277,$BE$12:$BE277),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,IF(MOD(C277,12)=0,VLOOKUP(B277,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B277<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B277<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B277<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B277<=Charges!$C$88),0)","v":0},{"$f":"IF(B277<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B277<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW277*BY277*Input!$H$35+BX277*BZ277*Input!$H$36","v":0},0,{"$f":"CB277*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM276+IF(MOD(C277-1,12)=0,CN276,0)-BE276,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C277-1,12)=0,H277*D277,CN276),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG277-(B277>PPT)*Z277)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH277-(B277<=PPT)*Z277)*(1+Charges!$D$10),0)","v":0},{"$f":"CI277*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ277-CL277-(B277<=PPT)*AF277*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C277=\"\",MOD(C277-1,12)=0,B277>PPT),0%,100%/12+CO276),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B277>PPT),0%,100%-CO277)","v":0},{"$f":"IF(B277>=Charges!$B$68,IF(MOD(C277,12)=0,(Loyalty_Bonus+Charges!$C$69*(B277-11))*AH277,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B278<>\"\", B278<=10),VLOOKUP(B278,Charges!$C$40:$F$50, 4, 0), IF(AND(B278<>\"\", B278 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B278=Charges!$B$68,B278=Charges!$B$69,B278=Charges!$B$70),IF(MOD(C278,12)=0,VLOOKUP(B278,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B278=1,0,IF(B278<>\"\",(M278+N278)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G278), 0.5*Term*aprem)*(1+Indexation*(B278-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B278, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B278<>\"\",AQ278*VLOOKUP(Age+'4%_Excl_ST'!B278-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B278<>\"\",B278<=Term),IF(C278<61,Charges!$C$31,W277*(1+(B278<>B277)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,R278+CR277-BB277),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,IF(C278=Input!$O$18,Input!$O$19,R278+CR277-Z278-BE277)),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,CI278+CJ278,AB278*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK278+CL278,( 1-(1-CW278)^(1/12))*(AC278))","v":{"$error":"#VALUE!"}},{"$f":"AC278*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM278+CN278,MAX(AC278-AG278,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B278<>\"\",((Flat_Extra/1000)/12)*AQ278*AO278+Input!$H$34*V278*AP278,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B278<>\"\",IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B278<>\"\",B278<=Term-3),MIN(AU278,Charges!$H$11),0)","v":0},{"$f":"IF(C278=1,MIN(AV278,AW278),IF(AV278=0,0,MIN(AW278-AY277,IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$I$100,5)/Mode,0))))*(B278<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",IF(BH278>0,IF(AH279<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,MIN(IF(MOD(C278,12)=0,VLOOKUP(B278,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM278,AH278),AH278-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C278<60,0,IF(MOD(C278,12)=0,(BC278<60)*SUM(INDIRECT($BF$7&(C278+11)&\":\"&$BF$7&C277))+(BC278>=60)*SUMPRODUCT($BD$12:BD278,$BE$12:$BE278),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,IF(MOD(C278,12)=0,VLOOKUP(B278,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B278<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B278<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B278<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B278<=Charges!$C$88),0)","v":0},{"$f":"IF(B278<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B278<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW278*BY278*Input!$H$35+BX278*BZ278*Input!$H$36","v":0},0,{"$f":"CB278*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM277+IF(MOD(C278-1,12)=0,CN277,0)-BE277,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C278-1,12)=0,H278*D278,CN277),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG278-(B278>PPT)*Z278)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH278-(B278<=PPT)*Z278)*(1+Charges!$D$10),0)","v":0},{"$f":"CI278*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ278-CL278-(B278<=PPT)*AF278*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C278=\"\",MOD(C278-1,12)=0,B278>PPT),0%,100%/12+CO277),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B278>PPT),0%,100%-CO278)","v":0},{"$f":"IF(B278>=Charges!$B$68,IF(MOD(C278,12)=0,(Loyalty_Bonus+Charges!$C$69*(B278-11))*AH278,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B279<>\"\", B279<=10),VLOOKUP(B279,Charges!$C$40:$F$50, 4, 0), IF(AND(B279<>\"\", B279 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B279=Charges!$B$68,B279=Charges!$B$69,B279=Charges!$B$70),IF(MOD(C279,12)=0,VLOOKUP(B279,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B279=1,0,IF(B279<>\"\",(M279+N279)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G279), 0.5*Term*aprem)*(1+Indexation*(B279-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B279, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B279<>\"\",AQ279*VLOOKUP(Age+'4%_Excl_ST'!B279-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B279<>\"\",B279<=Term),IF(C279<61,Charges!$C$31,W278*(1+(B279<>B278)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,R279+CR278-BB278),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,IF(C279=Input!$O$18,Input!$O$19,R279+CR278-Z279-BE278)),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,CI279+CJ279,AB279*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK279+CL279,( 1-(1-CW279)^(1/12))*(AC279))","v":{"$error":"#VALUE!"}},{"$f":"AC279*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM279+CN279,MAX(AC279-AG279,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B279<>\"\",((Flat_Extra/1000)/12)*AQ279*AO279+Input!$H$34*V279*AP279,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B279<>\"\",IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B279<>\"\",B279<=Term-3),MIN(AU279,Charges!$H$11),0)","v":0},{"$f":"IF(C279=1,MIN(AV279,AW279),IF(AV279=0,0,MIN(AW279-AY278,IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$I$100,5)/Mode,0))))*(B279<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",IF(BH279>0,IF(AH280<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,MIN(IF(MOD(C279,12)=0,VLOOKUP(B279,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM279,AH279),AH279-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C279<60,0,IF(MOD(C279,12)=0,(BC279<60)*SUM(INDIRECT($BF$7&(C279+11)&\":\"&$BF$7&C278))+(BC279>=60)*SUMPRODUCT($BD$12:BD279,$BE$12:$BE279),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,IF(MOD(C279,12)=0,VLOOKUP(B279,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B279<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B279<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B279<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B279<=Charges!$C$88),0)","v":0},{"$f":"IF(B279<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B279<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW279*BY279*Input!$H$35+BX279*BZ279*Input!$H$36","v":0},0,{"$f":"CB279*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM278+IF(MOD(C279-1,12)=0,CN278,0)-BE278,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C279-1,12)=0,H279*D279,CN278),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG279-(B279>PPT)*Z279)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH279-(B279<=PPT)*Z279)*(1+Charges!$D$10),0)","v":0},{"$f":"CI279*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ279-CL279-(B279<=PPT)*AF279*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C279=\"\",MOD(C279-1,12)=0,B279>PPT),0%,100%/12+CO278),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B279>PPT),0%,100%-CO279)","v":0},{"$f":"IF(B279>=Charges!$B$68,IF(MOD(C279,12)=0,(Loyalty_Bonus+Charges!$C$69*(B279-11))*AH279,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B280<>\"\", B280<=10),VLOOKUP(B280,Charges!$C$40:$F$50, 4, 0), IF(AND(B280<>\"\", B280 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B280=Charges!$B$68,B280=Charges!$B$69,B280=Charges!$B$70),IF(MOD(C280,12)=0,VLOOKUP(B280,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B280=1,0,IF(B280<>\"\",(M280+N280)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G280), 0.5*Term*aprem)*(1+Indexation*(B280-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B280, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B280<>\"\",AQ280*VLOOKUP(Age+'4%_Excl_ST'!B280-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B280<>\"\",B280<=Term),IF(C280<61,Charges!$C$31,W279*(1+(B280<>B279)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,R280+CR279-BB279),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,IF(C280=Input!$O$18,Input!$O$19,R280+CR279-Z280-BE279)),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,CI280+CJ280,AB280*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK280+CL280,( 1-(1-CW280)^(1/12))*(AC280))","v":{"$error":"#VALUE!"}},{"$f":"AC280*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM280+CN280,MAX(AC280-AG280,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B280<>\"\",((Flat_Extra/1000)/12)*AQ280*AO280+Input!$H$34*V280*AP280,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B280<>\"\",IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B280<>\"\",B280<=Term-3),MIN(AU280,Charges!$H$11),0)","v":0},{"$f":"IF(C280=1,MIN(AV280,AW280),IF(AV280=0,0,MIN(AW280-AY279,IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$I$100,5)/Mode,0))))*(B280<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",IF(BH280>0,IF(AH281<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,MIN(IF(MOD(C280,12)=0,VLOOKUP(B280,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM280,AH280),AH280-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C280<60,0,IF(MOD(C280,12)=0,(BC280<60)*SUM(INDIRECT($BF$7&(C280+11)&\":\"&$BF$7&C279))+(BC280>=60)*SUMPRODUCT($BD$12:BD280,$BE$12:$BE280),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,IF(MOD(C280,12)=0,VLOOKUP(B280,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B280<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B280<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B280<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B280<=Charges!$C$88),0)","v":0},{"$f":"IF(B280<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B280<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW280*BY280*Input!$H$35+BX280*BZ280*Input!$H$36","v":0},0,{"$f":"CB280*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM279+IF(MOD(C280-1,12)=0,CN279,0)-BE279,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C280-1,12)=0,H280*D280,CN279),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG280-(B280>PPT)*Z280)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH280-(B280<=PPT)*Z280)*(1+Charges!$D$10),0)","v":0},{"$f":"CI280*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ280-CL280-(B280<=PPT)*AF280*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C280=\"\",MOD(C280-1,12)=0,B280>PPT),0%,100%/12+CO279),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B280>PPT),0%,100%-CO280)","v":0},{"$f":"IF(B280>=Charges!$B$68,IF(MOD(C280,12)=0,(Loyalty_Bonus+Charges!$C$69*(B280-11))*AH280,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B281<>\"\", B281<=10),VLOOKUP(B281,Charges!$C$40:$F$50, 4, 0), IF(AND(B281<>\"\", B281 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B281=Charges!$B$68,B281=Charges!$B$69,B281=Charges!$B$70),IF(MOD(C281,12)=0,VLOOKUP(B281,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B281=1,0,IF(B281<>\"\",(M281+N281)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G281), 0.5*Term*aprem)*(1+Indexation*(B281-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B281, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B281<>\"\",AQ281*VLOOKUP(Age+'4%_Excl_ST'!B281-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B281<>\"\",B281<=Term),IF(C281<61,Charges!$C$31,W280*(1+(B281<>B280)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,R281+CR280-BB280),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,IF(C281=Input!$O$18,Input!$O$19,R281+CR280-Z281-BE280)),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,CI281+CJ281,AB281*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK281+CL281,( 1-(1-CW281)^(1/12))*(AC281))","v":{"$error":"#VALUE!"}},{"$f":"AC281*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM281+CN281,MAX(AC281-AG281,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B281<>\"\",((Flat_Extra/1000)/12)*AQ281*AO281+Input!$H$34*V281*AP281,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B281<>\"\",IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B281<>\"\",B281<=Term-3),MIN(AU281,Charges!$H$11),0)","v":0},{"$f":"IF(C281=1,MIN(AV281,AW281),IF(AV281=0,0,MIN(AW281-AY280,IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$I$100,5)/Mode,0))))*(B281<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",IF(BH281>0,IF(AH282<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,MIN(IF(MOD(C281,12)=0,VLOOKUP(B281,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM281,AH281),AH281-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C281<60,0,IF(MOD(C281,12)=0,(BC281<60)*SUM(INDIRECT($BF$7&(C281+11)&\":\"&$BF$7&C280))+(BC281>=60)*SUMPRODUCT($BD$12:BD281,$BE$12:$BE281),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,IF(MOD(C281,12)=0,VLOOKUP(B281,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B281<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B281<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B281<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B281<=Charges!$C$88),0)","v":0},{"$f":"IF(B281<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B281<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW281*BY281*Input!$H$35+BX281*BZ281*Input!$H$36","v":0},0,{"$f":"CB281*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM280+IF(MOD(C281-1,12)=0,CN280,0)-BE280,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C281-1,12)=0,H281*D281,CN280),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG281-(B281>PPT)*Z281)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH281-(B281<=PPT)*Z281)*(1+Charges!$D$10),0)","v":0},{"$f":"CI281*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ281-CL281-(B281<=PPT)*AF281*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C281=\"\",MOD(C281-1,12)=0,B281>PPT),0%,100%/12+CO280),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B281>PPT),0%,100%-CO281)","v":0},{"$f":"IF(B281>=Charges!$B$68,IF(MOD(C281,12)=0,(Loyalty_Bonus+Charges!$C$69*(B281-11))*AH281,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B282<>\"\", B282<=10),VLOOKUP(B282,Charges!$C$40:$F$50, 4, 0), IF(AND(B282<>\"\", B282 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B282=Charges!$B$68,B282=Charges!$B$69,B282=Charges!$B$70),IF(MOD(C282,12)=0,VLOOKUP(B282,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B282=1,0,IF(B282<>\"\",(M282+N282)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G282), 0.5*Term*aprem)*(1+Indexation*(B282-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B282, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B282<>\"\",AQ282*VLOOKUP(Age+'4%_Excl_ST'!B282-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B282<>\"\",B282<=Term),IF(C282<61,Charges!$C$31,W281*(1+(B282<>B281)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,R282+CR281-BB281),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,IF(C282=Input!$O$18,Input!$O$19,R282+CR281-Z282-BE281)),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,CI282+CJ282,AB282*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK282+CL282,( 1-(1-CW282)^(1/12))*(AC282))","v":{"$error":"#VALUE!"}},{"$f":"AC282*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM282+CN282,MAX(AC282-AG282,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B282<>\"\",((Flat_Extra/1000)/12)*AQ282*AO282+Input!$H$34*V282*AP282,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B282<>\"\",IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B282<>\"\",B282<=Term-3),MIN(AU282,Charges!$H$11),0)","v":0},{"$f":"IF(C282=1,MIN(AV282,AW282),IF(AV282=0,0,MIN(AW282-AY281,IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$I$100,5)/Mode,0))))*(B282<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",IF(BH282>0,IF(AH283<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,MIN(IF(MOD(C282,12)=0,VLOOKUP(B282,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM282,AH282),AH282-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C282<60,0,IF(MOD(C282,12)=0,(BC282<60)*SUM(INDIRECT($BF$7&(C282+11)&\":\"&$BF$7&C281))+(BC282>=60)*SUMPRODUCT($BD$12:BD282,$BE$12:$BE282),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,IF(MOD(C282,12)=0,VLOOKUP(B282,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B282<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B282<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B282<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B282<=Charges!$C$88),0)","v":0},{"$f":"IF(B282<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B282<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW282*BY282*Input!$H$35+BX282*BZ282*Input!$H$36","v":0},0,{"$f":"CB282*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM281+IF(MOD(C282-1,12)=0,CN281,0)-BE281,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C282-1,12)=0,H282*D282,CN281),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG282-(B282>PPT)*Z282)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH282-(B282<=PPT)*Z282)*(1+Charges!$D$10),0)","v":0},{"$f":"CI282*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ282-CL282-(B282<=PPT)*AF282*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C282=\"\",MOD(C282-1,12)=0,B282>PPT),0%,100%/12+CO281),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B282>PPT),0%,100%-CO282)","v":0},{"$f":"IF(B282>=Charges!$B$68,IF(MOD(C282,12)=0,(Loyalty_Bonus+Charges!$C$69*(B282-11))*AH282,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B283<>\"\", B283<=10),VLOOKUP(B283,Charges!$C$40:$F$50, 4, 0), IF(AND(B283<>\"\", B283 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B283=Charges!$B$68,B283=Charges!$B$69,B283=Charges!$B$70),IF(MOD(C283,12)=0,VLOOKUP(B283,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B283=1,0,IF(B283<>\"\",(M283+N283)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G283), 0.5*Term*aprem)*(1+Indexation*(B283-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B283, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B283<>\"\",AQ283*VLOOKUP(Age+'4%_Excl_ST'!B283-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B283<>\"\",B283<=Term),IF(C283<61,Charges!$C$31,W282*(1+(B283<>B282)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,R283+CR282-BB282),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,IF(C283=Input!$O$18,Input!$O$19,R283+CR282-Z283-BE282)),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,CI283+CJ283,AB283*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK283+CL283,( 1-(1-CW283)^(1/12))*(AC283))","v":{"$error":"#VALUE!"}},{"$f":"AC283*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM283+CN283,MAX(AC283-AG283,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B283<>\"\",((Flat_Extra/1000)/12)*AQ283*AO283+Input!$H$34*V283*AP283,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B283<>\"\",IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B283<>\"\",B283<=Term-3),MIN(AU283,Charges!$H$11),0)","v":0},{"$f":"IF(C283=1,MIN(AV283,AW283),IF(AV283=0,0,MIN(AW283-AY282,IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$I$100,5)/Mode,0))))*(B283<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",IF(BH283>0,IF(AH284<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,MIN(IF(MOD(C283,12)=0,VLOOKUP(B283,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM283,AH283),AH283-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C283<60,0,IF(MOD(C283,12)=0,(BC283<60)*SUM(INDIRECT($BF$7&(C283+11)&\":\"&$BF$7&C282))+(BC283>=60)*SUMPRODUCT($BD$12:BD283,$BE$12:$BE283),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,IF(MOD(C283,12)=0,VLOOKUP(B283,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B283<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B283<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B283<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B283<=Charges!$C$88),0)","v":0},{"$f":"IF(B283<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B283<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW283*BY283*Input!$H$35+BX283*BZ283*Input!$H$36","v":0},0,{"$f":"CB283*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM282+IF(MOD(C283-1,12)=0,CN282,0)-BE282,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C283-1,12)=0,H283*D283,CN282),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG283-(B283>PPT)*Z283)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH283-(B283<=PPT)*Z283)*(1+Charges!$D$10),0)","v":0},{"$f":"CI283*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ283-CL283-(B283<=PPT)*AF283*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C283=\"\",MOD(C283-1,12)=0,B283>PPT),0%,100%/12+CO282),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B283>PPT),0%,100%-CO283)","v":0},{"$f":"IF(B283>=Charges!$B$68,IF(MOD(C283,12)=0,(Loyalty_Bonus+Charges!$C$69*(B283-11))*AH283,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B284<>\"\", B284<=10),VLOOKUP(B284,Charges!$C$40:$F$50, 4, 0), IF(AND(B284<>\"\", B284 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B284=Charges!$B$68,B284=Charges!$B$69,B284=Charges!$B$70),IF(MOD(C284,12)=0,VLOOKUP(B284,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B284=1,0,IF(B284<>\"\",(M284+N284)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G284), 0.5*Term*aprem)*(1+Indexation*(B284-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B284, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B284<>\"\",AQ284*VLOOKUP(Age+'4%_Excl_ST'!B284-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B284<>\"\",B284<=Term),IF(C284<61,Charges!$C$31,W283*(1+(B284<>B283)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,R284+CR283-BB283),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,IF(C284=Input!$O$18,Input!$O$19,R284+CR283-Z284-BE283)),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,CI284+CJ284,AB284*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK284+CL284,( 1-(1-CW284)^(1/12))*(AC284))","v":{"$error":"#VALUE!"}},{"$f":"AC284*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM284+CN284,MAX(AC284-AG284,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B284<>\"\",((Flat_Extra/1000)/12)*AQ284*AO284+Input!$H$34*V284*AP284,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B284<>\"\",IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B284<>\"\",B284<=Term-3),MIN(AU284,Charges!$H$11),0)","v":0},{"$f":"IF(C284=1,MIN(AV284,AW284),IF(AV284=0,0,MIN(AW284-AY283,IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$I$100,5)/Mode,0))))*(B284<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",IF(BH284>0,IF(AH285<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,MIN(IF(MOD(C284,12)=0,VLOOKUP(B284,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM284,AH284),AH284-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C284<60,0,IF(MOD(C284,12)=0,(BC284<60)*SUM(INDIRECT($BF$7&(C284+11)&\":\"&$BF$7&C283))+(BC284>=60)*SUMPRODUCT($BD$12:BD284,$BE$12:$BE284),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,IF(MOD(C284,12)=0,VLOOKUP(B284,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B284<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B284<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B284<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B284<=Charges!$C$88),0)","v":0},{"$f":"IF(B284<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B284<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW284*BY284*Input!$H$35+BX284*BZ284*Input!$H$36","v":0},0,{"$f":"CB284*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM283+IF(MOD(C284-1,12)=0,CN283,0)-BE283,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C284-1,12)=0,H284*D284,CN283),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG284-(B284>PPT)*Z284)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH284-(B284<=PPT)*Z284)*(1+Charges!$D$10),0)","v":0},{"$f":"CI284*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ284-CL284-(B284<=PPT)*AF284*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C284=\"\",MOD(C284-1,12)=0,B284>PPT),0%,100%/12+CO283),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B284>PPT),0%,100%-CO284)","v":0},{"$f":"IF(B284>=Charges!$B$68,IF(MOD(C284,12)=0,(Loyalty_Bonus+Charges!$C$69*(B284-11))*AH284,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B285<>\"\", B285<=10),VLOOKUP(B285,Charges!$C$40:$F$50, 4, 0), IF(AND(B285<>\"\", B285 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B285=Charges!$B$68,B285=Charges!$B$69,B285=Charges!$B$70),IF(MOD(C285,12)=0,VLOOKUP(B285,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B285=1,0,IF(B285<>\"\",(M285+N285)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G285), 0.5*Term*aprem)*(1+Indexation*(B285-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B285, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B285<>\"\",AQ285*VLOOKUP(Age+'4%_Excl_ST'!B285-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B285<>\"\",B285<=Term),IF(C285<61,Charges!$C$31,W284*(1+(B285<>B284)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,R285+CR284-BB284),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,IF(C285=Input!$O$18,Input!$O$19,R285+CR284-Z285-BE284)),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,CI285+CJ285,AB285*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK285+CL285,( 1-(1-CW285)^(1/12))*(AC285))","v":{"$error":"#VALUE!"}},{"$f":"AC285*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM285+CN285,MAX(AC285-AG285,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B285<>\"\",((Flat_Extra/1000)/12)*AQ285*AO285+Input!$H$34*V285*AP285,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B285<>\"\",IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B285<>\"\",B285<=Term-3),MIN(AU285,Charges!$H$11),0)","v":0},{"$f":"IF(C285=1,MIN(AV285,AW285),IF(AV285=0,0,MIN(AW285-AY284,IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$I$100,5)/Mode,0))))*(B285<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",IF(BH285>0,IF(AH286<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,MIN(IF(MOD(C285,12)=0,VLOOKUP(B285,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM285,AH285),AH285-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C285<60,0,IF(MOD(C285,12)=0,(BC285<60)*SUM(INDIRECT($BF$7&(C285+11)&\":\"&$BF$7&C284))+(BC285>=60)*SUMPRODUCT($BD$12:BD285,$BE$12:$BE285),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,IF(MOD(C285,12)=0,VLOOKUP(B285,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B285<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B285<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B285<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B285<=Charges!$C$88),0)","v":0},{"$f":"IF(B285<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B285<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW285*BY285*Input!$H$35+BX285*BZ285*Input!$H$36","v":0},0,{"$f":"CB285*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM284+IF(MOD(C285-1,12)=0,CN284,0)-BE284,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C285-1,12)=0,H285*D285,CN284),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG285-(B285>PPT)*Z285)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH285-(B285<=PPT)*Z285)*(1+Charges!$D$10),0)","v":0},{"$f":"CI285*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ285-CL285-(B285<=PPT)*AF285*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C285=\"\",MOD(C285-1,12)=0,B285>PPT),0%,100%/12+CO284),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B285>PPT),0%,100%-CO285)","v":0},{"$f":"IF(B285>=Charges!$B$68,IF(MOD(C285,12)=0,(Loyalty_Bonus+Charges!$C$69*(B285-11))*AH285,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B286<>\"\", B286<=10),VLOOKUP(B286,Charges!$C$40:$F$50, 4, 0), IF(AND(B286<>\"\", B286 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B286=Charges!$B$68,B286=Charges!$B$69,B286=Charges!$B$70),IF(MOD(C286,12)=0,VLOOKUP(B286,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B286=1,0,IF(B286<>\"\",(M286+N286)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G286), 0.5*Term*aprem)*(1+Indexation*(B286-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B286, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B286<>\"\",AQ286*VLOOKUP(Age+'4%_Excl_ST'!B286-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B286<>\"\",B286<=Term),IF(C286<61,Charges!$C$31,W285*(1+(B286<>B285)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,R286+CR285-BB285),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,IF(C286=Input!$O$18,Input!$O$19,R286+CR285-Z286-BE285)),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,CI286+CJ286,AB286*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK286+CL286,( 1-(1-CW286)^(1/12))*(AC286))","v":{"$error":"#VALUE!"}},{"$f":"AC286*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM286+CN286,MAX(AC286-AG286,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B286<>\"\",((Flat_Extra/1000)/12)*AQ286*AO286+Input!$H$34*V286*AP286,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B286<>\"\",IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B286<>\"\",B286<=Term-3),MIN(AU286,Charges!$H$11),0)","v":0},{"$f":"IF(C286=1,MIN(AV286,AW286),IF(AV286=0,0,MIN(AW286-AY285,IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$I$100,5)/Mode,0))))*(B286<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",IF(BH286>0,IF(AH287<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,MIN(IF(MOD(C286,12)=0,VLOOKUP(B286,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM286,AH286),AH286-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C286<60,0,IF(MOD(C286,12)=0,(BC286<60)*SUM(INDIRECT($BF$7&(C286+11)&\":\"&$BF$7&C285))+(BC286>=60)*SUMPRODUCT($BD$12:BD286,$BE$12:$BE286),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,IF(MOD(C286,12)=0,VLOOKUP(B286,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B286<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B286<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B286<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B286<=Charges!$C$88),0)","v":0},{"$f":"IF(B286<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B286<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW286*BY286*Input!$H$35+BX286*BZ286*Input!$H$36","v":0},0,{"$f":"CB286*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM285+IF(MOD(C286-1,12)=0,CN285,0)-BE285,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C286-1,12)=0,H286*D286,CN285),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG286-(B286>PPT)*Z286)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH286-(B286<=PPT)*Z286)*(1+Charges!$D$10),0)","v":0},{"$f":"CI286*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ286-CL286-(B286<=PPT)*AF286*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C286=\"\",MOD(C286-1,12)=0,B286>PPT),0%,100%/12+CO285),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B286>PPT),0%,100%-CO286)","v":0},{"$f":"IF(B286>=Charges!$B$68,IF(MOD(C286,12)=0,(Loyalty_Bonus+Charges!$C$69*(B286-11))*AH286,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B287<>\"\", B287<=10),VLOOKUP(B287,Charges!$C$40:$F$50, 4, 0), IF(AND(B287<>\"\", B287 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B287=Charges!$B$68,B287=Charges!$B$69,B287=Charges!$B$70),IF(MOD(C287,12)=0,VLOOKUP(B287,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B287=1,0,IF(B287<>\"\",(M287+N287)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G287), 0.5*Term*aprem)*(1+Indexation*(B287-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B287, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B287<>\"\",AQ287*VLOOKUP(Age+'4%_Excl_ST'!B287-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B287<>\"\",B287<=Term),IF(C287<61,Charges!$C$31,W286*(1+(B287<>B286)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,R287+CR286-BB286),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,IF(C287=Input!$O$18,Input!$O$19,R287+CR286-Z287-BE286)),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,CI287+CJ287,AB287*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK287+CL287,( 1-(1-CW287)^(1/12))*(AC287))","v":{"$error":"#VALUE!"}},{"$f":"AC287*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM287+CN287,MAX(AC287-AG287,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B287<>\"\",((Flat_Extra/1000)/12)*AQ287*AO287+Input!$H$34*V287*AP287,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B287<>\"\",IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B287<>\"\",B287<=Term-3),MIN(AU287,Charges!$H$11),0)","v":0},{"$f":"IF(C287=1,MIN(AV287,AW287),IF(AV287=0,0,MIN(AW287-AY286,IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$I$100,5)/Mode,0))))*(B287<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",IF(BH287>0,IF(AH288<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,MIN(IF(MOD(C287,12)=0,VLOOKUP(B287,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM287,AH287),AH287-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C287<60,0,IF(MOD(C287,12)=0,(BC287<60)*SUM(INDIRECT($BF$7&(C287+11)&\":\"&$BF$7&C286))+(BC287>=60)*SUMPRODUCT($BD$12:BD287,$BE$12:$BE287),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,IF(MOD(C287,12)=0,VLOOKUP(B287,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B287<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B287<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B287<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B287<=Charges!$C$88),0)","v":0},{"$f":"IF(B287<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B287<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW287*BY287*Input!$H$35+BX287*BZ287*Input!$H$36","v":0},0,{"$f":"CB287*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM286+IF(MOD(C287-1,12)=0,CN286,0)-BE286,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C287-1,12)=0,H287*D287,CN286),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG287-(B287>PPT)*Z287)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH287-(B287<=PPT)*Z287)*(1+Charges!$D$10),0)","v":0},{"$f":"CI287*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ287-CL287-(B287<=PPT)*AF287*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C287=\"\",MOD(C287-1,12)=0,B287>PPT),0%,100%/12+CO286),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B287>PPT),0%,100%-CO287)","v":0},{"$f":"IF(B287>=Charges!$B$68,IF(MOD(C287,12)=0,(Loyalty_Bonus+Charges!$C$69*(B287-11))*AH287,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B288<>\"\", B288<=10),VLOOKUP(B288,Charges!$C$40:$F$50, 4, 0), IF(AND(B288<>\"\", B288 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B288=Charges!$B$68,B288=Charges!$B$69,B288=Charges!$B$70),IF(MOD(C288,12)=0,VLOOKUP(B288,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B288=1,0,IF(B288<>\"\",(M288+N288)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G288), 0.5*Term*aprem)*(1+Indexation*(B288-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B288, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B288<>\"\",AQ288*VLOOKUP(Age+'4%_Excl_ST'!B288-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B288<>\"\",B288<=Term),IF(C288<61,Charges!$C$31,W287*(1+(B288<>B287)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,R288+CR287-BB287),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,IF(C288=Input!$O$18,Input!$O$19,R288+CR287-Z288-BE287)),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,CI288+CJ288,AB288*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK288+CL288,( 1-(1-CW288)^(1/12))*(AC288))","v":{"$error":"#VALUE!"}},{"$f":"AC288*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM288+CN288,MAX(AC288-AG288,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B288<>\"\",((Flat_Extra/1000)/12)*AQ288*AO288+Input!$H$34*V288*AP288,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B288<>\"\",IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B288<>\"\",B288<=Term-3),MIN(AU288,Charges!$H$11),0)","v":0},{"$f":"IF(C288=1,MIN(AV288,AW288),IF(AV288=0,0,MIN(AW288-AY287,IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$I$100,5)/Mode,0))))*(B288<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",IF(BH288>0,IF(AH289<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,MIN(IF(MOD(C288,12)=0,VLOOKUP(B288,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM288,AH288),AH288-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C288<60,0,IF(MOD(C288,12)=0,(BC288<60)*SUM(INDIRECT($BF$7&(C288+11)&\":\"&$BF$7&C287))+(BC288>=60)*SUMPRODUCT($BD$12:BD288,$BE$12:$BE288),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,IF(MOD(C288,12)=0,VLOOKUP(B288,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B288<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B288<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B288<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B288<=Charges!$C$88),0)","v":0},{"$f":"IF(B288<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B288<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW288*BY288*Input!$H$35+BX288*BZ288*Input!$H$36","v":0},0,{"$f":"CB288*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM287+IF(MOD(C288-1,12)=0,CN287,0)-BE287,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C288-1,12)=0,H288*D288,CN287),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG288-(B288>PPT)*Z288)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH288-(B288<=PPT)*Z288)*(1+Charges!$D$10),0)","v":0},{"$f":"CI288*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ288-CL288-(B288<=PPT)*AF288*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C288=\"\",MOD(C288-1,12)=0,B288>PPT),0%,100%/12+CO287),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B288>PPT),0%,100%-CO288)","v":0},{"$f":"IF(B288>=Charges!$B$68,IF(MOD(C288,12)=0,(Loyalty_Bonus+Charges!$C$69*(B288-11))*AH288,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B289<>\"\", B289<=10),VLOOKUP(B289,Charges!$C$40:$F$50, 4, 0), IF(AND(B289<>\"\", B289 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B289=Charges!$B$68,B289=Charges!$B$69,B289=Charges!$B$70),IF(MOD(C289,12)=0,VLOOKUP(B289,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B289=1,0,IF(B289<>\"\",(M289+N289)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G289), 0.5*Term*aprem)*(1+Indexation*(B289-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B289, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B289<>\"\",AQ289*VLOOKUP(Age+'4%_Excl_ST'!B289-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B289<>\"\",B289<=Term),IF(C289<61,Charges!$C$31,W288*(1+(B289<>B288)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,R289+CR288-BB288),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,IF(C289=Input!$O$18,Input!$O$19,R289+CR288-Z289-BE288)),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,CI289+CJ289,AB289*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK289+CL289,( 1-(1-CW289)^(1/12))*(AC289))","v":{"$error":"#VALUE!"}},{"$f":"AC289*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM289+CN289,MAX(AC289-AG289,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B289<>\"\",((Flat_Extra/1000)/12)*AQ289*AO289+Input!$H$34*V289*AP289,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B289<>\"\",IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B289<>\"\",B289<=Term-3),MIN(AU289,Charges!$H$11),0)","v":0},{"$f":"IF(C289=1,MIN(AV289,AW289),IF(AV289=0,0,MIN(AW289-AY288,IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$I$100,5)/Mode,0))))*(B289<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",IF(BH289>0,IF(AH290<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,MIN(IF(MOD(C289,12)=0,VLOOKUP(B289,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM289,AH289),AH289-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C289<60,0,IF(MOD(C289,12)=0,(BC289<60)*SUM(INDIRECT($BF$7&(C289+11)&\":\"&$BF$7&C288))+(BC289>=60)*SUMPRODUCT($BD$12:BD289,$BE$12:$BE289),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,IF(MOD(C289,12)=0,VLOOKUP(B289,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B289<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B289<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B289<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B289<=Charges!$C$88),0)","v":0},{"$f":"IF(B289<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B289<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW289*BY289*Input!$H$35+BX289*BZ289*Input!$H$36","v":0},0,{"$f":"CB289*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM288+IF(MOD(C289-1,12)=0,CN288,0)-BE288,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C289-1,12)=0,H289*D289,CN288),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG289-(B289>PPT)*Z289)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH289-(B289<=PPT)*Z289)*(1+Charges!$D$10),0)","v":0},{"$f":"CI289*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ289-CL289-(B289<=PPT)*AF289*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C289=\"\",MOD(C289-1,12)=0,B289>PPT),0%,100%/12+CO288),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B289>PPT),0%,100%-CO289)","v":0},{"$f":"IF(B289>=Charges!$B$68,IF(MOD(C289,12)=0,(Loyalty_Bonus+Charges!$C$69*(B289-11))*AH289,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B290<>\"\", B290<=10),VLOOKUP(B290,Charges!$C$40:$F$50, 4, 0), IF(AND(B290<>\"\", B290 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B290=Charges!$B$68,B290=Charges!$B$69,B290=Charges!$B$70),IF(MOD(C290,12)=0,VLOOKUP(B290,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B290=1,0,IF(B290<>\"\",(M290+N290)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G290), 0.5*Term*aprem)*(1+Indexation*(B290-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B290, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B290<>\"\",AQ290*VLOOKUP(Age+'4%_Excl_ST'!B290-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B290<>\"\",B290<=Term),IF(C290<61,Charges!$C$31,W289*(1+(B290<>B289)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,R290+CR289-BB289),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,IF(C290=Input!$O$18,Input!$O$19,R290+CR289-Z290-BE289)),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,CI290+CJ290,AB290*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK290+CL290,( 1-(1-CW290)^(1/12))*(AC290))","v":{"$error":"#VALUE!"}},{"$f":"AC290*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM290+CN290,MAX(AC290-AG290,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B290<>\"\",((Flat_Extra/1000)/12)*AQ290*AO290+Input!$H$34*V290*AP290,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B290<>\"\",IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B290<>\"\",B290<=Term-3),MIN(AU290,Charges!$H$11),0)","v":0},{"$f":"IF(C290=1,MIN(AV290,AW290),IF(AV290=0,0,MIN(AW290-AY289,IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$I$100,5)/Mode,0))))*(B290<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",IF(BH290>0,IF(AH291<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,MIN(IF(MOD(C290,12)=0,VLOOKUP(B290,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM290,AH290),AH290-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C290<60,0,IF(MOD(C290,12)=0,(BC290<60)*SUM(INDIRECT($BF$7&(C290+11)&\":\"&$BF$7&C289))+(BC290>=60)*SUMPRODUCT($BD$12:BD290,$BE$12:$BE290),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,IF(MOD(C290,12)=0,VLOOKUP(B290,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B290<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B290<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B290<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B290<=Charges!$C$88),0)","v":0},{"$f":"IF(B290<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B290<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW290*BY290*Input!$H$35+BX290*BZ290*Input!$H$36","v":0},0,{"$f":"CB290*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM289+IF(MOD(C290-1,12)=0,CN289,0)-BE289,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C290-1,12)=0,H290*D290,CN289),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG290-(B290>PPT)*Z290)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH290-(B290<=PPT)*Z290)*(1+Charges!$D$10),0)","v":0},{"$f":"CI290*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ290-CL290-(B290<=PPT)*AF290*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C290=\"\",MOD(C290-1,12)=0,B290>PPT),0%,100%/12+CO289),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B290>PPT),0%,100%-CO290)","v":0},{"$f":"IF(B290>=Charges!$B$68,IF(MOD(C290,12)=0,(Loyalty_Bonus+Charges!$C$69*(B290-11))*AH290,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B291<>\"\", B291<=10),VLOOKUP(B291,Charges!$C$40:$F$50, 4, 0), IF(AND(B291<>\"\", B291 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B291=Charges!$B$68,B291=Charges!$B$69,B291=Charges!$B$70),IF(MOD(C291,12)=0,VLOOKUP(B291,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B291=1,0,IF(B291<>\"\",(M291+N291)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G291), 0.5*Term*aprem)*(1+Indexation*(B291-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B291, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B291<>\"\",AQ291*VLOOKUP(Age+'4%_Excl_ST'!B291-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B291<>\"\",B291<=Term),IF(C291<61,Charges!$C$31,W290*(1+(B291<>B290)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,R291+CR290-BB290),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,IF(C291=Input!$O$18,Input!$O$19,R291+CR290-Z291-BE290)),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,CI291+CJ291,AB291*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK291+CL291,( 1-(1-CW291)^(1/12))*(AC291))","v":{"$error":"#VALUE!"}},{"$f":"AC291*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM291+CN291,MAX(AC291-AG291,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B291<>\"\",((Flat_Extra/1000)/12)*AQ291*AO291+Input!$H$34*V291*AP291,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B291<>\"\",IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B291<>\"\",B291<=Term-3),MIN(AU291,Charges!$H$11),0)","v":0},{"$f":"IF(C291=1,MIN(AV291,AW291),IF(AV291=0,0,MIN(AW291-AY290,IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$I$100,5)/Mode,0))))*(B291<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",IF(BH291>0,IF(AH292<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,MIN(IF(MOD(C291,12)=0,VLOOKUP(B291,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM291,AH291),AH291-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C291<60,0,IF(MOD(C291,12)=0,(BC291<60)*SUM(INDIRECT($BF$7&(C291+11)&\":\"&$BF$7&C290))+(BC291>=60)*SUMPRODUCT($BD$12:BD291,$BE$12:$BE291),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,IF(MOD(C291,12)=0,VLOOKUP(B291,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B291<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B291<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B291<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B291<=Charges!$C$88),0)","v":0},{"$f":"IF(B291<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B291<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW291*BY291*Input!$H$35+BX291*BZ291*Input!$H$36","v":0},0,{"$f":"CB291*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM290+IF(MOD(C291-1,12)=0,CN290,0)-BE290,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C291-1,12)=0,H291*D291,CN290),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG291-(B291>PPT)*Z291)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH291-(B291<=PPT)*Z291)*(1+Charges!$D$10),0)","v":0},{"$f":"CI291*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ291-CL291-(B291<=PPT)*AF291*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C291=\"\",MOD(C291-1,12)=0,B291>PPT),0%,100%/12+CO290),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B291>PPT),0%,100%-CO291)","v":0},{"$f":"IF(B291>=Charges!$B$68,IF(MOD(C291,12)=0,(Loyalty_Bonus+Charges!$C$69*(B291-11))*AH291,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B292<>\"\", B292<=10),VLOOKUP(B292,Charges!$C$40:$F$50, 4, 0), IF(AND(B292<>\"\", B292 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B292=Charges!$B$68,B292=Charges!$B$69,B292=Charges!$B$70),IF(MOD(C292,12)=0,VLOOKUP(B292,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B292=1,0,IF(B292<>\"\",(M292+N292)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G292), 0.5*Term*aprem)*(1+Indexation*(B292-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B292, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B292<>\"\",AQ292*VLOOKUP(Age+'4%_Excl_ST'!B292-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B292<>\"\",B292<=Term),IF(C292<61,Charges!$C$31,W291*(1+(B292<>B291)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,R292+CR291-BB291),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,IF(C292=Input!$O$18,Input!$O$19,R292+CR291-Z292-BE291)),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,CI292+CJ292,AB292*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK292+CL292,( 1-(1-CW292)^(1/12))*(AC292))","v":{"$error":"#VALUE!"}},{"$f":"AC292*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM292+CN292,MAX(AC292-AG292,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B292<>\"\",((Flat_Extra/1000)/12)*AQ292*AO292+Input!$H$34*V292*AP292,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B292<>\"\",IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B292<>\"\",B292<=Term-3),MIN(AU292,Charges!$H$11),0)","v":0},{"$f":"IF(C292=1,MIN(AV292,AW292),IF(AV292=0,0,MIN(AW292-AY291,IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$I$100,5)/Mode,0))))*(B292<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",IF(BH292>0,IF(AH293<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,MIN(IF(MOD(C292,12)=0,VLOOKUP(B292,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM292,AH292),AH292-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C292<60,0,IF(MOD(C292,12)=0,(BC292<60)*SUM(INDIRECT($BF$7&(C292+11)&\":\"&$BF$7&C291))+(BC292>=60)*SUMPRODUCT($BD$12:BD292,$BE$12:$BE292),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,IF(MOD(C292,12)=0,VLOOKUP(B292,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B292<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B292<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B292<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B292<=Charges!$C$88),0)","v":0},{"$f":"IF(B292<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B292<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW292*BY292*Input!$H$35+BX292*BZ292*Input!$H$36","v":0},0,{"$f":"CB292*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM291+IF(MOD(C292-1,12)=0,CN291,0)-BE291,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C292-1,12)=0,H292*D292,CN291),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG292-(B292>PPT)*Z292)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH292-(B292<=PPT)*Z292)*(1+Charges!$D$10),0)","v":0},{"$f":"CI292*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ292-CL292-(B292<=PPT)*AF292*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C292=\"\",MOD(C292-1,12)=0,B292>PPT),0%,100%/12+CO291),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B292>PPT),0%,100%-CO292)","v":0},{"$f":"IF(B292>=Charges!$B$68,IF(MOD(C292,12)=0,(Loyalty_Bonus+Charges!$C$69*(B292-11))*AH292,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B293<>\"\", B293<=10),VLOOKUP(B293,Charges!$C$40:$F$50, 4, 0), IF(AND(B293<>\"\", B293 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B293=Charges!$B$68,B293=Charges!$B$69,B293=Charges!$B$70),IF(MOD(C293,12)=0,VLOOKUP(B293,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B293=1,0,IF(B293<>\"\",(M293+N293)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G293), 0.5*Term*aprem)*(1+Indexation*(B293-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B293, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B293<>\"\",AQ293*VLOOKUP(Age+'4%_Excl_ST'!B293-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B293<>\"\",B293<=Term),IF(C293<61,Charges!$C$31,W292*(1+(B293<>B292)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,R293+CR292-BB292),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,IF(C293=Input!$O$18,Input!$O$19,R293+CR292-Z293-BE292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,CI293+CJ293,AB293*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK293+CL293,( 1-(1-CW293)^(1/12))*(AC293))","v":{"$error":"#VALUE!"}},{"$f":"AC293*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM293+CN293,MAX(AC293-AG293,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B293<>\"\",((Flat_Extra/1000)/12)*AQ293*AO293+Input!$H$34*V293*AP293,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B293<>\"\",B293<=Term-3),MIN(AU293,Charges!$H$11),0)","v":0},{"$f":"IF(C293=1,MIN(AV293,AW293),IF(AV293=0,0,MIN(AW293-AY292,IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$I$100,5)/Mode,0))))*(B293<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",IF(BH293>0,IF(AH294<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,MIN(IF(MOD(C293,12)=0,VLOOKUP(B293,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM293,AH293),AH293-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C293<60,0,IF(MOD(C293,12)=0,(BC293<60)*SUM(INDIRECT($BF$7&(C293+11)&\":\"&$BF$7&C292))+(BC293>=60)*SUMPRODUCT($BD$12:BD293,$BE$12:$BE293),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,IF(MOD(C293,12)=0,VLOOKUP(B293,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B293<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B293<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B293<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B293<=Charges!$C$88),0)","v":0},{"$f":"IF(B293<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B293<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW293*BY293*Input!$H$35+BX293*BZ293*Input!$H$36","v":0},0,{"$f":"CB293*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM292+IF(MOD(C293-1,12)=0,CN292,0)-BE292,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C293-1,12)=0,H293*D293,CN292),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG293-(B293>PPT)*Z293)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH293-(B293<=PPT)*Z293)*(1+Charges!$D$10),0)","v":0},{"$f":"CI293*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ293-CL293-(B293<=PPT)*AF293*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C293=\"\",MOD(C293-1,12)=0,B293>PPT),0%,100%/12+CO292),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B293>PPT),0%,100%-CO293)","v":0},{"$f":"IF(B293>=Charges!$B$68,IF(MOD(C293,12)=0,(Loyalty_Bonus+Charges!$C$69*(B293-11))*AH293,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B294<>\"\", B294<=10),VLOOKUP(B294,Charges!$C$40:$F$50, 4, 0), IF(AND(B294<>\"\", B294 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B294=Charges!$B$68,B294=Charges!$B$69,B294=Charges!$B$70),IF(MOD(C294,12)=0,VLOOKUP(B294,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B294=1,0,IF(B294<>\"\",(M294+N294)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G294), 0.5*Term*aprem)*(1+Indexation*(B294-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B294, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B294<>\"\",AQ294*VLOOKUP(Age+'4%_Excl_ST'!B294-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B294<>\"\",B294<=Term),IF(C294<61,Charges!$C$31,W293*(1+(B294<>B293)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,R294+CR293-BB293),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,IF(C294=Input!$O$18,Input!$O$19,R294+CR293-Z294-BE293)),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,CI294+CJ294,AB294*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK294+CL294,( 1-(1-CW294)^(1/12))*(AC294))","v":{"$error":"#VALUE!"}},{"$f":"AC294*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM294+CN294,MAX(AC294-AG294,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B294<>\"\",((Flat_Extra/1000)/12)*AQ294*AO294+Input!$H$34*V294*AP294,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B294<>\"\",IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B294<>\"\",B294<=Term-3),MIN(AU294,Charges!$H$11),0)","v":0},{"$f":"IF(C294=1,MIN(AV294,AW294),IF(AV294=0,0,MIN(AW294-AY293,IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$I$100,5)/Mode,0))))*(B294<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",IF(BH294>0,IF(AH295<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,MIN(IF(MOD(C294,12)=0,VLOOKUP(B294,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM294,AH294),AH294-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C294<60,0,IF(MOD(C294,12)=0,(BC294<60)*SUM(INDIRECT($BF$7&(C294+11)&\":\"&$BF$7&C293))+(BC294>=60)*SUMPRODUCT($BD$12:BD294,$BE$12:$BE294),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,IF(MOD(C294,12)=0,VLOOKUP(B294,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B294<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B294<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B294<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B294<=Charges!$C$88),0)","v":0},{"$f":"IF(B294<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B294<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW294*BY294*Input!$H$35+BX294*BZ294*Input!$H$36","v":0},0,{"$f":"CB294*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM293+IF(MOD(C294-1,12)=0,CN293,0)-BE293,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C294-1,12)=0,H294*D294,CN293),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG294-(B294>PPT)*Z294)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH294-(B294<=PPT)*Z294)*(1+Charges!$D$10),0)","v":0},{"$f":"CI294*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ294-CL294-(B294<=PPT)*AF294*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C294=\"\",MOD(C294-1,12)=0,B294>PPT),0%,100%/12+CO293),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B294>PPT),0%,100%-CO294)","v":0},{"$f":"IF(B294>=Charges!$B$68,IF(MOD(C294,12)=0,(Loyalty_Bonus+Charges!$C$69*(B294-11))*AH294,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B295<>\"\", B295<=10),VLOOKUP(B295,Charges!$C$40:$F$50, 4, 0), IF(AND(B295<>\"\", B295 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B295=Charges!$B$68,B295=Charges!$B$69,B295=Charges!$B$70),IF(MOD(C295,12)=0,VLOOKUP(B295,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B295=1,0,IF(B295<>\"\",(M295+N295)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G295), 0.5*Term*aprem)*(1+Indexation*(B295-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B295, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B295<>\"\",AQ295*VLOOKUP(Age+'4%_Excl_ST'!B295-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B295<>\"\",B295<=Term),IF(C295<61,Charges!$C$31,W294*(1+(B295<>B294)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,R295+CR294-BB294),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,IF(C295=Input!$O$18,Input!$O$19,R295+CR294-Z295-BE294)),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,CI295+CJ295,AB295*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK295+CL295,( 1-(1-CW295)^(1/12))*(AC295))","v":{"$error":"#VALUE!"}},{"$f":"AC295*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM295+CN295,MAX(AC295-AG295,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B295<>\"\",((Flat_Extra/1000)/12)*AQ295*AO295+Input!$H$34*V295*AP295,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B295<>\"\",IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B295<>\"\",B295<=Term-3),MIN(AU295,Charges!$H$11),0)","v":0},{"$f":"IF(C295=1,MIN(AV295,AW295),IF(AV295=0,0,MIN(AW295-AY294,IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$I$100,5)/Mode,0))))*(B295<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",IF(BH295>0,IF(AH296<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,MIN(IF(MOD(C295,12)=0,VLOOKUP(B295,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM295,AH295),AH295-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C295<60,0,IF(MOD(C295,12)=0,(BC295<60)*SUM(INDIRECT($BF$7&(C295+11)&\":\"&$BF$7&C294))+(BC295>=60)*SUMPRODUCT($BD$12:BD295,$BE$12:$BE295),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,IF(MOD(C295,12)=0,VLOOKUP(B295,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B295<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B295<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B295<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B295<=Charges!$C$88),0)","v":0},{"$f":"IF(B295<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B295<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW295*BY295*Input!$H$35+BX295*BZ295*Input!$H$36","v":0},0,{"$f":"CB295*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM294+IF(MOD(C295-1,12)=0,CN294,0)-BE294,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C295-1,12)=0,H295*D295,CN294),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG295-(B295>PPT)*Z295)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH295-(B295<=PPT)*Z295)*(1+Charges!$D$10),0)","v":0},{"$f":"CI295*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ295-CL295-(B295<=PPT)*AF295*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C295=\"\",MOD(C295-1,12)=0,B295>PPT),0%,100%/12+CO294),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B295>PPT),0%,100%-CO295)","v":0},{"$f":"IF(B295>=Charges!$B$68,IF(MOD(C295,12)=0,(Loyalty_Bonus+Charges!$C$69*(B295-11))*AH295,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B296<>\"\", B296<=10),VLOOKUP(B296,Charges!$C$40:$F$50, 4, 0), IF(AND(B296<>\"\", B296 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B296=Charges!$B$68,B296=Charges!$B$69,B296=Charges!$B$70),IF(MOD(C296,12)=0,VLOOKUP(B296,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B296=1,0,IF(B296<>\"\",(M296+N296)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G296), 0.5*Term*aprem)*(1+Indexation*(B296-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B296, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B296<>\"\",AQ296*VLOOKUP(Age+'4%_Excl_ST'!B296-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B296<>\"\",B296<=Term),IF(C296<61,Charges!$C$31,W295*(1+(B296<>B295)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,R296+CR295-BB295),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,IF(C296=Input!$O$18,Input!$O$19,R296+CR295-Z296-BE295)),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,CI296+CJ296,AB296*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK296+CL296,( 1-(1-CW296)^(1/12))*(AC296))","v":{"$error":"#VALUE!"}},{"$f":"AC296*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM296+CN296,MAX(AC296-AG296,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B296<>\"\",((Flat_Extra/1000)/12)*AQ296*AO296+Input!$H$34*V296*AP296,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B296<>\"\",IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B296<>\"\",B296<=Term-3),MIN(AU296,Charges!$H$11),0)","v":0},{"$f":"IF(C296=1,MIN(AV296,AW296),IF(AV296=0,0,MIN(AW296-AY295,IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$I$100,5)/Mode,0))))*(B296<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",IF(BH296>0,IF(AH297<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,MIN(IF(MOD(C296,12)=0,VLOOKUP(B296,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM296,AH296),AH296-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C296<60,0,IF(MOD(C296,12)=0,(BC296<60)*SUM(INDIRECT($BF$7&(C296+11)&\":\"&$BF$7&C295))+(BC296>=60)*SUMPRODUCT($BD$12:BD296,$BE$12:$BE296),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,IF(MOD(C296,12)=0,VLOOKUP(B296,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B296<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B296<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B296<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B296<=Charges!$C$88),0)","v":0},{"$f":"IF(B296<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B296<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW296*BY296*Input!$H$35+BX296*BZ296*Input!$H$36","v":0},0,{"$f":"CB296*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM295+IF(MOD(C296-1,12)=0,CN295,0)-BE295,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C296-1,12)=0,H296*D296,CN295),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG296-(B296>PPT)*Z296)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH296-(B296<=PPT)*Z296)*(1+Charges!$D$10),0)","v":0},{"$f":"CI296*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ296-CL296-(B296<=PPT)*AF296*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C296=\"\",MOD(C296-1,12)=0,B296>PPT),0%,100%/12+CO295),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B296>PPT),0%,100%-CO296)","v":0},{"$f":"IF(B296>=Charges!$B$68,IF(MOD(C296,12)=0,(Loyalty_Bonus+Charges!$C$69*(B296-11))*AH296,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B297<>\"\", B297<=10),VLOOKUP(B297,Charges!$C$40:$F$50, 4, 0), IF(AND(B297<>\"\", B297 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B297=Charges!$B$68,B297=Charges!$B$69,B297=Charges!$B$70),IF(MOD(C297,12)=0,VLOOKUP(B297,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B297=1,0,IF(B297<>\"\",(M297+N297)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G297), 0.5*Term*aprem)*(1+Indexation*(B297-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B297, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B297<>\"\",AQ297*VLOOKUP(Age+'4%_Excl_ST'!B297-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B297<>\"\",B297<=Term),IF(C297<61,Charges!$C$31,W296*(1+(B297<>B296)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,R297+CR296-BB296),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,IF(C297=Input!$O$18,Input!$O$19,R297+CR296-Z297-BE296)),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,CI297+CJ297,AB297*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK297+CL297,( 1-(1-CW297)^(1/12))*(AC297))","v":{"$error":"#VALUE!"}},{"$f":"AC297*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM297+CN297,MAX(AC297-AG297,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B297<>\"\",((Flat_Extra/1000)/12)*AQ297*AO297+Input!$H$34*V297*AP297,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B297<>\"\",IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B297<>\"\",B297<=Term-3),MIN(AU297,Charges!$H$11),0)","v":0},{"$f":"IF(C297=1,MIN(AV297,AW297),IF(AV297=0,0,MIN(AW297-AY296,IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$I$100,5)/Mode,0))))*(B297<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",IF(BH297>0,IF(AH298<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,MIN(IF(MOD(C297,12)=0,VLOOKUP(B297,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM297,AH297),AH297-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C297<60,0,IF(MOD(C297,12)=0,(BC297<60)*SUM(INDIRECT($BF$7&(C297+11)&\":\"&$BF$7&C296))+(BC297>=60)*SUMPRODUCT($BD$12:BD297,$BE$12:$BE297),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,IF(MOD(C297,12)=0,VLOOKUP(B297,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B297<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B297<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B297<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B297<=Charges!$C$88),0)","v":0},{"$f":"IF(B297<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B297<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW297*BY297*Input!$H$35+BX297*BZ297*Input!$H$36","v":0},0,{"$f":"CB297*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM296+IF(MOD(C297-1,12)=0,CN296,0)-BE296,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C297-1,12)=0,H297*D297,CN296),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG297-(B297>PPT)*Z297)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH297-(B297<=PPT)*Z297)*(1+Charges!$D$10),0)","v":0},{"$f":"CI297*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ297-CL297-(B297<=PPT)*AF297*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C297=\"\",MOD(C297-1,12)=0,B297>PPT),0%,100%/12+CO296),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B297>PPT),0%,100%-CO297)","v":0},{"$f":"IF(B297>=Charges!$B$68,IF(MOD(C297,12)=0,(Loyalty_Bonus+Charges!$C$69*(B297-11))*AH297,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B298<>\"\", B298<=10),VLOOKUP(B298,Charges!$C$40:$F$50, 4, 0), IF(AND(B298<>\"\", B298 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B298=Charges!$B$68,B298=Charges!$B$69,B298=Charges!$B$70),IF(MOD(C298,12)=0,VLOOKUP(B298,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B298=1,0,IF(B298<>\"\",(M298+N298)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G298), 0.5*Term*aprem)*(1+Indexation*(B298-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B298, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B298<>\"\",AQ298*VLOOKUP(Age+'4%_Excl_ST'!B298-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B298<>\"\",B298<=Term),IF(C298<61,Charges!$C$31,W297*(1+(B298<>B297)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,R298+CR297-BB297),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,IF(C298=Input!$O$18,Input!$O$19,R298+CR297-Z298-BE297)),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,CI298+CJ298,AB298*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK298+CL298,( 1-(1-CW298)^(1/12))*(AC298))","v":{"$error":"#VALUE!"}},{"$f":"AC298*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM298+CN298,MAX(AC298-AG298,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B298<>\"\",((Flat_Extra/1000)/12)*AQ298*AO298+Input!$H$34*V298*AP298,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B298<>\"\",IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B298<>\"\",B298<=Term-3),MIN(AU298,Charges!$H$11),0)","v":0},{"$f":"IF(C298=1,MIN(AV298,AW298),IF(AV298=0,0,MIN(AW298-AY297,IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$I$100,5)/Mode,0))))*(B298<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",IF(BH298>0,IF(AH299<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,MIN(IF(MOD(C298,12)=0,VLOOKUP(B298,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM298,AH298),AH298-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C298<60,0,IF(MOD(C298,12)=0,(BC298<60)*SUM(INDIRECT($BF$7&(C298+11)&\":\"&$BF$7&C297))+(BC298>=60)*SUMPRODUCT($BD$12:BD298,$BE$12:$BE298),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,IF(MOD(C298,12)=0,VLOOKUP(B298,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B298<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B298<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B298<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B298<=Charges!$C$88),0)","v":0},{"$f":"IF(B298<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B298<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW298*BY298*Input!$H$35+BX298*BZ298*Input!$H$36","v":0},0,{"$f":"CB298*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM297+IF(MOD(C298-1,12)=0,CN297,0)-BE297,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C298-1,12)=0,H298*D298,CN297),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG298-(B298>PPT)*Z298)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH298-(B298<=PPT)*Z298)*(1+Charges!$D$10),0)","v":0},{"$f":"CI298*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ298-CL298-(B298<=PPT)*AF298*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C298=\"\",MOD(C298-1,12)=0,B298>PPT),0%,100%/12+CO297),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B298>PPT),0%,100%-CO298)","v":0},{"$f":"IF(B298>=Charges!$B$68,IF(MOD(C298,12)=0,(Loyalty_Bonus+Charges!$C$69*(B298-11))*AH298,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B299<>\"\", B299<=10),VLOOKUP(B299,Charges!$C$40:$F$50, 4, 0), IF(AND(B299<>\"\", B299 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B299=Charges!$B$68,B299=Charges!$B$69,B299=Charges!$B$70),IF(MOD(C299,12)=0,VLOOKUP(B299,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B299=1,0,IF(B299<>\"\",(M299+N299)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G299), 0.5*Term*aprem)*(1+Indexation*(B299-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B299, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B299<>\"\",AQ299*VLOOKUP(Age+'4%_Excl_ST'!B299-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B299<>\"\",B299<=Term),IF(C299<61,Charges!$C$31,W298*(1+(B299<>B298)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,R299+CR298-BB298),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,IF(C299=Input!$O$18,Input!$O$19,R299+CR298-Z299-BE298)),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,CI299+CJ299,AB299*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK299+CL299,( 1-(1-CW299)^(1/12))*(AC299))","v":{"$error":"#VALUE!"}},{"$f":"AC299*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM299+CN299,MAX(AC299-AG299,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B299<>\"\",((Flat_Extra/1000)/12)*AQ299*AO299+Input!$H$34*V299*AP299,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B299<>\"\",IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B299<>\"\",B299<=Term-3),MIN(AU299,Charges!$H$11),0)","v":0},{"$f":"IF(C299=1,MIN(AV299,AW299),IF(AV299=0,0,MIN(AW299-AY298,IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$I$100,5)/Mode,0))))*(B299<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",IF(BH299>0,IF(AH300<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,MIN(IF(MOD(C299,12)=0,VLOOKUP(B299,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM299,AH299),AH299-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C299<60,0,IF(MOD(C299,12)=0,(BC299<60)*SUM(INDIRECT($BF$7&(C299+11)&\":\"&$BF$7&C298))+(BC299>=60)*SUMPRODUCT($BD$12:BD299,$BE$12:$BE299),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,IF(MOD(C299,12)=0,VLOOKUP(B299,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B299<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B299<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B299<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B299<=Charges!$C$88),0)","v":0},{"$f":"IF(B299<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B299<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW299*BY299*Input!$H$35+BX299*BZ299*Input!$H$36","v":0},0,{"$f":"CB299*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM298+IF(MOD(C299-1,12)=0,CN298,0)-BE298,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C299-1,12)=0,H299*D299,CN298),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG299-(B299>PPT)*Z299)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH299-(B299<=PPT)*Z299)*(1+Charges!$D$10),0)","v":0},{"$f":"CI299*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ299-CL299-(B299<=PPT)*AF299*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C299=\"\",MOD(C299-1,12)=0,B299>PPT),0%,100%/12+CO298),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B299>PPT),0%,100%-CO299)","v":0},{"$f":"IF(B299>=Charges!$B$68,IF(MOD(C299,12)=0,(Loyalty_Bonus+Charges!$C$69*(B299-11))*AH299,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B300<>\"\", B300<=10),VLOOKUP(B300,Charges!$C$40:$F$50, 4, 0), IF(AND(B300<>\"\", B300 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B300=Charges!$B$68,B300=Charges!$B$69,B300=Charges!$B$70),IF(MOD(C300,12)=0,VLOOKUP(B300,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B300=1,0,IF(B300<>\"\",(M300+N300)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G300), 0.5*Term*aprem)*(1+Indexation*(B300-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B300, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B300<>\"\",AQ300*VLOOKUP(Age+'4%_Excl_ST'!B300-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B300<>\"\",B300<=Term),IF(C300<61,Charges!$C$31,W299*(1+(B300<>B299)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,R300+CR299-BB299),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,IF(C300=Input!$O$18,Input!$O$19,R300+CR299-Z300-BE299)),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,CI300+CJ300,AB300*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK300+CL300,( 1-(1-CW300)^(1/12))*(AC300))","v":{"$error":"#VALUE!"}},{"$f":"AC300*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM300+CN300,MAX(AC300-AG300,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B300<>\"\",((Flat_Extra/1000)/12)*AQ300*AO300+Input!$H$34*V300*AP300,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B300<>\"\",IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B300<>\"\",B300<=Term-3),MIN(AU300,Charges!$H$11),0)","v":0},{"$f":"IF(C300=1,MIN(AV300,AW300),IF(AV300=0,0,MIN(AW300-AY299,IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$I$100,5)/Mode,0))))*(B300<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",IF(BH300>0,IF(AH301<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,MIN(IF(MOD(C300,12)=0,VLOOKUP(B300,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM300,AH300),AH300-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C300<60,0,IF(MOD(C300,12)=0,(BC300<60)*SUM(INDIRECT($BF$7&(C300+11)&\":\"&$BF$7&C299))+(BC300>=60)*SUMPRODUCT($BD$12:BD300,$BE$12:$BE300),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,IF(MOD(C300,12)=0,VLOOKUP(B300,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B300<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B300<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B300<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B300<=Charges!$C$88),0)","v":0},{"$f":"IF(B300<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B300<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW300*BY300*Input!$H$35+BX300*BZ300*Input!$H$36","v":0},0,{"$f":"CB300*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM299+IF(MOD(C300-1,12)=0,CN299,0)-BE299,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C300-1,12)=0,H300*D300,CN299),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG300-(B300>PPT)*Z300)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH300-(B300<=PPT)*Z300)*(1+Charges!$D$10),0)","v":0},{"$f":"CI300*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ300-CL300-(B300<=PPT)*AF300*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C300=\"\",MOD(C300-1,12)=0,B300>PPT),0%,100%/12+CO299),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B300>PPT),0%,100%-CO300)","v":0},{"$f":"IF(B300>=Charges!$B$68,IF(MOD(C300,12)=0,(Loyalty_Bonus+Charges!$C$69*(B300-11))*AH300,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B301<>\"\", B301<=10),VLOOKUP(B301,Charges!$C$40:$F$50, 4, 0), IF(AND(B301<>\"\", B301 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B301=Charges!$B$68,B301=Charges!$B$69,B301=Charges!$B$70),IF(MOD(C301,12)=0,VLOOKUP(B301,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B301=1,0,IF(B301<>\"\",(M301+N301)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G301), 0.5*Term*aprem)*(1+Indexation*(B301-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B301, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B301<>\"\",AQ301*VLOOKUP(Age+'4%_Excl_ST'!B301-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B301<>\"\",B301<=Term),IF(C301<61,Charges!$C$31,W300*(1+(B301<>B300)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,R301+CR300-BB300),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,IF(C301=Input!$O$18,Input!$O$19,R301+CR300-Z301-BE300)),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,CI301+CJ301,AB301*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK301+CL301,( 1-(1-CW301)^(1/12))*(AC301))","v":{"$error":"#VALUE!"}},{"$f":"AC301*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM301+CN301,MAX(AC301-AG301,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B301<>\"\",((Flat_Extra/1000)/12)*AQ301*AO301+Input!$H$34*V301*AP301,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B301<>\"\",IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B301<>\"\",B301<=Term-3),MIN(AU301,Charges!$H$11),0)","v":0},{"$f":"IF(C301=1,MIN(AV301,AW301),IF(AV301=0,0,MIN(AW301-AY300,IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$I$100,5)/Mode,0))))*(B301<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",IF(BH301>0,IF(AH302<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,MIN(IF(MOD(C301,12)=0,VLOOKUP(B301,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM301,AH301),AH301-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C301<60,0,IF(MOD(C301,12)=0,(BC301<60)*SUM(INDIRECT($BF$7&(C301+11)&\":\"&$BF$7&C300))+(BC301>=60)*SUMPRODUCT($BD$12:BD301,$BE$12:$BE301),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,IF(MOD(C301,12)=0,VLOOKUP(B301,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B301<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B301<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B301<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B301<=Charges!$C$88),0)","v":0},{"$f":"IF(B301<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B301<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW301*BY301*Input!$H$35+BX301*BZ301*Input!$H$36","v":0},0,{"$f":"CB301*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM300+IF(MOD(C301-1,12)=0,CN300,0)-BE300,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C301-1,12)=0,H301*D301,CN300),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG301-(B301>PPT)*Z301)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH301-(B301<=PPT)*Z301)*(1+Charges!$D$10),0)","v":0},{"$f":"CI301*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ301-CL301-(B301<=PPT)*AF301*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C301=\"\",MOD(C301-1,12)=0,B301>PPT),0%,100%/12+CO300),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B301>PPT),0%,100%-CO301)","v":0},{"$f":"IF(B301>=Charges!$B$68,IF(MOD(C301,12)=0,(Loyalty_Bonus+Charges!$C$69*(B301-11))*AH301,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B302<>\"\", B302<=10),VLOOKUP(B302,Charges!$C$40:$F$50, 4, 0), IF(AND(B302<>\"\", B302 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B302=Charges!$B$68,B302=Charges!$B$69,B302=Charges!$B$70),IF(MOD(C302,12)=0,VLOOKUP(B302,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B302=1,0,IF(B302<>\"\",(M302+N302)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G302), 0.5*Term*aprem)*(1+Indexation*(B302-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B302, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B302<>\"\",AQ302*VLOOKUP(Age+'4%_Excl_ST'!B302-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B302<>\"\",B302<=Term),IF(C302<61,Charges!$C$31,W301*(1+(B302<>B301)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,R302+CR301-BB301),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,IF(C302=Input!$O$18,Input!$O$19,R302+CR301-Z302-BE301)),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,CI302+CJ302,AB302*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK302+CL302,( 1-(1-CW302)^(1/12))*(AC302))","v":{"$error":"#VALUE!"}},{"$f":"AC302*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM302+CN302,MAX(AC302-AG302,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B302<>\"\",((Flat_Extra/1000)/12)*AQ302*AO302+Input!$H$34*V302*AP302,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B302<>\"\",IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B302<>\"\",B302<=Term-3),MIN(AU302,Charges!$H$11),0)","v":0},{"$f":"IF(C302=1,MIN(AV302,AW302),IF(AV302=0,0,MIN(AW302-AY301,IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$I$100,5)/Mode,0))))*(B302<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",IF(BH302>0,IF(AH303<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,MIN(IF(MOD(C302,12)=0,VLOOKUP(B302,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM302,AH302),AH302-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C302<60,0,IF(MOD(C302,12)=0,(BC302<60)*SUM(INDIRECT($BF$7&(C302+11)&\":\"&$BF$7&C301))+(BC302>=60)*SUMPRODUCT($BD$12:BD302,$BE$12:$BE302),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,IF(MOD(C302,12)=0,VLOOKUP(B302,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B302<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B302<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B302<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B302<=Charges!$C$88),0)","v":0},{"$f":"IF(B302<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B302<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW302*BY302*Input!$H$35+BX302*BZ302*Input!$H$36","v":0},0,{"$f":"CB302*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM301+IF(MOD(C302-1,12)=0,CN301,0)-BE301,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C302-1,12)=0,H302*D302,CN301),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG302-(B302>PPT)*Z302)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH302-(B302<=PPT)*Z302)*(1+Charges!$D$10),0)","v":0},{"$f":"CI302*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ302-CL302-(B302<=PPT)*AF302*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C302=\"\",MOD(C302-1,12)=0,B302>PPT),0%,100%/12+CO301),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B302>PPT),0%,100%-CO302)","v":0},{"$f":"IF(B302>=Charges!$B$68,IF(MOD(C302,12)=0,(Loyalty_Bonus+Charges!$C$69*(B302-11))*AH302,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B303<>\"\", B303<=10),VLOOKUP(B303,Charges!$C$40:$F$50, 4, 0), IF(AND(B303<>\"\", B303 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B303=Charges!$B$68,B303=Charges!$B$69,B303=Charges!$B$70),IF(MOD(C303,12)=0,VLOOKUP(B303,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B303=1,0,IF(B303<>\"\",(M303+N303)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G303), 0.5*Term*aprem)*(1+Indexation*(B303-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B303, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B303<>\"\",AQ303*VLOOKUP(Age+'4%_Excl_ST'!B303-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B303<>\"\",B303<=Term),IF(C303<61,Charges!$C$31,W302*(1+(B303<>B302)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,R303+CR302-BB302),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,IF(C303=Input!$O$18,Input!$O$19,R303+CR302-Z303-BE302)),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,CI303+CJ303,AB303*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK303+CL303,( 1-(1-CW303)^(1/12))*(AC303))","v":{"$error":"#VALUE!"}},{"$f":"AC303*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM303+CN303,MAX(AC303-AG303,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B303<>\"\",((Flat_Extra/1000)/12)*AQ303*AO303+Input!$H$34*V303*AP303,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B303<>\"\",IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B303<>\"\",B303<=Term-3),MIN(AU303,Charges!$H$11),0)","v":0},{"$f":"IF(C303=1,MIN(AV303,AW303),IF(AV303=0,0,MIN(AW303-AY302,IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$I$100,5)/Mode,0))))*(B303<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",IF(BH303>0,IF(AH304<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,MIN(IF(MOD(C303,12)=0,VLOOKUP(B303,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM303,AH303),AH303-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C303<60,0,IF(MOD(C303,12)=0,(BC303<60)*SUM(INDIRECT($BF$7&(C303+11)&\":\"&$BF$7&C302))+(BC303>=60)*SUMPRODUCT($BD$12:BD303,$BE$12:$BE303),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,IF(MOD(C303,12)=0,VLOOKUP(B303,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B303<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B303<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B303<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B303<=Charges!$C$88),0)","v":0},{"$f":"IF(B303<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B303<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW303*BY303*Input!$H$35+BX303*BZ303*Input!$H$36","v":0},0,{"$f":"CB303*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM302+IF(MOD(C303-1,12)=0,CN302,0)-BE302,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C303-1,12)=0,H303*D303,CN302),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG303-(B303>PPT)*Z303)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH303-(B303<=PPT)*Z303)*(1+Charges!$D$10),0)","v":0},{"$f":"CI303*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ303-CL303-(B303<=PPT)*AF303*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C303=\"\",MOD(C303-1,12)=0,B303>PPT),0%,100%/12+CO302),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B303>PPT),0%,100%-CO303)","v":0},{"$f":"IF(B303>=Charges!$B$68,IF(MOD(C303,12)=0,(Loyalty_Bonus+Charges!$C$69*(B303-11))*AH303,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B304<>\"\", B304<=10),VLOOKUP(B304,Charges!$C$40:$F$50, 4, 0), IF(AND(B304<>\"\", B304 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B304=Charges!$B$68,B304=Charges!$B$69,B304=Charges!$B$70),IF(MOD(C304,12)=0,VLOOKUP(B304,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B304=1,0,IF(B304<>\"\",(M304+N304)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G304), 0.5*Term*aprem)*(1+Indexation*(B304-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B304, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B304<>\"\",AQ304*VLOOKUP(Age+'4%_Excl_ST'!B304-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B304<>\"\",B304<=Term),IF(C304<61,Charges!$C$31,W303*(1+(B304<>B303)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,R304+CR303-BB303),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,IF(C304=Input!$O$18,Input!$O$19,R304+CR303-Z304-BE303)),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,CI304+CJ304,AB304*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK304+CL304,( 1-(1-CW304)^(1/12))*(AC304))","v":{"$error":"#VALUE!"}},{"$f":"AC304*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM304+CN304,MAX(AC304-AG304,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B304<>\"\",((Flat_Extra/1000)/12)*AQ304*AO304+Input!$H$34*V304*AP304,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B304<>\"\",IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B304<>\"\",B304<=Term-3),MIN(AU304,Charges!$H$11),0)","v":0},{"$f":"IF(C304=1,MIN(AV304,AW304),IF(AV304=0,0,MIN(AW304-AY303,IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$I$100,5)/Mode,0))))*(B304<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",IF(BH304>0,IF(AH305<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,MIN(IF(MOD(C304,12)=0,VLOOKUP(B304,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM304,AH304),AH304-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C304<60,0,IF(MOD(C304,12)=0,(BC304<60)*SUM(INDIRECT($BF$7&(C304+11)&\":\"&$BF$7&C303))+(BC304>=60)*SUMPRODUCT($BD$12:BD304,$BE$12:$BE304),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,IF(MOD(C304,12)=0,VLOOKUP(B304,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B304<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B304<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B304<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B304<=Charges!$C$88),0)","v":0},{"$f":"IF(B304<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B304<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW304*BY304*Input!$H$35+BX304*BZ304*Input!$H$36","v":0},0,{"$f":"CB304*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM303+IF(MOD(C304-1,12)=0,CN303,0)-BE303,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C304-1,12)=0,H304*D304,CN303),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG304-(B304>PPT)*Z304)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH304-(B304<=PPT)*Z304)*(1+Charges!$D$10),0)","v":0},{"$f":"CI304*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ304-CL304-(B304<=PPT)*AF304*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C304=\"\",MOD(C304-1,12)=0,B304>PPT),0%,100%/12+CO303),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B304>PPT),0%,100%-CO304)","v":0},{"$f":"IF(B304>=Charges!$B$68,IF(MOD(C304,12)=0,(Loyalty_Bonus+Charges!$C$69*(B304-11))*AH304,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B305<>\"\", B305<=10),VLOOKUP(B305,Charges!$C$40:$F$50, 4, 0), IF(AND(B305<>\"\", B305 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B305=Charges!$B$68,B305=Charges!$B$69,B305=Charges!$B$70),IF(MOD(C305,12)=0,VLOOKUP(B305,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B305=1,0,IF(B305<>\"\",(M305+N305)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G305), 0.5*Term*aprem)*(1+Indexation*(B305-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B305, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B305<>\"\",AQ305*VLOOKUP(Age+'4%_Excl_ST'!B305-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B305<>\"\",B305<=Term),IF(C305<61,Charges!$C$31,W304*(1+(B305<>B304)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,R305+CR304-BB304),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,IF(C305=Input!$O$18,Input!$O$19,R305+CR304-Z305-BE304)),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,CI305+CJ305,AB305*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK305+CL305,( 1-(1-CW305)^(1/12))*(AC305))","v":{"$error":"#VALUE!"}},{"$f":"AC305*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM305+CN305,MAX(AC305-AG305,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B305<>\"\",((Flat_Extra/1000)/12)*AQ305*AO305+Input!$H$34*V305*AP305,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B305<>\"\",IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B305<>\"\",B305<=Term-3),MIN(AU305,Charges!$H$11),0)","v":0},{"$f":"IF(C305=1,MIN(AV305,AW305),IF(AV305=0,0,MIN(AW305-AY304,IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$I$100,5)/Mode,0))))*(B305<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",IF(BH305>0,IF(AH306<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,MIN(IF(MOD(C305,12)=0,VLOOKUP(B305,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM305,AH305),AH305-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C305<60,0,IF(MOD(C305,12)=0,(BC305<60)*SUM(INDIRECT($BF$7&(C305+11)&\":\"&$BF$7&C304))+(BC305>=60)*SUMPRODUCT($BD$12:BD305,$BE$12:$BE305),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,IF(MOD(C305,12)=0,VLOOKUP(B305,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B305<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B305<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B305<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B305<=Charges!$C$88),0)","v":0},{"$f":"IF(B305<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B305<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW305*BY305*Input!$H$35+BX305*BZ305*Input!$H$36","v":0},0,{"$f":"CB305*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM304+IF(MOD(C305-1,12)=0,CN304,0)-BE304,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C305-1,12)=0,H305*D305,CN304),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG305-(B305>PPT)*Z305)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH305-(B305<=PPT)*Z305)*(1+Charges!$D$10),0)","v":0},{"$f":"CI305*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ305-CL305-(B305<=PPT)*AF305*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C305=\"\",MOD(C305-1,12)=0,B305>PPT),0%,100%/12+CO304),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B305>PPT),0%,100%-CO305)","v":0},{"$f":"IF(B305>=Charges!$B$68,IF(MOD(C305,12)=0,(Loyalty_Bonus+Charges!$C$69*(B305-11))*AH305,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B306<>\"\", B306<=10),VLOOKUP(B306,Charges!$C$40:$F$50, 4, 0), IF(AND(B306<>\"\", B306 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B306=Charges!$B$68,B306=Charges!$B$69,B306=Charges!$B$70),IF(MOD(C306,12)=0,VLOOKUP(B306,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B306=1,0,IF(B306<>\"\",(M306+N306)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G306), 0.5*Term*aprem)*(1+Indexation*(B306-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B306, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B306<>\"\",AQ306*VLOOKUP(Age+'4%_Excl_ST'!B306-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B306<>\"\",B306<=Term),IF(C306<61,Charges!$C$31,W305*(1+(B306<>B305)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,R306+CR305-BB305),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,IF(C306=Input!$O$18,Input!$O$19,R306+CR305-Z306-BE305)),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,CI306+CJ306,AB306*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK306+CL306,( 1-(1-CW306)^(1/12))*(AC306))","v":{"$error":"#VALUE!"}},{"$f":"AC306*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM306+CN306,MAX(AC306-AG306,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B306<>\"\",((Flat_Extra/1000)/12)*AQ306*AO306+Input!$H$34*V306*AP306,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B306<>\"\",IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B306<>\"\",B306<=Term-3),MIN(AU306,Charges!$H$11),0)","v":0},{"$f":"IF(C306=1,MIN(AV306,AW306),IF(AV306=0,0,MIN(AW306-AY305,IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$I$100,5)/Mode,0))))*(B306<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",IF(BH306>0,IF(AH307<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,MIN(IF(MOD(C306,12)=0,VLOOKUP(B306,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM306,AH306),AH306-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C306<60,0,IF(MOD(C306,12)=0,(BC306<60)*SUM(INDIRECT($BF$7&(C306+11)&\":\"&$BF$7&C305))+(BC306>=60)*SUMPRODUCT($BD$12:BD306,$BE$12:$BE306),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,IF(MOD(C306,12)=0,VLOOKUP(B306,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B306<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B306<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B306<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B306<=Charges!$C$88),0)","v":0},{"$f":"IF(B306<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B306<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW306*BY306*Input!$H$35+BX306*BZ306*Input!$H$36","v":0},0,{"$f":"CB306*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM305+IF(MOD(C306-1,12)=0,CN305,0)-BE305,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C306-1,12)=0,H306*D306,CN305),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG306-(B306>PPT)*Z306)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH306-(B306<=PPT)*Z306)*(1+Charges!$D$10),0)","v":0},{"$f":"CI306*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ306-CL306-(B306<=PPT)*AF306*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C306=\"\",MOD(C306-1,12)=0,B306>PPT),0%,100%/12+CO305),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B306>PPT),0%,100%-CO306)","v":0},{"$f":"IF(B306>=Charges!$B$68,IF(MOD(C306,12)=0,(Loyalty_Bonus+Charges!$C$69*(B306-11))*AH306,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B307<>\"\", B307<=10),VLOOKUP(B307,Charges!$C$40:$F$50, 4, 0), IF(AND(B307<>\"\", B307 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B307=Charges!$B$68,B307=Charges!$B$69,B307=Charges!$B$70),IF(MOD(C307,12)=0,VLOOKUP(B307,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B307=1,0,IF(B307<>\"\",(M307+N307)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G307), 0.5*Term*aprem)*(1+Indexation*(B307-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B307, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B307<>\"\",AQ307*VLOOKUP(Age+'4%_Excl_ST'!B307-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B307<>\"\",B307<=Term),IF(C307<61,Charges!$C$31,W306*(1+(B307<>B306)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,R307+CR306-BB306),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,IF(C307=Input!$O$18,Input!$O$19,R307+CR306-Z307-BE306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,CI307+CJ307,AB307*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK307+CL307,( 1-(1-CW307)^(1/12))*(AC307))","v":{"$error":"#VALUE!"}},{"$f":"AC307*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM307+CN307,MAX(AC307-AG307,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B307<>\"\",((Flat_Extra/1000)/12)*AQ307*AO307+Input!$H$34*V307*AP307,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B307<>\"\",B307<=Term-3),MIN(AU307,Charges!$H$11),0)","v":0},{"$f":"IF(C307=1,MIN(AV307,AW307),IF(AV307=0,0,MIN(AW307-AY306,IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$I$100,5)/Mode,0))))*(B307<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",IF(BH307>0,IF(AH308<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,MIN(IF(MOD(C307,12)=0,VLOOKUP(B307,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM307,AH307),AH307-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C307<60,0,IF(MOD(C307,12)=0,(BC307<60)*SUM(INDIRECT($BF$7&(C307+11)&\":\"&$BF$7&C306))+(BC307>=60)*SUMPRODUCT($BD$12:BD307,$BE$12:$BE307),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,IF(MOD(C307,12)=0,VLOOKUP(B307,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B307<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B307<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B307<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B307<=Charges!$C$88),0)","v":0},{"$f":"IF(B307<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B307<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW307*BY307*Input!$H$35+BX307*BZ307*Input!$H$36","v":0},0,{"$f":"CB307*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM306+IF(MOD(C307-1,12)=0,CN306,0)-BE306,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C307-1,12)=0,H307*D307,CN306),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG307-(B307>PPT)*Z307)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH307-(B307<=PPT)*Z307)*(1+Charges!$D$10),0)","v":0},{"$f":"CI307*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ307-CL307-(B307<=PPT)*AF307*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C307=\"\",MOD(C307-1,12)=0,B307>PPT),0%,100%/12+CO306),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B307>PPT),0%,100%-CO307)","v":0},{"$f":"IF(B307>=Charges!$B$68,IF(MOD(C307,12)=0,(Loyalty_Bonus+Charges!$C$69*(B307-11))*AH307,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B308<>\"\", B308<=10),VLOOKUP(B308,Charges!$C$40:$F$50, 4, 0), IF(AND(B308<>\"\", B308 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B308=Charges!$B$68,B308=Charges!$B$69,B308=Charges!$B$70),IF(MOD(C308,12)=0,VLOOKUP(B308,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B308=1,0,IF(B308<>\"\",(M308+N308)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G308), 0.5*Term*aprem)*(1+Indexation*(B308-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B308, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B308<>\"\",AQ308*VLOOKUP(Age+'4%_Excl_ST'!B308-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B308<>\"\",B308<=Term),IF(C308<61,Charges!$C$31,W307*(1+(B308<>B307)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,R308+CR307-BB307),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,IF(C308=Input!$O$18,Input!$O$19,R308+CR307-Z308-BE307)),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,CI308+CJ308,AB308*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK308+CL308,( 1-(1-CW308)^(1/12))*(AC308))","v":{"$error":"#VALUE!"}},{"$f":"AC308*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM308+CN308,MAX(AC308-AG308,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B308<>\"\",((Flat_Extra/1000)/12)*AQ308*AO308+Input!$H$34*V308*AP308,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B308<>\"\",IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B308<>\"\",B308<=Term-3),MIN(AU308,Charges!$H$11),0)","v":0},{"$f":"IF(C308=1,MIN(AV308,AW308),IF(AV308=0,0,MIN(AW308-AY307,IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$I$100,5)/Mode,0))))*(B308<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",IF(BH308>0,IF(AH309<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,MIN(IF(MOD(C308,12)=0,VLOOKUP(B308,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM308,AH308),AH308-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C308<60,0,IF(MOD(C308,12)=0,(BC308<60)*SUM(INDIRECT($BF$7&(C308+11)&\":\"&$BF$7&C307))+(BC308>=60)*SUMPRODUCT($BD$12:BD308,$BE$12:$BE308),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,IF(MOD(C308,12)=0,VLOOKUP(B308,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B308<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B308<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B308<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B308<=Charges!$C$88),0)","v":0},{"$f":"IF(B308<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B308<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW308*BY308*Input!$H$35+BX308*BZ308*Input!$H$36","v":0},0,{"$f":"CB308*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM307+IF(MOD(C308-1,12)=0,CN307,0)-BE307,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C308-1,12)=0,H308*D308,CN307),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG308-(B308>PPT)*Z308)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH308-(B308<=PPT)*Z308)*(1+Charges!$D$10),0)","v":0},{"$f":"CI308*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ308-CL308-(B308<=PPT)*AF308*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C308=\"\",MOD(C308-1,12)=0,B308>PPT),0%,100%/12+CO307),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B308>PPT),0%,100%-CO308)","v":0},{"$f":"IF(B308>=Charges!$B$68,IF(MOD(C308,12)=0,(Loyalty_Bonus+Charges!$C$69*(B308-11))*AH308,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B309<>\"\", B309<=10),VLOOKUP(B309,Charges!$C$40:$F$50, 4, 0), IF(AND(B309<>\"\", B309 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B309=Charges!$B$68,B309=Charges!$B$69,B309=Charges!$B$70),IF(MOD(C309,12)=0,VLOOKUP(B309,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B309=1,0,IF(B309<>\"\",(M309+N309)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G309), 0.5*Term*aprem)*(1+Indexation*(B309-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B309, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B309<>\"\",AQ309*VLOOKUP(Age+'4%_Excl_ST'!B309-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B309<>\"\",B309<=Term),IF(C309<61,Charges!$C$31,W308*(1+(B309<>B308)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,R309+CR308-BB308),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,IF(C309=Input!$O$18,Input!$O$19,R309+CR308-Z309-BE308)),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,CI309+CJ309,AB309*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK309+CL309,( 1-(1-CW309)^(1/12))*(AC309))","v":{"$error":"#VALUE!"}},{"$f":"AC309*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM309+CN309,MAX(AC309-AG309,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B309<>\"\",((Flat_Extra/1000)/12)*AQ309*AO309+Input!$H$34*V309*AP309,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B309<>\"\",IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B309<>\"\",B309<=Term-3),MIN(AU309,Charges!$H$11),0)","v":0},{"$f":"IF(C309=1,MIN(AV309,AW309),IF(AV309=0,0,MIN(AW309-AY308,IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$I$100,5)/Mode,0))))*(B309<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",IF(BH309>0,IF(AH310<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,MIN(IF(MOD(C309,12)=0,VLOOKUP(B309,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM309,AH309),AH309-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C309<60,0,IF(MOD(C309,12)=0,(BC309<60)*SUM(INDIRECT($BF$7&(C309+11)&\":\"&$BF$7&C308))+(BC309>=60)*SUMPRODUCT($BD$12:BD309,$BE$12:$BE309),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,IF(MOD(C309,12)=0,VLOOKUP(B309,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B309<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B309<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B309<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B309<=Charges!$C$88),0)","v":0},{"$f":"IF(B309<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B309<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW309*BY309*Input!$H$35+BX309*BZ309*Input!$H$36","v":0},0,{"$f":"CB309*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM308+IF(MOD(C309-1,12)=0,CN308,0)-BE308,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C309-1,12)=0,H309*D309,CN308),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG309-(B309>PPT)*Z309)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH309-(B309<=PPT)*Z309)*(1+Charges!$D$10),0)","v":0},{"$f":"CI309*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ309-CL309-(B309<=PPT)*AF309*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C309=\"\",MOD(C309-1,12)=0,B309>PPT),0%,100%/12+CO308),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B309>PPT),0%,100%-CO309)","v":0},{"$f":"IF(B309>=Charges!$B$68,IF(MOD(C309,12)=0,(Loyalty_Bonus+Charges!$C$69*(B309-11))*AH309,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B310<>\"\", B310<=10),VLOOKUP(B310,Charges!$C$40:$F$50, 4, 0), IF(AND(B310<>\"\", B310 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B310=Charges!$B$68,B310=Charges!$B$69,B310=Charges!$B$70),IF(MOD(C310,12)=0,VLOOKUP(B310,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B310=1,0,IF(B310<>\"\",(M310+N310)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G310), 0.5*Term*aprem)*(1+Indexation*(B310-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B310, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B310<>\"\",AQ310*VLOOKUP(Age+'4%_Excl_ST'!B310-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B310<>\"\",B310<=Term),IF(C310<61,Charges!$C$31,W309*(1+(B310<>B309)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,R310+CR309-BB309),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,IF(C310=Input!$O$18,Input!$O$19,R310+CR309-Z310-BE309)),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,CI310+CJ310,AB310*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK310+CL310,( 1-(1-CW310)^(1/12))*(AC310))","v":{"$error":"#VALUE!"}},{"$f":"AC310*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM310+CN310,MAX(AC310-AG310,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B310<>\"\",((Flat_Extra/1000)/12)*AQ310*AO310+Input!$H$34*V310*AP310,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B310<>\"\",IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B310<>\"\",B310<=Term-3),MIN(AU310,Charges!$H$11),0)","v":0},{"$f":"IF(C310=1,MIN(AV310,AW310),IF(AV310=0,0,MIN(AW310-AY309,IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$I$100,5)/Mode,0))))*(B310<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",IF(BH310>0,IF(AH311<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,MIN(IF(MOD(C310,12)=0,VLOOKUP(B310,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM310,AH310),AH310-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C310<60,0,IF(MOD(C310,12)=0,(BC310<60)*SUM(INDIRECT($BF$7&(C310+11)&\":\"&$BF$7&C309))+(BC310>=60)*SUMPRODUCT($BD$12:BD310,$BE$12:$BE310),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,IF(MOD(C310,12)=0,VLOOKUP(B310,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B310<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B310<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B310<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B310<=Charges!$C$88),0)","v":0},{"$f":"IF(B310<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B310<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW310*BY310*Input!$H$35+BX310*BZ310*Input!$H$36","v":0},0,{"$f":"CB310*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM309+IF(MOD(C310-1,12)=0,CN309,0)-BE309,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C310-1,12)=0,H310*D310,CN309),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG310-(B310>PPT)*Z310)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH310-(B310<=PPT)*Z310)*(1+Charges!$D$10),0)","v":0},{"$f":"CI310*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ310-CL310-(B310<=PPT)*AF310*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C310=\"\",MOD(C310-1,12)=0,B310>PPT),0%,100%/12+CO309),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B310>PPT),0%,100%-CO310)","v":0},{"$f":"IF(B310>=Charges!$B$68,IF(MOD(C310,12)=0,(Loyalty_Bonus+Charges!$C$69*(B310-11))*AH310,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B311<>\"\", B311<=10),VLOOKUP(B311,Charges!$C$40:$F$50, 4, 0), IF(AND(B311<>\"\", B311 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B311=Charges!$B$68,B311=Charges!$B$69,B311=Charges!$B$70),IF(MOD(C311,12)=0,VLOOKUP(B311,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B311=1,0,IF(B311<>\"\",(M311+N311)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G311), 0.5*Term*aprem)*(1+Indexation*(B311-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B311, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B311<>\"\",AQ311*VLOOKUP(Age+'4%_Excl_ST'!B311-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B311<>\"\",B311<=Term),IF(C311<61,Charges!$C$31,W310*(1+(B311<>B310)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,R311+CR310-BB310),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,IF(C311=Input!$O$18,Input!$O$19,R311+CR310-Z311-BE310)),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,CI311+CJ311,AB311*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK311+CL311,( 1-(1-CW311)^(1/12))*(AC311))","v":{"$error":"#VALUE!"}},{"$f":"AC311*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM311+CN311,MAX(AC311-AG311,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B311<>\"\",((Flat_Extra/1000)/12)*AQ311*AO311+Input!$H$34*V311*AP311,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B311<>\"\",IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B311<>\"\",B311<=Term-3),MIN(AU311,Charges!$H$11),0)","v":0},{"$f":"IF(C311=1,MIN(AV311,AW311),IF(AV311=0,0,MIN(AW311-AY310,IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$I$100,5)/Mode,0))))*(B311<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",IF(BH311>0,IF(AH312<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,MIN(IF(MOD(C311,12)=0,VLOOKUP(B311,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM311,AH311),AH311-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C311<60,0,IF(MOD(C311,12)=0,(BC311<60)*SUM(INDIRECT($BF$7&(C311+11)&\":\"&$BF$7&C310))+(BC311>=60)*SUMPRODUCT($BD$12:BD311,$BE$12:$BE311),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,IF(MOD(C311,12)=0,VLOOKUP(B311,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B311<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B311<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B311<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B311<=Charges!$C$88),0)","v":0},{"$f":"IF(B311<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B311<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW311*BY311*Input!$H$35+BX311*BZ311*Input!$H$36","v":0},0,{"$f":"CB311*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM310+IF(MOD(C311-1,12)=0,CN310,0)-BE310,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C311-1,12)=0,H311*D311,CN310),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG311-(B311>PPT)*Z311)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH311-(B311<=PPT)*Z311)*(1+Charges!$D$10),0)","v":0},{"$f":"CI311*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ311-CL311-(B311<=PPT)*AF311*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C311=\"\",MOD(C311-1,12)=0,B311>PPT),0%,100%/12+CO310),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B311>PPT),0%,100%-CO311)","v":0},{"$f":"IF(B311>=Charges!$B$68,IF(MOD(C311,12)=0,(Loyalty_Bonus+Charges!$C$69*(B311-11))*AH311,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B312<>\"\", B312<=10),VLOOKUP(B312,Charges!$C$40:$F$50, 4, 0), IF(AND(B312<>\"\", B312 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B312=Charges!$B$68,B312=Charges!$B$69,B312=Charges!$B$70),IF(MOD(C312,12)=0,VLOOKUP(B312,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B312=1,0,IF(B312<>\"\",(M312+N312)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G312), 0.5*Term*aprem)*(1+Indexation*(B312-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B312, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B312<>\"\",AQ312*VLOOKUP(Age+'4%_Excl_ST'!B312-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B312<>\"\",B312<=Term),IF(C312<61,Charges!$C$31,W311*(1+(B312<>B311)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,R312+CR311-BB311),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,IF(C312=Input!$O$18,Input!$O$19,R312+CR311-Z312-BE311)),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,CI312+CJ312,AB312*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK312+CL312,( 1-(1-CW312)^(1/12))*(AC312))","v":{"$error":"#VALUE!"}},{"$f":"AC312*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM312+CN312,MAX(AC312-AG312,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B312<>\"\",((Flat_Extra/1000)/12)*AQ312*AO312+Input!$H$34*V312*AP312,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B312<>\"\",IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B312<>\"\",B312<=Term-3),MIN(AU312,Charges!$H$11),0)","v":0},{"$f":"IF(C312=1,MIN(AV312,AW312),IF(AV312=0,0,MIN(AW312-AY311,IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$I$100,5)/Mode,0))))*(B312<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",IF(BH312>0,IF(AH313<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,MIN(IF(MOD(C312,12)=0,VLOOKUP(B312,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM312,AH312),AH312-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C312<60,0,IF(MOD(C312,12)=0,(BC312<60)*SUM(INDIRECT($BF$7&(C312+11)&\":\"&$BF$7&C311))+(BC312>=60)*SUMPRODUCT($BD$12:BD312,$BE$12:$BE312),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,IF(MOD(C312,12)=0,VLOOKUP(B312,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B312<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B312<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B312<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B312<=Charges!$C$88),0)","v":0},{"$f":"IF(B312<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B312<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW312*BY312*Input!$H$35+BX312*BZ312*Input!$H$36","v":0},0,{"$f":"CB312*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,CM311+IF(MOD(C312-1,12)=0,CN311,0)-BE311,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C312-1,12)=0,H312*D312,CN311),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG312-(B312>PPT)*Z312)*(1+Charges!$D$10),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH312-(B312<=PPT)*Z312)*(1+Charges!$D$10),0)","v":0},{"$f":"CI312*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ312-CL312-(B312<=PPT)*AF312*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C312=\"\",MOD(C312-1,12)=0,B312>PPT),0%,100%/12+CO311),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B312>PPT),0%,100%-CO312)","v":0},{"$f":"IF(B312>=Charges!$B$68,IF(MOD(C312,12)=0,(Loyalty_Bonus+Charges!$C$69*(B312-11))*AH312,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B313<>\"\", B313<=10),VLOOKUP(B313,Charges!$C$40:$F$50, 4, 0), IF(AND(B313<>\"\", B313 >10), 100%, 0))","v":0},0,"",0,0,0,{"$f":"IF(OR(B313=Charges!$B$68,B313=Charges!$B$69,B313=Charges!$B$70),IF(MOD(C313,12)=0,VLOOKUP(B313,Charges!$B$68:$C$70,2,FALSE)*aprem,0),0)","v":0},"","",{"$f":"IF(B313=1,0,IF(B313<>\"\",(M313+N313)*Charges!$C$4,\"\"))","v":""},"",{"$f":"IFERROR(MAX(SA, 1.05*SUM($G$12:G313), 0.5*Term*aprem)*(1+Indexation*(B313-1)), 0)","v":0},0,{"$f":"IFERROR(VLOOKUP(B313, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B313<>\"\",AQ313*VLOOKUP(Age+'4%_Excl_ST'!B313-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B313<>\"\",B313<=Term),IF(C313<61,Charges!$C$31,W312*(1+(B313<>B312)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,0,R313+CR312-BB312),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,0,IF(C313=Input!$O$18,Input!$O$19,R313+CR312-Z313-BE312)),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(Input!$W$55=1,CI313+CJ313,AB313*(1+Charges!$D$10)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK313+CL313,( 1-(1-CW313)^(1/12))*(AC313))","v":0},{"$f":"AC313*Charges!$D$28/12","v":0},0,0,{"$f":"IF(Input!$W$55=1,CM313+CN313,MAX(AC313-AG313,0))","v":0},"",{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(B313<=5,VLOOKUP(B313,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B313<>\"\",IF(C313<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B313<>\"\",IF(C313<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},0,{"$f":"IF(B313<>\"\",((Flat_Extra/1000)/12)*AQ313*AO313+Input!$H$34*V313*AP313,\"\")","v":""},{"$error":"#VALUE!"},0,"",{"$f":"IF(B313<>\"\",IF(MOD(C313-1,12/Mode)=0,VLOOKUP(B313,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B313<>\"\",B313<=Term-3),MIN(AU313,Charges!$H$11),0)","v":0},{"$f":"IF(C313=1,MIN(AV313,AW313),IF(AV313=0,0,MIN(AW313-AY312,IF(MOD(C313-1,12/Mode)=0,VLOOKUP(B313,Input!$B$43:$I$100,5)/Mode,0))))*(B313<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B313<>\"\",IF(BH313>0,IF(AH314<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B313<>\"\",IF(Input!$J$40=\"Yes\",IF(B313<=5,0,MIN(IF(MOD(C313,12)=0,VLOOKUP(B313,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM313,AH313),AH313-Charges!$D$73*aprem)))),0),0)*0","v":0},"","",0,{"$f":"IF(C313<60,0,IF(MOD(C313,12)=0,(BC313<60)*SUM(INDIRECT($BF$7&(C313+11)&\":\"&$BF$7&C312))+(BC313>=60)*SUMPRODUCT($BD$12:BD313,$BE$12:$BE313),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B313<>\"\",IF(Input!$J$40=\"Yes\",IF(B313<=5,0,IF(MOD(C313,12)=0,VLOOKUP(B313,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},0,0,null,null,null,null,0,1,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E776","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1223>PPT, 0,PPT-B1223)","v":5},{"$f":"IF(B1223>=Term, 1,MIN(Term-B1223+1,10))","v":10},{"$f":"10%*SA*(B1223<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1351>PPT, 0,PPT-B1351)","v":5},{"$f":"IF(B1351>=Term, 1,MIN(Term-B1351+1,10))","v":10},{"$f":"10%*SA*(B1351<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1479>PPT, 0,PPT-B1479)","v":5},{"$f":"IF(B1479>=Term, 1,MIN(Term-B1479+1,10))","v":10},{"$f":"10%*SA*(B1479<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1671>PPT, 0,PPT-B1671)","v":5},{"$f":"IF(B1671>=Term, 1,MIN(Term-B1671+1,10))","v":10},{"$f":"10%*SA*(B1671<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1736","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1864","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,{"$f":"E1992","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2311>PPT, 0,PPT-B2311)","v":5},{"$f":"IF(B2311>=Term, 1,MIN(Term-B2311+1,10))","v":10},{"$f":"10%*SA*(B2311<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2567<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2631<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2695<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,{"$f":"E2696","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2759<=Term)","v":100000},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,{"$f":"E2760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]

{"sheet":"8%_IncludingMC and ST","index":12,"n_rows":2819,"n_cols":101,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[8,46,8,50],[8,51,8,59],[8,84,8,93],[9,72,9,81],[8,3,8,6],[8,7,8,13],[8,21,8,25],[8,26,8,33],[8,35,8,39],[8,40,8,43]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,{"$f":"(D24-D12)*1.103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":61}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"address\",BE5),2,2)","v":"BE"}]
[null,null,{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Input!K15, \"FOP\")","v":"AnnualFOP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":40}]
[null,null,null,"Premiums",null,null,null,"Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges",null,null,null,null,"Fund",null,null,null,null,null,null,null,null,"Surrenders",null,null,null,null,"Extra Rating",null,null,null,null,null,"Top Up Premium",null,null,null,null,"Partial Withdrawal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan"]
["Premium paying term Flag","Policy Year",null,"Premium- Base","Annualised ATP","Top Ups","Total Premium +Top Ups","Allocation Rate for Base Policy (Excl of Service Tax)","Weighted Allocation Rate","Cummulative Deposits for the Year","Allocated premium (excl of service tax)","Service Tax on Allocation Charge","Total Allocated Premium (Incl of Service tax charge)","Amount allocated to Persistency Units ","Premium Load (excl service tax)","Premium Load (incl service tax)","Bid/Offer Spread","Total Money Available for Allocation","Death Sum Assured","WOP","FIB","Mortality Charge","SA Related Charges or Fixed Admin Charges (Excl of Service Tax)","Service Tax on  Admin Charges","Total Fixed Adin charge (incl of Service Tax)","Total Charges (inclusive  of Service Tax)","Total Fund at Start of month Before deductions","Fund at the Start of the Month","Fund at the end of month before FMC","FMC  (excl of service tax)","FMC @ Upper Limit","Service Tax on FMC","Total FMC (incl of service tax)","Total Value of Funds At the end of month","Sum assured","Surrender Penalty on Annual Premium","Surrender Penalty on Fund","Maximum Cap on Surrender Charge","Total Surrender Charge","Surrender Value","Flat Extra ATP Flag- Base","Mult Extra ATP Flag- Base","Sum At Risk","Extra Mortality Charge","Service tax on mortality Charge( inclusive of Rider charges)","Total service tax on Charges","Cummulative  ATP","Top Up amount Requested","Cumulative Top up amount allowed ","Balance top-up limit out of total allowed","Cummulative Top Up deposited","Indication for Partial withdrawal reduction","Indication for Partial withdrawal reduction (Cumulative)","Partial Withdrawal amount allowed","Current Age","Age greater than 60 factor","Parital withdrawal","Reduction in sum assured","Current Sum Assured (EOY)","Partial Withdrawal Amount Entered","FV at the end of month ","Monthly IRR","Annualized IRR","Policy Year","FV at the end of year (Incl LA)",null,"WOP Payments","FIB Payments","FIB Indicator","WOP Indicator",null,null,"Riders",null,null,null,null,null,null,null,null,null,null,null,"Growth Super at Start of the month","STP fund at Start of the month","Growth Super at the end of month before FMC","STP fund at the end of month before FMC","FMC on Growth Super Fund","FMC on STP Fund","Growth Super at the end of month after FMC","STP fund at the end of month after FMC","Percent Share of Growth Super Fund in STP Fund","Percent Share of Secure Plus Fund in STP Fund","Persistency Units","FV after Persistency Units","Guarantee Charge",null,"Limited Pay FMC","Regular Pay FMC","Average FMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR($BJ$12:$BJ$707,0.001)","v":2.1226418833633076E-3},{"$f":"(1+BJ11)^12-1","v":2.5771186883173147E-2},null,null,null,null,null,null,null,null,null,"DD Rider Charge","PAB Rider Charge","Premium DD Rider","Premium PAB Rider","Mult Extra ATP Flag- Term Rider","Mult Extra ATP Flag- PAB Rider","Extra Rider Charge","Total  Morbidity Charges (Exclusive of Service tax)","Service Tax on Riders","Total  Morbidity Charges (Inclusive of Service tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$22","v":1.2500000000000001E-2},{"$f":"Charges!$C$18","v":8.9999999999999993E-3}]
[1,{"$f":"INT(C12/12)+1","v":1},{"$f":"IF(C11<=Term*12,C11+1,\"\")","v":1},{"$f":"IFERROR(IF(C12<>\"\",IF(AND(MOD(C12-1,12/Mode)=0,B12<=Term),(Prem)/Mode,0),\"\")*A12, 0)","v":100000},{"$f":"IFERROR(IF(B12<>\"\",(aprem),\"\")*A12, 0)","v":100000},{"$f":"IF(B12<>\"\",AX12,\"\")","v":0},{"$f":"IF(B12<>\"\",D12+F12,\"\")","v":100000},{"$f":"IF(AND(B12<>\"\", B12<=10),VLOOKUP(B12,Charges!$C$40:$F$50, 4, 0), IF(AND(B12<>\"\", B12 >10), 100%, 0))","v":0.95},{"$f":"IF(D12<>0,(D12*H12)/(D12),0)","v":0.95},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12)=0,G12,G12+J11),\"\")","v":100000},{"$f":"D12*H12+F12*Charges!$F$51","v":95000},{"$f":"IF(B12<>\"\",(G12-K12)*Service_tax,0)","v":900},{"$f":"K12-L12","v":94100},0,{"$f":"IF(B12<>\"\",G12-K12,\"\")","v":5000},{"$f":"IF(B12<>\"\",G12-M12,\"\")","v":5900},{"$f":"IF(B12=1,0,IF(B12<>\"\",(M12+N12)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B12<>\"\",M12-Q12,\"\")","v":94100},{"$f":"MAX(SA, 1.05*SUM($G$12:G12), 0.5*Term*aprem)*(1+Indexation*(B12-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B12, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E12/1000*(B12<=Term), 0)","v":353538},{"$f":"IFERROR(VLOOKUP(B12, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},{"$f":"IF(B12<>\"\",AQ12*VLOOKUP(Age+B12-1, Mortality,2,0)/12000,\"\")","v":501.15413833333332},{"$f":"MIN(IF(AND(B12<>\"\",B12<=Term),IF(C12<61,Charges!$C$31,W11*(1+(B12<>B11)*Charges!$C$32))),500)","v":320},{"$f":"IF(B12<>\"\",W12*Service_tax,0)","v":57.599999999999994},{"$f":"W12+X12","v":377.6},{"$f":"IF(B12<>\"\",V12+Y12+AS12+AR12+CB12,\"\")","v":968.96188323333331},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-BB11),\"\")","v":94100},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","v":93131.038116766664},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,CI12+CJ12,AB12*(1+Charges!$D$11)),0)","v":93730.246020185819},{"$f":"IF(Input!$W$55=1,CK12+CL12,( 1-(1-CW12)^(1/12))*(AC12))","v":90.301778742248032},{"$f":"AC12*Charges!$D$28/12","v":105.44652677270905},{"$f":"AD12*Service_tax","v":16.254320173604647},{"$f":"AD12+AF12","v":106.55609891585269},{"$f":"IF(Input!$W$55=1,CM12+CN12,MAX(AC12-AG12,0))","v":93623.689921269965},{"$f":"IF(B12<>\"\",S12,\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B12<>\"\",MIN(E12*AJ12,CR12*AK12,AL12),\"\")","v":5617.4213952761975},{"$f":"IF(AND(B12<>\"\",B12<=Term),CR12-AM12,0)","v":88006.268525993772},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S12+T12+U12","v":2095418},{"$f":"IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")","v":0},{"$f":"IF(B12<>\"\",Service_tax*(V12+AR12+CB12),\"\")","v":90.207744899999994},{"$f":"L12+X12+AF12+AS12","v":1064.0620650736048},{"$f":"IF(B12<>\"\",D12+AU11,\"\")","v":100000},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B12<>\"\",B12<=Term-3),MIN(AU12,Charges!$H$11),0)","v":100000},{"$f":"IF(C12=1,MIN(AV12,AW12),IF(AV12=0,0,MIN(AW12-AY11,IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$I$100,5)/Mode,0))))*(B12<=Term-3)","v":0},{"$f":"IF(C12=1,AX12,AX12+AY11)*(B12<=Term)","v":0},{"$f":"IF(B12<>\"\",IF(BH12>0,IF(AH13<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B12<>\"\",AZ12,0)","v":0},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,MIN(IF(MOD(C12,12)=0,VLOOKUP(B12,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM12,AH12),AH12-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B12<>\"\",Age+B12-1,\"\")","v":45},{"$f":"IF(B12<>\"\",IF(BC12+2>60,1,0),\"\")","v":0},{"$f":"IF(B12<>\"\",BB12,0)","v":0},{"$f":"IF(C12<60,0,IF(MOD(C12,12)=0,(BC12<60)*SUM(INDIRECT($BF$7&(C12+11)&\":\"&$BF$7&C11))+(BC12>=60)*SUMPRODUCT($BD$12:BD12,$BE$12:$BE12),0))","v":0},{"$f":"IF(B12<>\"\",IF(C12<=60,AI12,IF(MOD(C12,12)=0,AI12-BF12*0,BG11)),\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,IF(MOD(C12,12)=0,VLOOKUP(B12,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH12","v":93623.689921269965},{"$f":"IF(A12=1,-G12,0)+IF(C12=Term*12+1,CR11)+BB12","v":-100000},null,null,null,null,{"$f":"IF(B12>PPT, 0,PPT-B12)","v":4},{"$f":"IF(B12>=Term, 1,MIN(Term-B12+1,10))","v":10},{"$f":"10%*SA*(B12<=Term)","v":100000},{"$f":"E12","v":100000},null,null,{"$f":"Charges!$C$82/12*(B12<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B12<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B12<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B12<=Charges!$C$88),0)","v":0},{"$f":"IF(B12<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B12<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW12*BY12*Input!$H$35+BX12*BZ12*Input!$H$36","v":0},{"$f":"BW12+CA12+BX12","v":0},{"$f":"CB12*Charges!$C$6","v":0},{"$f":"CB12+CC12","v":0},null,null,{"$f":"IF(Input!$W$55=1,F12*Charges!$F$51+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C12-1,12)=0,H12*D12,CN11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG12-(B12>PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH12-(B12<=PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"CI12*Charges!$C$22/12","v":0},{"$f":"CJ12*SUMPRODUCT($CO$11:$CP$11,CO12:CP12)/12","v":0},{"$f":"CI12-CK12+CQ11-(B12>PPT)*AF12","v":0},{"$f":"CJ12-CL12-(B12<=PPT)*AF12*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C12=\"\",MOD(C12-1,12)=0,B12>PPT),0%,100%/12+CO11),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B12>PPT),0%,100%-CO12)","v":0},{"$f":"IF(B12>=Charges!$B$68,IF(MOD(C12,12)=0,(Loyalty_Bonus+Charges!$C$69*(B12-11))*AH12,0),0)","v":0},{"$f":"AH12 +CQ12","v":93623.689921269965},0,null,{"$f":"IF(Term-B12 >8, avg_fmc_dfa2, IF(Term-B12 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.1449999999999998E-2},{"$f":"IF(Term-B12 >16, avg_fmc_dfa6, IF(Term-B12 > 11, avg_fmc_dfa7,IF(Term-B12 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":1.04E-2},{"$f":"IF(Term = 10, CU12, CV12)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B13<>\"\",IF(C13<=PPT*12,1,0),\"\")","v":1},{"$f":"IF(B12<=Term,INT((C13-1)/12+1),\"\")","v":1},2,0,100000,0,0,{"$f":"IF(AND(B13<>\"\", B13<=10),VLOOKUP(B13,Charges!$C$40:$F$50, 4, 0), IF(AND(B13<>\"\", B13 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D13*H13+F13*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B13=1,0,IF(B13<>\"\",(M13+N13)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G13), 0.5*Term*aprem)*(1+Indexation*(B13-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B13, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B13<>\"\",B13<=Term),IF(C13<61,Charges!$C$31,W12*(1+(B13<>B12)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,{"$f":"IF(B13<>\"\",V13+Y13+AS13+AR13+CB13,\"\")","v":968.96188323333331},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,R13+CR12-BB12),\"\")","v":93623.689921269965},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,IF(C13=Input!$O$18,Input!$O$19,R13+CR12-Z13-BE12)),\"\")","v":92654.728038036628},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,CI13+CJ13,AB13*(1+Charges!$D$11)),0)","v":93250.871348067536},{"$f":"IF(Input!$W$55=1,CK13+CL13,( 1-(1-CW13)^(1/12))*(AC13))","v":89.839938648849156},{"$f":"AC13*Charges!$D$28/12","v":104.90723026657598},16.171188956792847,106.011127605642,{"$f":"IF(Input!$W$55=1,CM13+CN13,MAX(AC13-AG13,0))","v":93144.860220461895},1000000,{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B13<>\"\",MIN(E13*AJ13,CR13*AK13,AL13),\"\")","v":5588.6916132277138},87556.168607234184,{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B13<>\"\",((Flat_Extra/1000)/12)*AQ13*AO13+Input!$H$34*V13*AP13,\"\")","v":0},90.207744899999994,163.97893385679282,100000,{"$f":"IF(B13<>\"\",IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B13<>\"\",B13<=Term-3),MIN(AU13,Charges!$H$11),0)","v":100000},{"$f":"IF(C13=1,MIN(AV13,AW13),IF(AV13=0,0,MIN(AW13-AY12,IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$I$100,5)/Mode,0))))*(B13<=Term-3)","v":0},0,{"$f":"IF(B13<>\"\",IF(BH13>0,IF(AH14<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,MIN(IF(MOD(C13,12)=0,VLOOKUP(B13,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM13,AH13),AH13-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C13<60,0,IF(MOD(C13,12)=0,(BC13<60)*SUM(INDIRECT($BF$7&(C13+11)&\":\"&$BF$7&C12))+(BC13>=60)*SUMPRODUCT($BD$12:BD13,$BE$12:$BE13),0))","v":0},1000000,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,IF(MOD(C13,12)=0,VLOOKUP(B13,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},93144.860220461895,0,null,1,{"$f":"IF(ISNA(VLOOKUP(BL13*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL13*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B13<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B13<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B13<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B13<=Charges!$C$88),0)","v":0},{"$f":"IF(B13<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B13<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW13*BY13*Input!$H$35+BX13*BZ13*Input!$H$36","v":0},0,{"$f":"CB13*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F13*Charges!$F$51+CM12+IF(MOD(C13-1,12)=0,CN12,0)-BE12,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C13-1,12)=0,H13*D13,CN12),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG13-(B13>PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH13-(B13<=PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"CI13*Charges!$C$22/12","v":0},0,0,{"$f":"CJ13-CL13-(B13<=PPT)*AF13*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C13=\"\",MOD(C13-1,12)=0,B13>PPT),0%,100%/12+CO12),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B13>PPT),0%,100%-CO13)","v":0},{"$f":"IF(B13>=Charges!$B$68,IF(MOD(C13,12)=0,(Loyalty_Bonus+Charges!$C$69*(B13-11))*AH13,0),0)","v":0},{"$f":"AH13 +CQ13","v":93144.860220461895},0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,3,0,100000,0,0,{"$f":"IF(AND(B14<>\"\", B14<=10),VLOOKUP(B14,Charges!$C$40:$F$50, 4, 0), IF(AND(B14<>\"\", B14 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D14*H14+F14*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B14=1,0,IF(B14<>\"\",(M14+N14)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G14), 0.5*Term*aprem)*(1+Indexation*(B14-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B14, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B14<>\"\",B14<=Term),IF(C14<61,Charges!$C$31,W13*(1+(B14<>B13)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,R14+CR13-BB13),\"\")","v":93144.860220461895},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,IF(C14=Input!$O$18,Input!$O$19,R14+CR13-Z14-BE13)),\"\")","v":92175.898337228558},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,CI14+CJ14,AB14*(1+Charges!$D$11)),0)","v":92768.960842546905},{"$f":"IF(Input!$W$55=1,CK14+CL14,( 1-(1-CW14)^(1/12))*(AC14))","v":89.37565547782539},{"$f":"AC14*Charges!$D$28/12","v":104.36508094786528},16.087617986008571,105.46327346383396,{"$f":"IF(Input!$W$55=1,CM14+CN14,MAX(AC14-AG14,0))","v":92663.497569083076},1000000,{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5559.8098541449845,87103.687714938089,{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B14<>\"\",((Flat_Extra/1000)/12)*AQ14*AO14+Input!$H$34*V14*AP14,\"\")","v":0},90.207744899999994,163.89536288600857,100000,{"$f":"IF(B14<>\"\",IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B14<>\"\",B14<=Term-3),MIN(AU14,Charges!$H$11),0)","v":100000},{"$f":"IF(C14=1,MIN(AV14,AW14),IF(AV14=0,0,MIN(AW14-AY13,IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$I$100,5)/Mode,0))))*(B14<=Term-3)","v":0},0,{"$f":"IF(B14<>\"\",IF(BH14>0,IF(AH15<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,MIN(IF(MOD(C14,12)=0,VLOOKUP(B14,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM14,AH14),AH14-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C14<60,0,IF(MOD(C14,12)=0,(BC14<60)*SUM(INDIRECT($BF$7&(C14+11)&\":\"&$BF$7&C13))+(BC14>=60)*SUMPRODUCT($BD$12:BD14,$BE$12:$BE14),0))","v":0},1000000,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,IF(MOD(C14,12)=0,VLOOKUP(B14,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92663.497569083076,0,null,2,{"$f":"IF(ISNA(VLOOKUP(BL14*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL14*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B14<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B14<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B14<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B14<=Charges!$C$88),0)","v":0},{"$f":"IF(B14<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B14<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW14*BY14*Input!$H$35+BX14*BZ14*Input!$H$36","v":0},0,{"$f":"CB14*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F14*Charges!$F$51+CM13+IF(MOD(C14-1,12)=0,CN13,0)-BE13,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C14-1,12)=0,H14*D14,CN13),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG14-(B14>PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH14-(B14<=PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"CI14*Charges!$C$22/12","v":0},0,0,{"$f":"CJ14-CL14-(B14<=PPT)*AF14*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C14=\"\",MOD(C14-1,12)=0,B14>PPT),0%,100%/12+CO13),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B14>PPT),0%,100%-CO14)","v":0},{"$f":"IF(B14>=Charges!$B$68,IF(MOD(C14,12)=0,(Loyalty_Bonus+Charges!$C$69*(B14-11))*AH14,0),0)","v":0},92663.497569083076,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,4,0,100000,0,0,{"$f":"IF(AND(B15<>\"\", B15<=10),VLOOKUP(B15,Charges!$C$40:$F$50, 4, 0), IF(AND(B15<>\"\", B15 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D15*H15+F15*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B15=1,0,IF(B15<>\"\",(M15+N15)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G15), 0.5*Term*aprem)*(1+Indexation*(B15-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B15, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B15<>\"\",B15<=Term),IF(C15<61,Charges!$C$31,W14*(1+(B15<>B14)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,R15+CR14-BB14),\"\")","v":92663.497569083076},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,IF(C15=Input!$O$18,Input!$O$19,R15+CR14-Z15-BE14)),\"\")","v":91694.53568584974},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,CI15+CJ15,AB15*(1+Charges!$D$11)),0)","v":92284.501089375277},{"$f":"IF(Input!$W$55=1,CK15+CL15,( 1-(1-CW15)^(1/12))*(AC15))","v":88.908916305594829},{"$f":"AC15*Charges!$D$28/12","v":103.82006372554719},16.003604935007068,104.9125212406019,{"$f":"IF(Input!$W$55=1,CM15+CN15,MAX(AC15-AG15,0))","v":92179.58856813467},1000000,{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5530.7753140880795,86648.813254046589,{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B15<>\"\",((Flat_Extra/1000)/12)*AQ15*AO15+Input!$H$34*V15*AP15,\"\")","v":0},90.207744899999994,163.81134983500706,100000,{"$f":"IF(B15<>\"\",IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B15<>\"\",B15<=Term-3),MIN(AU15,Charges!$H$11),0)","v":100000},{"$f":"IF(C15=1,MIN(AV15,AW15),IF(AV15=0,0,MIN(AW15-AY14,IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$I$100,5)/Mode,0))))*(B15<=Term-3)","v":0},0,{"$f":"IF(B15<>\"\",IF(BH15>0,IF(AH16<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,MIN(IF(MOD(C15,12)=0,VLOOKUP(B15,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM15,AH15),AH15-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C15<60,0,IF(MOD(C15,12)=0,(BC15<60)*SUM(INDIRECT($BF$7&(C15+11)&\":\"&$BF$7&C14))+(BC15>=60)*SUMPRODUCT($BD$12:BD15,$BE$12:$BE15),0))","v":0},1000000,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,IF(MOD(C15,12)=0,VLOOKUP(B15,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},92179.58856813467,0,null,3,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B15<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B15<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B15<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B15<=Charges!$C$88),0)","v":0},{"$f":"IF(B15<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B15<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW15*BY15*Input!$H$35+BX15*BZ15*Input!$H$36","v":0},0,{"$f":"CB15*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F15*Charges!$F$51+CM14+IF(MOD(C15-1,12)=0,CN14,0)-BE14,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C15-1,12)=0,H15*D15,CN14),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG15-(B15>PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH15-(B15<=PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"CI15*Charges!$C$22/12","v":0},0,0,{"$f":"CJ15-CL15-(B15<=PPT)*AF15*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C15=\"\",MOD(C15-1,12)=0,B15>PPT),0%,100%/12+CO14),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B15>PPT),0%,100%-CO15)","v":0},{"$f":"IF(B15>=Charges!$B$68,IF(MOD(C15,12)=0,(Loyalty_Bonus+Charges!$C$69*(B15-11))*AH15,0),0)","v":0},92179.58856813467,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,5,0,100000,0,0,{"$f":"IF(AND(B16<>\"\", B16<=10),VLOOKUP(B16,Charges!$C$40:$F$50, 4, 0), IF(AND(B16<>\"\", B16 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D16*H16+F16*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B16=1,0,IF(B16<>\"\",(M16+N16)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G16), 0.5*Term*aprem)*(1+Indexation*(B16-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B16, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B16<>\"\",B16<=Term),IF(C16<61,Charges!$C$31,W15*(1+(B16<>B15)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,R16+CR15-BB15),\"\")","v":92179.58856813467},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,IF(C16=Input!$O$18,Input!$O$19,R16+CR15-Z16-BE15)),\"\")","v":91210.626684901334},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,CI16+CJ16,AB16*(1+Charges!$D$11)),0)","v":91797.478603344265},{"$f":"IF(Input!$W$55=1,CK16+CL16,( 1-(1-CW16)^(1/12))*(AC16))","v":88.439708140211366},{"$f":"AC16*Charges!$D$28/12","v":103.27216342876228},15.919147465238046,104.35885560544941,{"$f":"IF(Input!$W$55=1,CM16+CN16,MAX(AC16-AG16,0))","v":91693.11974773882},1000000,{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5501.5871848643292,86191.53256287449,{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B16<>\"\",((Flat_Extra/1000)/12)*AQ16*AO16+Input!$H$34*V16*AP16,\"\")","v":0},90.207744899999994,163.72689236523803,100000,{"$f":"IF(B16<>\"\",IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B16<>\"\",B16<=Term-3),MIN(AU16,Charges!$H$11),0)","v":100000},{"$f":"IF(C16=1,MIN(AV16,AW16),IF(AV16=0,0,MIN(AW16-AY15,IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$I$100,5)/Mode,0))))*(B16<=Term-3)","v":0},0,{"$f":"IF(B16<>\"\",IF(BH16>0,IF(AH17<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,MIN(IF(MOD(C16,12)=0,VLOOKUP(B16,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM16,AH16),AH16-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C16<60,0,IF(MOD(C16,12)=0,(BC16<60)*SUM(INDIRECT($BF$7&(C16+11)&\":\"&$BF$7&C15))+(BC16>=60)*SUMPRODUCT($BD$12:BD16,$BE$12:$BE16),0))","v":0},1000000,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,IF(MOD(C16,12)=0,VLOOKUP(B16,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91693.11974773882,0,null,4,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B16<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B16<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B16<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B16<=Charges!$C$88),0)","v":0},{"$f":"IF(B16<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B16<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW16*BY16*Input!$H$35+BX16*BZ16*Input!$H$36","v":0},0,{"$f":"CB16*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F16*Charges!$F$51+CM15+IF(MOD(C16-1,12)=0,CN15,0)-BE15,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C16-1,12)=0,H16*D16,CN15),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG16-(B16>PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH16-(B16<=PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"CI16*Charges!$C$22/12","v":0},0,0,{"$f":"CJ16-CL16-(B16<=PPT)*AF16*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C16=\"\",MOD(C16-1,12)=0,B16>PPT),0%,100%/12+CO15),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B16>PPT),0%,100%-CO16)","v":0},{"$f":"IF(B16>=Charges!$B$68,IF(MOD(C16,12)=0,(Loyalty_Bonus+Charges!$C$69*(B16-11))*AH16,0),0)","v":0},91693.11974773882,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,6,0,100000,0,0,{"$f":"IF(AND(B17<>\"\", B17<=10),VLOOKUP(B17,Charges!$C$40:$F$50, 4, 0), IF(AND(B17<>\"\", B17 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D17*H17+F17*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B17=1,0,IF(B17<>\"\",(M17+N17)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G17), 0.5*Term*aprem)*(1+Indexation*(B17-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B17, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B17<>\"\",B17<=Term),IF(C17<61,Charges!$C$31,W16*(1+(B17<>B16)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,R17+CR16-BB16),\"\")","v":91693.11974773882},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,IF(C17=Input!$O$18,Input!$O$19,R17+CR16-Z17-BE16)),\"\")","v":90724.157864505483},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,CI17+CJ17,AB17*(1+Charges!$D$11)),0)","v":91307.879827910423},{"$f":"IF(Input!$W$55=1,CK17+CL17,( 1-(1-CW17)^(1/12))*(AC17))","v":87.968017921003138},{"$f":"AC17*Charges!$D$28/12","v":102.72136480639922},15.834243225780565,103.80226114678371,{"$f":"IF(Input!$W$55=1,CM17+CN17,MAX(AC17-AG17,0))","v":91204.077566763634},1000000,{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5472.2446540058181,85731.832912757818,{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B17<>\"\",((Flat_Extra/1000)/12)*AQ17*AO17+Input!$H$34*V17*AP17,\"\")","v":0},90.207744899999994,163.64198812578056,100000,{"$f":"IF(B17<>\"\",IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B17<>\"\",B17<=Term-3),MIN(AU17,Charges!$H$11),0)","v":100000},{"$f":"IF(C17=1,MIN(AV17,AW17),IF(AV17=0,0,MIN(AW17-AY16,IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$I$100,5)/Mode,0))))*(B17<=Term-3)","v":0},0,{"$f":"IF(B17<>\"\",IF(BH17>0,IF(AH18<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,MIN(IF(MOD(C17,12)=0,VLOOKUP(B17,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM17,AH17),AH17-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C17<60,0,IF(MOD(C17,12)=0,(BC17<60)*SUM(INDIRECT($BF$7&(C17+11)&\":\"&$BF$7&C16))+(BC17>=60)*SUMPRODUCT($BD$12:BD17,$BE$12:$BE17),0))","v":0},1000000,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,IF(MOD(C17,12)=0,VLOOKUP(B17,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},91204.077566763634,0,null,5,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B17<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B17<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B17<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B17<=Charges!$C$88),0)","v":0},{"$f":"IF(B17<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B17<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW17*BY17*Input!$H$35+BX17*BZ17*Input!$H$36","v":0},0,{"$f":"CB17*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F17*Charges!$F$51+CM16+IF(MOD(C17-1,12)=0,CN16,0)-BE16,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C17-1,12)=0,H17*D17,CN16),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG17-(B17>PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH17-(B17<=PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"CI17*Charges!$C$22/12","v":0},0,0,{"$f":"CJ17-CL17-(B17<=PPT)*AF17*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C17=\"\",MOD(C17-1,12)=0,B17>PPT),0%,100%/12+CO16),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B17>PPT),0%,100%-CO17)","v":0},{"$f":"IF(B17>=Charges!$B$68,IF(MOD(C17,12)=0,(Loyalty_Bonus+Charges!$C$69*(B17-11))*AH17,0),0)","v":0},91204.077566763634,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,7,0,100000,0,0,{"$f":"IF(AND(B18<>\"\", B18<=10),VLOOKUP(B18,Charges!$C$40:$F$50, 4, 0), IF(AND(B18<>\"\", B18 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D18*H18+F18*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B18=1,0,IF(B18<>\"\",(M18+N18)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G18), 0.5*Term*aprem)*(1+Indexation*(B18-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B18, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B18<>\"\",B18<=Term),IF(C18<61,Charges!$C$31,W17*(1+(B18<>B17)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,R18+CR17-BB17),\"\")","v":91204.077566763634},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,IF(C18=Input!$O$18,Input!$O$19,R18+CR17-Z18-BE17)),\"\")","v":90235.115683530297},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,CI18+CJ18,AB18*(1+Charges!$D$11)),0)","v":90815.691134817767},{"$f":"IF(Input!$W$55=1,CK18+CL18,( 1-(1-CW18)^(1/12))*(AC18))","v":87.493832518208862},{"$f":"AC18*Charges!$D$28/12","v":102.16765252666998},15.748889853277594,103.24272237148645,{"$f":"IF(Input!$W$55=1,CM18+CN18,MAX(AC18-AG18,0))","v":90712.448412446276},1000000,{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5442.7469047467766,85269.701507699501,{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B18<>\"\",((Flat_Extra/1000)/12)*AQ18*AO18+Input!$H$34*V18*AP18,\"\")","v":0},90.207744899999994,163.55663475327759,100000,{"$f":"IF(B18<>\"\",IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B18<>\"\",B18<=Term-3),MIN(AU18,Charges!$H$11),0)","v":100000},{"$f":"IF(C18=1,MIN(AV18,AW18),IF(AV18=0,0,MIN(AW18-AY17,IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$I$100,5)/Mode,0))))*(B18<=Term-3)","v":0},0,{"$f":"IF(B18<>\"\",IF(BH18>0,IF(AH19<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,MIN(IF(MOD(C18,12)=0,VLOOKUP(B18,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM18,AH18),AH18-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C18<60,0,IF(MOD(C18,12)=0,(BC18<60)*SUM(INDIRECT($BF$7&(C18+11)&\":\"&$BF$7&C17))+(BC18>=60)*SUMPRODUCT($BD$12:BD18,$BE$12:$BE18),0))","v":0},1000000,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,IF(MOD(C18,12)=0,VLOOKUP(B18,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90712.448412446276,0,null,6,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B18<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B18<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B18<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B18<=Charges!$C$88),0)","v":0},{"$f":"IF(B18<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B18<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW18*BY18*Input!$H$35+BX18*BZ18*Input!$H$36","v":0},0,{"$f":"CB18*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F18*Charges!$F$51+CM17+IF(MOD(C18-1,12)=0,CN17,0)-BE17,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C18-1,12)=0,H18*D18,CN17),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG18-(B18>PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH18-(B18<=PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"CI18*Charges!$C$22/12","v":0},0,0,{"$f":"CJ18-CL18-(B18<=PPT)*AF18*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C18=\"\",MOD(C18-1,12)=0,B18>PPT),0%,100%/12+CO17),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B18>PPT),0%,100%-CO18)","v":0},{"$f":"IF(B18>=Charges!$B$68,IF(MOD(C18,12)=0,(Loyalty_Bonus+Charges!$C$69*(B18-11))*AH18,0),0)","v":0},90712.448412446276,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,8,0,100000,0,0,{"$f":"IF(AND(B19<>\"\", B19<=10),VLOOKUP(B19,Charges!$C$40:$F$50, 4, 0), IF(AND(B19<>\"\", B19 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D19*H19+F19*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B19=1,0,IF(B19<>\"\",(M19+N19)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G19), 0.5*Term*aprem)*(1+Indexation*(B19-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B19, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B19<>\"\",B19<=Term),IF(C19<61,Charges!$C$31,W18*(1+(B19<>B18)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,R19+CR18-BB18),\"\")","v":90712.448412446276},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,IF(C19=Input!$O$18,Input!$O$19,R19+CR18-Z19-BE18)),\"\")","v":89743.48652921294},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,CI19+CJ19,AB19*(1+Charges!$D$11)),0)","v":90320.898823718584},{"$f":"IF(Input!$W$55=1,CK19+CL19,( 1-(1-CW19)^(1/12))*(AC19))","v":87.017138732612466},{"$f":"AC19*Charges!$D$28/12","v":101.61101117668341},15.663084971870243,102.68022370448271,{"$f":"IF(Input!$W$55=1,CM19+CN19,MAX(AC19-AG19,0))","v":90218.218600014108},1000000,{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5413.0931160008458,84805.125484013261,{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B19<>\"\",((Flat_Extra/1000)/12)*AQ19*AO19+Input!$H$34*V19*AP19,\"\")","v":0},90.207744899999994,163.47082987187025,100000,{"$f":"IF(B19<>\"\",IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B19<>\"\",B19<=Term-3),MIN(AU19,Charges!$H$11),0)","v":100000},{"$f":"IF(C19=1,MIN(AV19,AW19),IF(AV19=0,0,MIN(AW19-AY18,IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$I$100,5)/Mode,0))))*(B19<=Term-3)","v":0},0,{"$f":"IF(B19<>\"\",IF(BH19>0,IF(AH20<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,MIN(IF(MOD(C19,12)=0,VLOOKUP(B19,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM19,AH19),AH19-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C19<60,0,IF(MOD(C19,12)=0,(BC19<60)*SUM(INDIRECT($BF$7&(C19+11)&\":\"&$BF$7&C18))+(BC19>=60)*SUMPRODUCT($BD$12:BD19,$BE$12:$BE19),0))","v":0},1000000,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,IF(MOD(C19,12)=0,VLOOKUP(B19,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},90218.218600014108,0,null,7,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B19<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B19<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B19<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B19<=Charges!$C$88),0)","v":0},{"$f":"IF(B19<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B19<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW19*BY19*Input!$H$35+BX19*BZ19*Input!$H$36","v":0},0,{"$f":"CB19*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F19*Charges!$F$51+CM18+IF(MOD(C19-1,12)=0,CN18,0)-BE18,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C19-1,12)=0,H19*D19,CN18),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG19-(B19>PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH19-(B19<=PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"CI19*Charges!$C$22/12","v":0},0,0,{"$f":"CJ19-CL19-(B19<=PPT)*AF19*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C19=\"\",MOD(C19-1,12)=0,B19>PPT),0%,100%/12+CO18),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B19>PPT),0%,100%-CO19)","v":0},{"$f":"IF(B19>=Charges!$B$68,IF(MOD(C19,12)=0,(Loyalty_Bonus+Charges!$C$69*(B19-11))*AH19,0),0)","v":0},90218.218600014108,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,9,0,100000,0,0,{"$f":"IF(AND(B20<>\"\", B20<=10),VLOOKUP(B20,Charges!$C$40:$F$50, 4, 0), IF(AND(B20<>\"\", B20 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D20*H20+F20*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B20=1,0,IF(B20<>\"\",(M20+N20)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G20), 0.5*Term*aprem)*(1+Indexation*(B20-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B20, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B20<>\"\",B20<=Term),IF(C20<61,Charges!$C$31,W19*(1+(B20<>B19)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,R20+CR19-BB19),\"\")","v":90218.218600014108},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,IF(C20=Input!$O$18,Input!$O$19,R20+CR19-Z20-BE19)),\"\")","v":89249.256716780772},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,CI20+CJ20,AB20*(1+Charges!$D$11)),0)","v":89823.489121791965},{"$f":"IF(Input!$W$55=1,CK20+CL20,( 1-(1-CW20)^(1/12))*(AC20))","v":86.537923295175631},{"$f":"AC20*Charges!$D$28/12","v":101.05142526201597},15.576826193131613,102.11474948830724,{"$f":"IF(Input!$W$55=1,CM20+CN20,MAX(AC20-AG20,0))","v":89721.37437230366},1000000,{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5383.2824623382194,84338.091909965442,{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B20<>\"\",((Flat_Extra/1000)/12)*AQ20*AO20+Input!$H$34*V20*AP20,\"\")","v":0},90.207744899999994,163.3845710931316,100000,{"$f":"IF(B20<>\"\",IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B20<>\"\",B20<=Term-3),MIN(AU20,Charges!$H$11),0)","v":100000},{"$f":"IF(C20=1,MIN(AV20,AW20),IF(AV20=0,0,MIN(AW20-AY19,IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$I$100,5)/Mode,0))))*(B20<=Term-3)","v":0},0,{"$f":"IF(B20<>\"\",IF(BH20>0,IF(AH21<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,MIN(IF(MOD(C20,12)=0,VLOOKUP(B20,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM20,AH20),AH20-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C20<60,0,IF(MOD(C20,12)=0,(BC20<60)*SUM(INDIRECT($BF$7&(C20+11)&\":\"&$BF$7&C19))+(BC20>=60)*SUMPRODUCT($BD$12:BD20,$BE$12:$BE20),0))","v":0},1000000,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,IF(MOD(C20,12)=0,VLOOKUP(B20,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89721.37437230366,0,null,8,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B20<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B20<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B20<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B20<=Charges!$C$88),0)","v":0},{"$f":"IF(B20<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B20<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW20*BY20*Input!$H$35+BX20*BZ20*Input!$H$36","v":0},0,{"$f":"CB20*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F20*Charges!$F$51+CM19+IF(MOD(C20-1,12)=0,CN19,0)-BE19,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C20-1,12)=0,H20*D20,CN19),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG20-(B20>PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH20-(B20<=PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"CI20*Charges!$C$22/12","v":0},0,0,{"$f":"CJ20-CL20-(B20<=PPT)*AF20*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C20=\"\",MOD(C20-1,12)=0,B20>PPT),0%,100%/12+CO19),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B20>PPT),0%,100%-CO20)","v":0},{"$f":"IF(B20>=Charges!$B$68,IF(MOD(C20,12)=0,(Loyalty_Bonus+Charges!$C$69*(B20-11))*AH20,0),0)","v":0},89721.37437230366,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,10,0,100000,0,0,{"$f":"IF(AND(B21<>\"\", B21<=10),VLOOKUP(B21,Charges!$C$40:$F$50, 4, 0), IF(AND(B21<>\"\", B21 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D21*H21+F21*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B21=1,0,IF(B21<>\"\",(M21+N21)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G21), 0.5*Term*aprem)*(1+Indexation*(B21-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B21, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B21<>\"\",B21<=Term),IF(C21<61,Charges!$C$31,W20*(1+(B21<>B20)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,R21+CR20-BB20),\"\")","v":89721.37437230366},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,IF(C21=Input!$O$18,Input!$O$19,R21+CR20-Z21-BE20)),\"\")","v":88752.412489070324},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,CI21+CJ21,AB21*(1+Charges!$D$11)),0)","v":89323.448183360451},{"$f":"IF(Input!$W$55=1,CK21+CL21,( 1-(1-CW21)^(1/12))*(AC21))","v":86.056172866668447},{"$f":"AC21*Charges!$D$28/12","v":100.4888792062805},15.490111116000319,101.54628398266877,{"$f":"IF(Input!$W$55=1,CM21+CN21,MAX(AC21-AG21,0))","v":89221.901899377786},1000000,{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5353.3141139626669,83868.587785415119,{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B21<>\"\",((Flat_Extra/1000)/12)*AQ21*AO21+Input!$H$34*V21*AP21,\"\")","v":0},90.207744899999994,163.29785601600031,100000,{"$f":"IF(B21<>\"\",IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B21<>\"\",B21<=Term-3),MIN(AU21,Charges!$H$11),0)","v":100000},{"$f":"IF(C21=1,MIN(AV21,AW21),IF(AV21=0,0,MIN(AW21-AY20,IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$I$100,5)/Mode,0))))*(B21<=Term-3)","v":0},0,{"$f":"IF(B21<>\"\",IF(BH21>0,IF(AH22<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,MIN(IF(MOD(C21,12)=0,VLOOKUP(B21,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM21,AH21),AH21-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C21<60,0,IF(MOD(C21,12)=0,(BC21<60)*SUM(INDIRECT($BF$7&(C21+11)&\":\"&$BF$7&C20))+(BC21>=60)*SUMPRODUCT($BD$12:BD21,$BE$12:$BE21),0))","v":0},1000000,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,IF(MOD(C21,12)=0,VLOOKUP(B21,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},89221.901899377786,0,null,9,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B21<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B21<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B21<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B21<=Charges!$C$88),0)","v":0},{"$f":"IF(B21<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B21<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW21*BY21*Input!$H$35+BX21*BZ21*Input!$H$36","v":0},0,{"$f":"CB21*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F21*Charges!$F$51+CM20+IF(MOD(C21-1,12)=0,CN20,0)-BE20,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C21-1,12)=0,H21*D21,CN20),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG21-(B21>PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH21-(B21<=PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"CI21*Charges!$C$22/12","v":0},0,0,{"$f":"CJ21-CL21-(B21<=PPT)*AF21*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C21=\"\",MOD(C21-1,12)=0,B21>PPT),0%,100%/12+CO20),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B21>PPT),0%,100%-CO21)","v":0},{"$f":"IF(B21>=Charges!$B$68,IF(MOD(C21,12)=0,(Loyalty_Bonus+Charges!$C$69*(B21-11))*AH21,0),0)","v":0},89221.901899377786,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,11,0,100000,0,0,{"$f":"IF(AND(B22<>\"\", B22<=10),VLOOKUP(B22,Charges!$C$40:$F$50, 4, 0), IF(AND(B22<>\"\", B22 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D22*H22+F22*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B22=1,0,IF(B22<>\"\",(M22+N22)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G22), 0.5*Term*aprem)*(1+Indexation*(B22-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B22, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B22<>\"\",B22<=Term),IF(C22<61,Charges!$C$31,W21*(1+(B22<>B21)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,R22+CR21-BB21),\"\")","v":89221.901899377786},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,IF(C22=Input!$O$18,Input!$O$19,R22+CR21-Z22-BE21)),\"\")","v":88252.94001614445},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,CI22+CJ22,AB22*(1+Charges!$D$11)),0)","v":88820.762089504657},{"$f":"IF(Input!$W$55=1,CK22+CL22,( 1-(1-CW22)^(1/12))*(AC22))","v":85.571874037298088},{"$f":"AC22*Charges!$D$28/12","v":99.92335735069274},15.402937326713655,100.97481136401174,{"$f":"IF(Input!$W$55=1,CM22+CN22,MAX(AC22-AG22,0))","v":88719.787278140648},1000000,{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5323.187236688439,83396.600041452213,{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B22<>\"\",((Flat_Extra/1000)/12)*AQ22*AO22+Input!$H$34*V22*AP22,\"\")","v":0},90.207744899999994,163.21068222671363,100000,{"$f":"IF(B22<>\"\",IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B22<>\"\",B22<=Term-3),MIN(AU22,Charges!$H$11),0)","v":100000},{"$f":"IF(C22=1,MIN(AV22,AW22),IF(AV22=0,0,MIN(AW22-AY21,IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$I$100,5)/Mode,0))))*(B22<=Term-3)","v":0},0,{"$f":"IF(B22<>\"\",IF(BH22>0,IF(AH23<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,MIN(IF(MOD(C22,12)=0,VLOOKUP(B22,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM22,AH22),AH22-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C22<60,0,IF(MOD(C22,12)=0,(BC22<60)*SUM(INDIRECT($BF$7&(C22+11)&\":\"&$BF$7&C21))+(BC22>=60)*SUMPRODUCT($BD$12:BD22,$BE$12:$BE22),0))","v":0},1000000,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,IF(MOD(C22,12)=0,VLOOKUP(B22,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88719.787278140648,0,null,10,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B22<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B22<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B22<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B22<=Charges!$C$88),0)","v":0},{"$f":"IF(B22<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B22<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW22*BY22*Input!$H$35+BX22*BZ22*Input!$H$36","v":0},0,{"$f":"CB22*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F22*Charges!$F$51+CM21+IF(MOD(C22-1,12)=0,CN21,0)-BE21,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C22-1,12)=0,H22*D22,CN21),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG22-(B22>PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH22-(B22<=PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"CI22*Charges!$C$22/12","v":0},0,0,{"$f":"CJ22-CL22-(B22<=PPT)*AF22*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C22=\"\",MOD(C22-1,12)=0,B22>PPT),0%,100%/12+CO21),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B22>PPT),0%,100%-CO22)","v":0},{"$f":"IF(B22>=Charges!$B$68,IF(MOD(C22,12)=0,(Loyalty_Bonus+Charges!$C$69*(B22-11))*AH22,0),0)","v":0},88719.787278140648,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,12,0,100000,0,0,{"$f":"IF(AND(B23<>\"\", B23<=10),VLOOKUP(B23,Charges!$C$40:$F$50, 4, 0), IF(AND(B23<>\"\", B23 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D23*H23+F23*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B23=1,0,IF(B23<>\"\",(M23+N23)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G23), 0.5*Term*aprem)*(1+Indexation*(B23-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B23, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},501.15413833333332,{"$f":"MIN(IF(AND(B23<>\"\",B23<=Term),IF(C23<61,Charges!$C$31,W22*(1+(B23<>B22)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,968.96188323333331,{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,R23+CR22-BB22),\"\")","v":88719.787278140648},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,IF(C23=Input!$O$18,Input!$O$19,R23+CR22-Z23-BE22)),\"\")","v":87750.825394907311},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,CI23+CJ23,AB23*(1+Charges!$D$11)),0)","v":88315.416847675806},{"$f":"IF(Input!$W$55=1,CK23+CL23,( 1-(1-CW23)^(1/12))*(AC23))","v":85.085013326335599},{"$f":"AC23*Charges!$D$28/12","v":99.354843953635282},15.315302398740407,100.40031572507601,{"$f":"IF(Input!$W$55=1,CM23+CN23,MAX(AC23-AG23,0))","v":88215.016531950736},1000000,{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5292.9009919170439,82922.115540033687,{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B23<>\"\",((Flat_Extra/1000)/12)*AQ23*AO23+Input!$H$34*V23*AP23,\"\")","v":0},90.207744899999994,163.1230472987404,100000,{"$f":"IF(B23<>\"\",IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B23<>\"\",B23<=Term-3),MIN(AU23,Charges!$H$11),0)","v":100000},{"$f":"IF(C23=1,MIN(AV23,AW23),IF(AV23=0,0,MIN(AW23-AY22,IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$I$100,5)/Mode,0))))*(B23<=Term-3)","v":0},0,{"$f":"IF(B23<>\"\",IF(BH23>0,IF(AH24<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,MIN(IF(MOD(C23,12)=0,VLOOKUP(B23,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM23,AH23),AH23-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C23<60,0,IF(MOD(C23,12)=0,(BC23<60)*SUM(INDIRECT($BF$7&(C23+11)&\":\"&$BF$7&C22))+(BC23>=60)*SUMPRODUCT($BD$12:BD23,$BE$12:$BE23),0))","v":0},1000000,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,IF(MOD(C23,12)=0,VLOOKUP(B23,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},88215.016531950736,0,null,11,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B23<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B23<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B23<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B23<=Charges!$C$88),0)","v":0},{"$f":"IF(B23<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B23<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW23*BY23*Input!$H$35+BX23*BZ23*Input!$H$36","v":0},0,{"$f":"CB23*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F23*Charges!$F$51+CM22+IF(MOD(C23-1,12)=0,CN22,0)-BE22,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C23-1,12)=0,H23*D23,CN22),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG23-(B23>PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH23-(B23<=PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"CI23*Charges!$C$22/12","v":0},0,0,{"$f":"CJ23-CL23-(B23<=PPT)*AF23*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C23=\"\",MOD(C23-1,12)=0,B23>PPT),0%,100%/12+CO22),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B23>PPT),0%,100%-CO23)","v":0},{"$f":"IF(B23>=Charges!$B$68,IF(MOD(C23,12)=0,(Loyalty_Bonus+Charges!$C$69*(B23-11))*AH23,0),0)","v":0},88215.016531950736,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,2,13,100000,100000,0,100000,{"$f":"IF(AND(B24<>\"\", B24<=10),VLOOKUP(B24,Charges!$C$40:$F$50, 4, 0), IF(AND(B24<>\"\", B24 >10), 100%, 0))","v":0.96},0.96,100000,{"$f":"D24*H24+F24*Charges!$F$51","v":96000},720,95280,0,4000,4720,{"$f":"IF(B24=1,0,IF(B24<>\"\",(M24+N24)*Charges!$C$4,\"\"))","v":0},95280,{"$f":"MAX(SA, 1.05*SUM($G$12:G24), 0.5*Term*aprem)*(1+Indexation*(B24-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B24, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B24<>\"\",B24<=Term),IF(C24<61,Charges!$C$31,W23*(1+(B24<>B23)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,R24+CR23-BB23),\"\")","v":183495.01653195074},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,IF(C24=Input!$O$18,Input!$O$19,R24+CR23-Z24-BE23)),\"\")","v":182500.60063861741},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,CI24+CJ24,AB24*(1+Charges!$D$11)),0)","v":183674.81499821998},{"$f":"IF(Input!$W$55=1,CK24+CL24,( 1-(1-CW24)^(1/12))*(AC24))","v":176.95635303166273},{"$f":"AC24*Charges!$D$28/12","v":206.6341668729975},31.852143545699292,208.80849657736201,{"$f":"IF(Input!$W$55=1,CM24+CN24,MAX(AC24-AG24,0))","v":183466.00650164261},1000000,{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179466.00650164261,{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B24<>\"\",((Flat_Extra/1000)/12)*AQ24*AO24+Input!$H$34*V24*AP24,\"\")","v":0},94.090559999999996,903.54270354569928,200000,{"$f":"IF(B24<>\"\",IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B24<>\"\",B24<=Term-3),MIN(AU24,Charges!$H$11),0)","v":200000},{"$f":"IF(C24=1,MIN(AV24,AW24),IF(AV24=0,0,MIN(AW24-AY23,IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$I$100,5)/Mode,0))))*(B24<=Term-3)","v":0},0,{"$f":"IF(B24<>\"\",IF(BH24>0,IF(AH25<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,MIN(IF(MOD(C24,12)=0,VLOOKUP(B24,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM24,AH24),AH24-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C24<60,0,IF(MOD(C24,12)=0,(BC24<60)*SUM(INDIRECT($BF$7&(C24+11)&\":\"&$BF$7&C23))+(BC24>=60)*SUMPRODUCT($BD$12:BD24,$BE$12:$BE24),0))","v":0},1000000,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,IF(MOD(C24,12)=0,VLOOKUP(B24,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183466.00650164261,-100000,null,12,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B24<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B24<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B24<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B24<=Charges!$C$88),0)","v":0},{"$f":"IF(B24<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B24<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW24*BY24*Input!$H$35+BX24*BZ24*Input!$H$36","v":0},0,{"$f":"CB24*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F24*Charges!$F$51+CM23+IF(MOD(C24-1,12)=0,CN23,0)-BE23,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C24-1,12)=0,H24*D24,CN23),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG24-(B24>PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH24-(B24<=PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"CI24*Charges!$C$22/12","v":0},0,0,{"$f":"CJ24-CL24-(B24<=PPT)*AF24*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C24=\"\",MOD(C24-1,12)=0,B24>PPT),0%,100%/12+CO23),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B24>PPT),0%,100%-CO24)","v":0},{"$f":"IF(B24>=Charges!$B$68,IF(MOD(C24,12)=0,(Loyalty_Bonus+Charges!$C$69*(B24-11))*AH24,0),0)","v":0},183466.00650164261,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,14,0,100000,0,0,{"$f":"IF(AND(B25<>\"\", B25<=10),VLOOKUP(B25,Charges!$C$40:$F$50, 4, 0), IF(AND(B25<>\"\", B25 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D25*H25+F25*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B25=1,0,IF(B25<>\"\",(M25+N25)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G25), 0.5*Term*aprem)*(1+Indexation*(B25-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B25, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B25<>\"\",B25<=Term),IF(C25<61,Charges!$C$31,W24*(1+(B25<>B24)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,R25+CR24-BB24),\"\")","v":183466.00650164261},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,IF(C25=Input!$O$18,Input!$O$19,R25+CR24-Z25-BE24)),\"\")","v":182471.59060830929},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,CI25+CJ25,AB25*(1+Charges!$D$11)),0)","v":183645.61831650336},{"$f":"IF(Input!$W$55=1,CK25+CL25,( 1-(1-CW25)^(1/12))*(AC25))","v":176.92822430689853},{"$f":"AC25*Charges!$D$28/12","v":206.60132060606625},31.847080375241735,208.77530468214027,{"$f":"IF(Input!$W$55=1,CM25+CN25,MAX(AC25-AG25,0))","v":183436.84301182121},1000000,{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179436.84301182121,{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B25<>\"\",((Flat_Extra/1000)/12)*AQ25*AO25+Input!$H$34*V25*AP25,\"\")","v":0},94.090559999999996,183.53764037524172,200000,{"$f":"IF(B25<>\"\",IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B25<>\"\",B25<=Term-3),MIN(AU25,Charges!$H$11),0)","v":200000},{"$f":"IF(C25=1,MIN(AV25,AW25),IF(AV25=0,0,MIN(AW25-AY24,IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$I$100,5)/Mode,0))))*(B25<=Term-3)","v":0},0,{"$f":"IF(B25<>\"\",IF(BH25>0,IF(AH26<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,MIN(IF(MOD(C25,12)=0,VLOOKUP(B25,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM25,AH25),AH25-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C25<60,0,IF(MOD(C25,12)=0,(BC25<60)*SUM(INDIRECT($BF$7&(C25+11)&\":\"&$BF$7&C24))+(BC25>=60)*SUMPRODUCT($BD$12:BD25,$BE$12:$BE25),0))","v":0},1000000,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,IF(MOD(C25,12)=0,VLOOKUP(B25,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183436.84301182121,0,null,13,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B25<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B25<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B25<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B25<=Charges!$C$88),0)","v":0},{"$f":"IF(B25<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B25<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW25*BY25*Input!$H$35+BX25*BZ25*Input!$H$36","v":0},0,{"$f":"CB25*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F25*Charges!$F$51+CM24+IF(MOD(C25-1,12)=0,CN24,0)-BE24,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C25-1,12)=0,H25*D25,CN24),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG25-(B25>PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH25-(B25<=PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"CI25*Charges!$C$22/12","v":0},0,0,{"$f":"CJ25-CL25-(B25<=PPT)*AF25*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C25=\"\",MOD(C25-1,12)=0,B25>PPT),0%,100%/12+CO24),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B25>PPT),0%,100%-CO25)","v":0},{"$f":"IF(B25>=Charges!$B$68,IF(MOD(C25,12)=0,(Loyalty_Bonus+Charges!$C$69*(B25-11))*AH25,0),0)","v":0},183436.84301182121,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,15,0,100000,0,0,{"$f":"IF(AND(B26<>\"\", B26<=10),VLOOKUP(B26,Charges!$C$40:$F$50, 4, 0), IF(AND(B26<>\"\", B26 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D26*H26+F26*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B26=1,0,IF(B26<>\"\",(M26+N26)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G26), 0.5*Term*aprem)*(1+Indexation*(B26-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B26, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B26<>\"\",B26<=Term),IF(C26<61,Charges!$C$31,W25*(1+(B26<>B25)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,R26+CR25-BB25),\"\")","v":183436.84301182121},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,IF(C26=Input!$O$18,Input!$O$19,R26+CR25-Z26-BE25)),\"\")","v":182442.42711848789},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,CI26+CJ26,AB26*(1+Charges!$D$11)),0)","v":183616.26718791036},{"$f":"IF(Input!$W$55=1,CK26+CL26,( 1-(1-CW26)^(1/12))*(AC26))","v":176.89994678461966},{"$f":"AC26*Charges!$D$28/12","v":206.56830058639915},31.841990421231536,208.7419372058512,{"$f":"IF(Input!$W$55=1,CM26+CN26,MAX(AC26-AG26,0))","v":183407.52525070449},1000000,{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179407.52525070449,{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B26<>\"\",((Flat_Extra/1000)/12)*AQ26*AO26+Input!$H$34*V26*AP26,\"\")","v":0},94.090559999999996,183.53255042123152,200000,{"$f":"IF(B26<>\"\",IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B26<>\"\",B26<=Term-3),MIN(AU26,Charges!$H$11),0)","v":200000},{"$f":"IF(C26=1,MIN(AV26,AW26),IF(AV26=0,0,MIN(AW26-AY25,IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$I$100,5)/Mode,0))))*(B26<=Term-3)","v":0},0,{"$f":"IF(B26<>\"\",IF(BH26>0,IF(AH27<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,MIN(IF(MOD(C26,12)=0,VLOOKUP(B26,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM26,AH26),AH26-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C26<60,0,IF(MOD(C26,12)=0,(BC26<60)*SUM(INDIRECT($BF$7&(C26+11)&\":\"&$BF$7&C25))+(BC26>=60)*SUMPRODUCT($BD$12:BD26,$BE$12:$BE26),0))","v":0},1000000,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,IF(MOD(C26,12)=0,VLOOKUP(B26,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183407.52525070449,0,null,14,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B26<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B26<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B26<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B26<=Charges!$C$88),0)","v":0},{"$f":"IF(B26<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B26<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW26*BY26*Input!$H$35+BX26*BZ26*Input!$H$36","v":0},0,{"$f":"CB26*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F26*Charges!$F$51+CM25+IF(MOD(C26-1,12)=0,CN25,0)-BE25,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C26-1,12)=0,H26*D26,CN25),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG26-(B26>PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH26-(B26<=PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"CI26*Charges!$C$22/12","v":0},0,0,{"$f":"CJ26-CL26-(B26<=PPT)*AF26*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C26=\"\",MOD(C26-1,12)=0,B26>PPT),0%,100%/12+CO25),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B26>PPT),0%,100%-CO26)","v":0},{"$f":"IF(B26>=Charges!$B$68,IF(MOD(C26,12)=0,(Loyalty_Bonus+Charges!$C$69*(B26-11))*AH26,0),0)","v":0},183407.52525070449,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,16,0,100000,0,0,{"$f":"IF(AND(B27<>\"\", B27<=10),VLOOKUP(B27,Charges!$C$40:$F$50, 4, 0), IF(AND(B27<>\"\", B27 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D27*H27+F27*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B27=1,0,IF(B27<>\"\",(M27+N27)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G27), 0.5*Term*aprem)*(1+Indexation*(B27-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B27, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B27<>\"\",B27<=Term),IF(C27<61,Charges!$C$31,W26*(1+(B27<>B26)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,R27+CR26-BB26),\"\")","v":183407.52525070449},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,IF(C27=Input!$O$18,Input!$O$19,R27+CR26-Z27-BE26)),\"\")","v":182413.10935737117},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,CI27+CJ27,AB27*(1+Charges!$D$11)),0)","v":183586.76079543584},{"$f":"IF(Input!$W$55=1,CK27+CL27,( 1-(1-CW27)^(1/12))*(AC27))","v":176.87151967770538},{"$f":"AC27*Charges!$D$28/12","v":206.53510589486532},31.836873541986968,208.70839321969234,{"$f":"IF(Input!$W$55=1,CM27+CN27,MAX(AC27-AG27,0))","v":183378.05240221616},1000000,{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179378.05240221616,{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B27<>\"\",((Flat_Extra/1000)/12)*AQ27*AO27+Input!$H$34*V27*AP27,\"\")","v":0},94.090559999999996,183.52743354198697,200000,{"$f":"IF(B27<>\"\",IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B27<>\"\",B27<=Term-3),MIN(AU27,Charges!$H$11),0)","v":200000},{"$f":"IF(C27=1,MIN(AV27,AW27),IF(AV27=0,0,MIN(AW27-AY26,IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$I$100,5)/Mode,0))))*(B27<=Term-3)","v":0},0,{"$f":"IF(B27<>\"\",IF(BH27>0,IF(AH28<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,MIN(IF(MOD(C27,12)=0,VLOOKUP(B27,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM27,AH27),AH27-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C27<60,0,IF(MOD(C27,12)=0,(BC27<60)*SUM(INDIRECT($BF$7&(C27+11)&\":\"&$BF$7&C26))+(BC27>=60)*SUMPRODUCT($BD$12:BD27,$BE$12:$BE27),0))","v":0},1000000,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,IF(MOD(C27,12)=0,VLOOKUP(B27,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183378.05240221616,0,null,15,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B27<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B27<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B27<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B27<=Charges!$C$88),0)","v":0},{"$f":"IF(B27<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B27<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW27*BY27*Input!$H$35+BX27*BZ27*Input!$H$36","v":0},0,{"$f":"CB27*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F27*Charges!$F$51+CM26+IF(MOD(C27-1,12)=0,CN26,0)-BE26,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C27-1,12)=0,H27*D27,CN26),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG27-(B27>PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH27-(B27<=PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"CI27*Charges!$C$22/12","v":0},0,0,{"$f":"CJ27-CL27-(B27<=PPT)*AF27*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C27=\"\",MOD(C27-1,12)=0,B27>PPT),0%,100%/12+CO26),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B27>PPT),0%,100%-CO27)","v":0},{"$f":"IF(B27>=Charges!$B$68,IF(MOD(C27,12)=0,(Loyalty_Bonus+Charges!$C$69*(B27-11))*AH27,0),0)","v":0},183378.05240221616,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,17,0,100000,0,0,{"$f":"IF(AND(B28<>\"\", B28<=10),VLOOKUP(B28,Charges!$C$40:$F$50, 4, 0), IF(AND(B28<>\"\", B28 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D28*H28+F28*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B28=1,0,IF(B28<>\"\",(M28+N28)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G28), 0.5*Term*aprem)*(1+Indexation*(B28-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B28, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B28<>\"\",B28<=Term),IF(C28<61,Charges!$C$31,W27*(1+(B28<>B27)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,R28+CR27-BB27),\"\")","v":183378.05240221616},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,IF(C28=Input!$O$18,Input!$O$19,R28+CR27-Z28-BE27)),\"\")","v":182383.63650888283},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,CI28+CJ28,AB28*(1+Charges!$D$11)),0)","v":183557.09831775291},{"$f":"IF(Input!$W$55=1,CK28+CL28,( 1-(1-CW28)^(1/12))*(AC28))","v":176.84294219487137},{"$f":"AC28*Charges!$D$28/12","v":206.50173560747203},31.831729595076844,208.67467178994821,{"$f":"IF(Input!$W$55=1,CM28+CN28,MAX(AC28-AG28,0))","v":183348.42364596296},1000000,{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179348.42364596296,{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B28<>\"\",((Flat_Extra/1000)/12)*AQ28*AO28+Input!$H$34*V28*AP28,\"\")","v":0},94.090559999999996,183.52228959507681,200000,{"$f":"IF(B28<>\"\",IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B28<>\"\",B28<=Term-3),MIN(AU28,Charges!$H$11),0)","v":200000},{"$f":"IF(C28=1,MIN(AV28,AW28),IF(AV28=0,0,MIN(AW28-AY27,IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$I$100,5)/Mode,0))))*(B28<=Term-3)","v":0},0,{"$f":"IF(B28<>\"\",IF(BH28>0,IF(AH29<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,MIN(IF(MOD(C28,12)=0,VLOOKUP(B28,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM28,AH28),AH28-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C28<60,0,IF(MOD(C28,12)=0,(BC28<60)*SUM(INDIRECT($BF$7&(C28+11)&\":\"&$BF$7&C27))+(BC28>=60)*SUMPRODUCT($BD$12:BD28,$BE$12:$BE28),0))","v":0},1000000,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,IF(MOD(C28,12)=0,VLOOKUP(B28,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183348.42364596296,0,null,16,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B28<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B28<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B28<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B28<=Charges!$C$88),0)","v":0},{"$f":"IF(B28<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B28<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW28*BY28*Input!$H$35+BX28*BZ28*Input!$H$36","v":0},0,{"$f":"CB28*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F28*Charges!$F$51+CM27+IF(MOD(C28-1,12)=0,CN27,0)-BE27,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C28-1,12)=0,H28*D28,CN27),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG28-(B28>PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH28-(B28<=PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"CI28*Charges!$C$22/12","v":0},0,0,{"$f":"CJ28-CL28-(B28<=PPT)*AF28*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C28=\"\",MOD(C28-1,12)=0,B28>PPT),0%,100%/12+CO27),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B28>PPT),0%,100%-CO28)","v":0},{"$f":"IF(B28>=Charges!$B$68,IF(MOD(C28,12)=0,(Loyalty_Bonus+Charges!$C$69*(B28-11))*AH28,0),0)","v":0},183348.42364596296,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,18,0,100000,0,0,{"$f":"IF(AND(B29<>\"\", B29<=10),VLOOKUP(B29,Charges!$C$40:$F$50, 4, 0), IF(AND(B29<>\"\", B29 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D29*H29+F29*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B29=1,0,IF(B29<>\"\",(M29+N29)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G29), 0.5*Term*aprem)*(1+Indexation*(B29-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B29, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B29<>\"\",B29<=Term),IF(C29<61,Charges!$C$31,W28*(1+(B29<>B28)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,R29+CR28-BB28),\"\")","v":183348.42364596296},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,IF(C29=Input!$O$18,Input!$O$19,R29+CR28-Z29-BE28)),\"\")","v":182354.00775262964},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,CI29+CJ29,AB29*(1+Charges!$D$11)),0)","v":183527.27892918987},{"$f":"IF(Input!$W$55=1,CK29+CL29,( 1-(1-CW29)^(1/12))*(AC29))","v":176.8142135406473},{"$f":"AC29*Charges!$D$28/12","v":206.46818879533859},31.826558437316514,208.64077197796382,{"$f":"IF(Input!$W$55=1,CM29+CN29,MAX(AC29-AG29,0))","v":183318.63815721191},1000000,{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179318.63815721191,{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B29<>\"\",((Flat_Extra/1000)/12)*AQ29*AO29+Input!$H$34*V29*AP29,\"\")","v":0},94.090559999999996,183.51711843731653,200000,{"$f":"IF(B29<>\"\",IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B29<>\"\",B29<=Term-3),MIN(AU29,Charges!$H$11),0)","v":200000},{"$f":"IF(C29=1,MIN(AV29,AW29),IF(AV29=0,0,MIN(AW29-AY28,IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$I$100,5)/Mode,0))))*(B29<=Term-3)","v":0},0,{"$f":"IF(B29<>\"\",IF(BH29>0,IF(AH30<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,MIN(IF(MOD(C29,12)=0,VLOOKUP(B29,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM29,AH29),AH29-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C29<60,0,IF(MOD(C29,12)=0,(BC29<60)*SUM(INDIRECT($BF$7&(C29+11)&\":\"&$BF$7&C28))+(BC29>=60)*SUMPRODUCT($BD$12:BD29,$BE$12:$BE29),0))","v":0},1000000,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,IF(MOD(C29,12)=0,VLOOKUP(B29,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183318.63815721191,0,null,17,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B29<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B29<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B29<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B29<=Charges!$C$88),0)","v":0},{"$f":"IF(B29<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B29<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW29*BY29*Input!$H$35+BX29*BZ29*Input!$H$36","v":0},0,{"$f":"CB29*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F29*Charges!$F$51+CM28+IF(MOD(C29-1,12)=0,CN28,0)-BE28,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C29-1,12)=0,H29*D29,CN28),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG29-(B29>PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH29-(B29<=PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"CI29*Charges!$C$22/12","v":0},0,0,{"$f":"CJ29-CL29-(B29<=PPT)*AF29*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C29=\"\",MOD(C29-1,12)=0,B29>PPT),0%,100%/12+CO28),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B29>PPT),0%,100%-CO29)","v":0},{"$f":"IF(B29>=Charges!$B$68,IF(MOD(C29,12)=0,(Loyalty_Bonus+Charges!$C$69*(B29-11))*AH29,0),0)","v":0},183318.63815721191,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,19,0,100000,0,0,{"$f":"IF(AND(B30<>\"\", B30<=10),VLOOKUP(B30,Charges!$C$40:$F$50, 4, 0), IF(AND(B30<>\"\", B30 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D30*H30+F30*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B30=1,0,IF(B30<>\"\",(M30+N30)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G30), 0.5*Term*aprem)*(1+Indexation*(B30-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B30, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B30<>\"\",B30<=Term),IF(C30<61,Charges!$C$31,W29*(1+(B30<>B29)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,R30+CR29-BB29),\"\")","v":183318.63815721191},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,IF(C30=Input!$O$18,Input!$O$19,R30+CR29-Z30-BE29)),\"\")","v":182324.22226387859},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,CI30+CJ30,AB30*(1+Charges!$D$11)),0)","v":183497.30179970735},{"$f":"IF(Input!$W$55=1,CK30+CL30,( 1-(1-CW30)^(1/12))*(AC30))","v":176.78533291535507},{"$f":"AC30*Charges!$D$28/12","v":206.43446452467074},31.821359924763911,208.60669284011897,{"$f":"IF(Input!$W$55=1,CM30+CN30,MAX(AC30-AG30,0))","v":183288.69510686724},1000000,{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179288.69510686724,{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B30<>\"\",((Flat_Extra/1000)/12)*AQ30*AO30+Input!$H$34*V30*AP30,\"\")","v":0},94.090559999999996,183.5119199247639,200000,{"$f":"IF(B30<>\"\",IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B30<>\"\",B30<=Term-3),MIN(AU30,Charges!$H$11),0)","v":200000},{"$f":"IF(C30=1,MIN(AV30,AW30),IF(AV30=0,0,MIN(AW30-AY29,IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$I$100,5)/Mode,0))))*(B30<=Term-3)","v":0},0,{"$f":"IF(B30<>\"\",IF(BH30>0,IF(AH31<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,MIN(IF(MOD(C30,12)=0,VLOOKUP(B30,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM30,AH30),AH30-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C30<60,0,IF(MOD(C30,12)=0,(BC30<60)*SUM(INDIRECT($BF$7&(C30+11)&\":\"&$BF$7&C29))+(BC30>=60)*SUMPRODUCT($BD$12:BD30,$BE$12:$BE30),0))","v":0},1000000,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,IF(MOD(C30,12)=0,VLOOKUP(B30,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183288.69510686724,0,null,18,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B30<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B30<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B30<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B30<=Charges!$C$88),0)","v":0},{"$f":"IF(B30<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B30<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW30*BY30*Input!$H$35+BX30*BZ30*Input!$H$36","v":0},0,{"$f":"CB30*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F30*Charges!$F$51+CM29+IF(MOD(C30-1,12)=0,CN29,0)-BE29,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C30-1,12)=0,H30*D30,CN29),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG30-(B30>PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH30-(B30<=PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"CI30*Charges!$C$22/12","v":0},0,0,{"$f":"CJ30-CL30-(B30<=PPT)*AF30*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C30=\"\",MOD(C30-1,12)=0,B30>PPT),0%,100%/12+CO29),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B30>PPT),0%,100%-CO30)","v":0},{"$f":"IF(B30>=Charges!$B$68,IF(MOD(C30,12)=0,(Loyalty_Bonus+Charges!$C$69*(B30-11))*AH30,0),0)","v":0},183288.69510686724,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,20,0,100000,0,0,{"$f":"IF(AND(B31<>\"\", B31<=10),VLOOKUP(B31,Charges!$C$40:$F$50, 4, 0), IF(AND(B31<>\"\", B31 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D31*H31+F31*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B31=1,0,IF(B31<>\"\",(M31+N31)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G31), 0.5*Term*aprem)*(1+Indexation*(B31-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B31, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B31<>\"\",B31<=Term),IF(C31<61,Charges!$C$31,W30*(1+(B31<>B30)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,R31+CR30-BB30),\"\")","v":183288.69510686724},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,IF(C31=Input!$O$18,Input!$O$19,R31+CR30-Z31-BE30)),\"\")","v":182294.27921353391},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,CI31+CJ31,AB31*(1+Charges!$D$11)),0)","v":183467.16609487517},{"$f":"IF(Input!$W$55=1,CK31+CL31,( 1-(1-CW31)^(1/12))*(AC31))","v":176.75629951508628},{"$f":"AC31*Charges!$D$28/12","v":206.40056185673458},31.816133912715529,208.5724334278018,{"$f":"IF(Input!$W$55=1,CM31+CN31,MAX(AC31-AG31,0))","v":183258.59366144738},1000000,{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179258.59366144738,{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B31<>\"\",((Flat_Extra/1000)/12)*AQ31*AO31+Input!$H$34*V31*AP31,\"\")","v":0},94.090559999999996,183.50669391271552,200000,{"$f":"IF(B31<>\"\",IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B31<>\"\",B31<=Term-3),MIN(AU31,Charges!$H$11),0)","v":200000},{"$f":"IF(C31=1,MIN(AV31,AW31),IF(AV31=0,0,MIN(AW31-AY30,IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$I$100,5)/Mode,0))))*(B31<=Term-3)","v":0},0,{"$f":"IF(B31<>\"\",IF(BH31>0,IF(AH32<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,MIN(IF(MOD(C31,12)=0,VLOOKUP(B31,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM31,AH31),AH31-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C31<60,0,IF(MOD(C31,12)=0,(BC31<60)*SUM(INDIRECT($BF$7&(C31+11)&\":\"&$BF$7&C30))+(BC31>=60)*SUMPRODUCT($BD$12:BD31,$BE$12:$BE31),0))","v":0},1000000,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,IF(MOD(C31,12)=0,VLOOKUP(B31,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183258.59366144738,0,null,19,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B31<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B31<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B31<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B31<=Charges!$C$88),0)","v":0},{"$f":"IF(B31<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B31<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW31*BY31*Input!$H$35+BX31*BZ31*Input!$H$36","v":0},0,{"$f":"CB31*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F31*Charges!$F$51+CM30+IF(MOD(C31-1,12)=0,CN30,0)-BE30,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C31-1,12)=0,H31*D31,CN30),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG31-(B31>PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH31-(B31<=PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"CI31*Charges!$C$22/12","v":0},0,0,{"$f":"CJ31-CL31-(B31<=PPT)*AF31*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C31=\"\",MOD(C31-1,12)=0,B31>PPT),0%,100%/12+CO30),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B31>PPT),0%,100%-CO31)","v":0},{"$f":"IF(B31>=Charges!$B$68,IF(MOD(C31,12)=0,(Loyalty_Bonus+Charges!$C$69*(B31-11))*AH31,0),0)","v":0},183258.59366144738,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,21,0,100000,0,0,{"$f":"IF(AND(B32<>\"\", B32<=10),VLOOKUP(B32,Charges!$C$40:$F$50, 4, 0), IF(AND(B32<>\"\", B32 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D32*H32+F32*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B32=1,0,IF(B32<>\"\",(M32+N32)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G32), 0.5*Term*aprem)*(1+Indexation*(B32-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B32, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B32<>\"\",B32<=Term),IF(C32<61,Charges!$C$31,W31*(1+(B32<>B31)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,R32+CR31-BB31),\"\")","v":183258.59366144738},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,IF(C32=Input!$O$18,Input!$O$19,R32+CR31-Z32-BE31)),\"\")","v":182264.17776811405},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,CI32+CJ32,AB32*(1+Charges!$D$11)),0)","v":183436.8709758491},{"$f":"IF(Input!$W$55=1,CK32+CL32,( 1-(1-CW32)^(1/12))*(AC32))","v":176.72711253167995},{"$f":"AC32*Charges!$D$28/12","v":206.36647984783022},31.81088025570239,208.53799278738234,{"$f":"IF(Input!$W$55=1,CM32+CN32,MAX(AC32-AG32,0))","v":183228.33298306173},1000000,{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179228.33298306173,{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B32<>\"\",((Flat_Extra/1000)/12)*AQ32*AO32+Input!$H$34*V32*AP32,\"\")","v":0},94.090559999999996,183.50144025570239,200000,{"$f":"IF(B32<>\"\",IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B32<>\"\",B32<=Term-3),MIN(AU32,Charges!$H$11),0)","v":200000},{"$f":"IF(C32=1,MIN(AV32,AW32),IF(AV32=0,0,MIN(AW32-AY31,IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$I$100,5)/Mode,0))))*(B32<=Term-3)","v":0},0,{"$f":"IF(B32<>\"\",IF(BH32>0,IF(AH33<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,MIN(IF(MOD(C32,12)=0,VLOOKUP(B32,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM32,AH32),AH32-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C32<60,0,IF(MOD(C32,12)=0,(BC32<60)*SUM(INDIRECT($BF$7&(C32+11)&\":\"&$BF$7&C31))+(BC32>=60)*SUMPRODUCT($BD$12:BD32,$BE$12:$BE32),0))","v":0},1000000,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,IF(MOD(C32,12)=0,VLOOKUP(B32,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183228.33298306173,0,null,20,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B32<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B32<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B32<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B32<=Charges!$C$88),0)","v":0},{"$f":"IF(B32<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B32<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW32*BY32*Input!$H$35+BX32*BZ32*Input!$H$36","v":0},0,{"$f":"CB32*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F32*Charges!$F$51+CM31+IF(MOD(C32-1,12)=0,CN31,0)-BE31,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C32-1,12)=0,H32*D32,CN31),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG32-(B32>PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH32-(B32<=PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"CI32*Charges!$C$22/12","v":0},0,0,{"$f":"CJ32-CL32-(B32<=PPT)*AF32*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C32=\"\",MOD(C32-1,12)=0,B32>PPT),0%,100%/12+CO31),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B32>PPT),0%,100%-CO32)","v":0},{"$f":"IF(B32>=Charges!$B$68,IF(MOD(C32,12)=0,(Loyalty_Bonus+Charges!$C$69*(B32-11))*AH32,0),0)","v":0},183228.33298306173,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,22,0,100000,0,0,{"$f":"IF(AND(B33<>\"\", B33<=10),VLOOKUP(B33,Charges!$C$40:$F$50, 4, 0), IF(AND(B33<>\"\", B33 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D33*H33+F33*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B33=1,0,IF(B33<>\"\",(M33+N33)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G33), 0.5*Term*aprem)*(1+Indexation*(B33-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B33, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B33<>\"\",B33<=Term),IF(C33<61,Charges!$C$31,W32*(1+(B33<>B32)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,R33+CR32-BB32),\"\")","v":183228.33298306173},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,IF(C33=Input!$O$18,Input!$O$19,R33+CR32-Z33-BE32)),\"\")","v":182233.91708972841},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,CI33+CJ33,AB33*(1+Charges!$D$11)),0)","v":183406.41559934759},{"$f":"IF(Input!$W$55=1,CK33+CL33,( 1-(1-CW33)^(1/12))*(AC33))","v":176.69777115270011},{"$f":"AC33*Charges!$D$28/12","v":206.33221754926603},31.805598807486021,208.50336996018615,{"$f":"IF(Input!$W$55=1,CM33+CN33,MAX(AC33-AG33,0))","v":183197.91222938741},1000000,{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179197.91222938741,{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B33<>\"\",((Flat_Extra/1000)/12)*AQ33*AO33+Input!$H$34*V33*AP33,\"\")","v":0},94.090559999999996,183.49615880748601,200000,{"$f":"IF(B33<>\"\",IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B33<>\"\",B33<=Term-3),MIN(AU33,Charges!$H$11),0)","v":200000},{"$f":"IF(C33=1,MIN(AV33,AW33),IF(AV33=0,0,MIN(AW33-AY32,IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$I$100,5)/Mode,0))))*(B33<=Term-3)","v":0},0,{"$f":"IF(B33<>\"\",IF(BH33>0,IF(AH34<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,MIN(IF(MOD(C33,12)=0,VLOOKUP(B33,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM33,AH33),AH33-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C33<60,0,IF(MOD(C33,12)=0,(BC33<60)*SUM(INDIRECT($BF$7&(C33+11)&\":\"&$BF$7&C32))+(BC33>=60)*SUMPRODUCT($BD$12:BD33,$BE$12:$BE33),0))","v":0},1000000,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,IF(MOD(C33,12)=0,VLOOKUP(B33,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183197.91222938741,0,null,21,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B33<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B33<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B33<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B33<=Charges!$C$88),0)","v":0},{"$f":"IF(B33<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B33<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW33*BY33*Input!$H$35+BX33*BZ33*Input!$H$36","v":0},0,{"$f":"CB33*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F33*Charges!$F$51+CM32+IF(MOD(C33-1,12)=0,CN32,0)-BE32,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C33-1,12)=0,H33*D33,CN32),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG33-(B33>PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH33-(B33<=PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"CI33*Charges!$C$22/12","v":0},0,0,{"$f":"CJ33-CL33-(B33<=PPT)*AF33*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C33=\"\",MOD(C33-1,12)=0,B33>PPT),0%,100%/12+CO32),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B33>PPT),0%,100%-CO33)","v":0},{"$f":"IF(B33>=Charges!$B$68,IF(MOD(C33,12)=0,(Loyalty_Bonus+Charges!$C$69*(B33-11))*AH33,0),0)","v":0},183197.91222938741,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,23,0,100000,0,0,{"$f":"IF(AND(B34<>\"\", B34<=10),VLOOKUP(B34,Charges!$C$40:$F$50, 4, 0), IF(AND(B34<>\"\", B34 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D34*H34+F34*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B34=1,0,IF(B34<>\"\",(M34+N34)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G34), 0.5*Term*aprem)*(1+Indexation*(B34-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B34, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B34<>\"\",B34<=Term),IF(C34<61,Charges!$C$31,W33*(1+(B34<>B33)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,R34+CR33-BB33),\"\")","v":183197.91222938741},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,IF(C34=Input!$O$18,Input!$O$19,R34+CR33-Z34-BE33)),\"\")","v":182203.49633605409},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,CI34+CJ34,AB34*(1+Charges!$D$11)),0)","v":183375.79911762816},{"$f":"IF(Input!$W$55=1,CK34+CL34,( 1-(1-CW34)^(1/12))*(AC34))","v":176.66827456141306},{"$f":"AC34*Charges!$D$28/12","v":206.29777400733167},31.800289421054348,208.4685639824674,{"$f":"IF(Input!$W$55=1,CM34+CN34,MAX(AC34-AG34,0))","v":183167.3305536457},1000000,{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179167.3305536457,{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B34<>\"\",((Flat_Extra/1000)/12)*AQ34*AO34+Input!$H$34*V34*AP34,\"\")","v":0},94.090559999999996,183.49084942105435,200000,{"$f":"IF(B34<>\"\",IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B34<>\"\",B34<=Term-3),MIN(AU34,Charges!$H$11),0)","v":200000},{"$f":"IF(C34=1,MIN(AV34,AW34),IF(AV34=0,0,MIN(AW34-AY33,IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$I$100,5)/Mode,0))))*(B34<=Term-3)","v":0},0,{"$f":"IF(B34<>\"\",IF(BH34>0,IF(AH35<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,MIN(IF(MOD(C34,12)=0,VLOOKUP(B34,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM34,AH34),AH34-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C34<60,0,IF(MOD(C34,12)=0,(BC34<60)*SUM(INDIRECT($BF$7&(C34+11)&\":\"&$BF$7&C33))+(BC34>=60)*SUMPRODUCT($BD$12:BD34,$BE$12:$BE34),0))","v":0},1000000,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,IF(MOD(C34,12)=0,VLOOKUP(B34,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183167.3305536457,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B34<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B34<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B34<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B34<=Charges!$C$88),0)","v":0},{"$f":"IF(B34<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B34<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW34*BY34*Input!$H$35+BX34*BZ34*Input!$H$36","v":0},0,{"$f":"CB34*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F34*Charges!$F$51+CM33+IF(MOD(C34-1,12)=0,CN33,0)-BE33,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C34-1,12)=0,H34*D34,CN33),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG34-(B34>PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH34-(B34<=PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"CI34*Charges!$C$22/12","v":0},0,0,{"$f":"CJ34-CL34-(B34<=PPT)*AF34*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C34=\"\",MOD(C34-1,12)=0,B34>PPT),0%,100%/12+CO33),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B34>PPT),0%,100%-CO34)","v":0},{"$f":"IF(B34>=Charges!$B$68,IF(MOD(C34,12)=0,(Loyalty_Bonus+Charges!$C$69*(B34-11))*AH34,0),0)","v":0},183167.3305536457,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,24,0,100000,0,0,{"$f":"IF(AND(B35<>\"\", B35<=10),VLOOKUP(B35,Charges!$C$40:$F$50, 4, 0), IF(AND(B35<>\"\", B35 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D35*H35+F35*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B35=1,0,IF(B35<>\"\",(M35+N35)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G35), 0.5*Term*aprem)*(1+Indexation*(B35-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B35, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},522.72533333333331,{"$f":"MIN(IF(AND(B35<>\"\",B35<=Term),IF(C35<61,Charges!$C$31,W34*(1+(B35<>B34)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,994.41589333333332,{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,R35+CR34-BB34),\"\")","v":183167.3305536457},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,IF(C35=Input!$O$18,Input!$O$19,R35+CR34-Z35-BE34)),\"\")","v":182172.91466031238},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,CI35+CJ35,AB35*(1+Charges!$D$11)),0)","v":183345.02067846392},{"$f":"IF(Input!$W$55=1,CK35+CL35,( 1-(1-CW35)^(1/12))*(AC35))","v":176.63862193676462},{"$f":"AC35*Charges!$D$28/12","v":206.26314826327189},31.79495194861763,208.43357388538226,{"$f":"IF(Input!$W$55=1,CM35+CN35,MAX(AC35-AG35,0))","v":183136.58710457853},1000000,{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,179136.58710457853,{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B35<>\"\",((Flat_Extra/1000)/12)*AQ35*AO35+Input!$H$34*V35*AP35,\"\")","v":0},94.090559999999996,183.48551194861761,200000,{"$f":"IF(B35<>\"\",IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B35<>\"\",B35<=Term-3),MIN(AU35,Charges!$H$11),0)","v":200000},{"$f":"IF(C35=1,MIN(AV35,AW35),IF(AV35=0,0,MIN(AW35-AY34,IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$I$100,5)/Mode,0))))*(B35<=Term-3)","v":0},0,{"$f":"IF(B35<>\"\",IF(BH35>0,IF(AH36<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,MIN(IF(MOD(C35,12)=0,VLOOKUP(B35,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM35,AH35),AH35-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C35<60,0,IF(MOD(C35,12)=0,(BC35<60)*SUM(INDIRECT($BF$7&(C35+11)&\":\"&$BF$7&C34))+(BC35>=60)*SUMPRODUCT($BD$12:BD35,$BE$12:$BE35),0))","v":0},1000000,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,IF(MOD(C35,12)=0,VLOOKUP(B35,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},183136.58710457853,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B35<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B35<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B35<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B35<=Charges!$C$88),0)","v":0},{"$f":"IF(B35<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B35<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW35*BY35*Input!$H$35+BX35*BZ35*Input!$H$36","v":0},0,{"$f":"CB35*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F35*Charges!$F$51+CM34+IF(MOD(C35-1,12)=0,CN34,0)-BE34,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C35-1,12)=0,H35*D35,CN34),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG35-(B35>PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH35-(B35<=PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"CI35*Charges!$C$22/12","v":0},0,0,{"$f":"CJ35-CL35-(B35<=PPT)*AF35*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C35=\"\",MOD(C35-1,12)=0,B35>PPT),0%,100%/12+CO34),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B35>PPT),0%,100%-CO35)","v":0},{"$f":"IF(B35>=Charges!$B$68,IF(MOD(C35,12)=0,(Loyalty_Bonus+Charges!$C$69*(B35-11))*AH35,0),0)","v":0},183136.58710457853,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,25,100000,100000,0,100000,{"$f":"IF(AND(B36<>\"\", B36<=10),VLOOKUP(B36,Charges!$C$40:$F$50, 4, 0), IF(AND(B36<>\"\", B36 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D36*H36+F36*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B36=1,0,IF(B36<>\"\",(M36+N36)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G36), 0.5*Term*aprem)*(1+Indexation*(B36-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B36, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B36<>\"\",B36<=Term),IF(C36<61,Charges!$C$31,W35*(1+(B36<>B35)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,R36+CR35-BB35),\"\")","v":279596.5871045785},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,IF(C36=Input!$O$18,Input!$O$19,R36+CR35-Z36-BE35)),\"\")","v":278581.39710572851},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,CI36+CJ36,AB36*(1+Charges!$D$11)),0)","v":280373.79820279358},{"$f":"IF(Input!$W$55=1,CK36+CL36,( 1-(1-CW36)^(1/12))*(AC36))","v":270.11827841548404},{"$f":"AC36*Charges!$D$28/12","v":315.42052297814274},48.621290114787129,318.73956853027119,{"$f":"IF(Input!$W$55=1,CM36+CN36,MAX(AC36-AG36,0))","v":280055.05863426329},1000000,{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277055.05863426329,{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B36<>\"\",((Flat_Extra/1000)/12)*AQ36*AO36+Input!$H$34*V36*AP36,\"\")","v":0},97.25949134999999,743.48078146478713,300000,{"$f":"IF(B36<>\"\",IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B36<>\"\",B36<=Term-3),MIN(AU36,Charges!$H$11),0)","v":300000},{"$f":"IF(C36=1,MIN(AV36,AW36),IF(AV36=0,0,MIN(AW36-AY35,IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$I$100,5)/Mode,0))))*(B36<=Term-3)","v":0},0,{"$f":"IF(B36<>\"\",IF(BH36>0,IF(AH37<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,MIN(IF(MOD(C36,12)=0,VLOOKUP(B36,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM36,AH36),AH36-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C36<60,0,IF(MOD(C36,12)=0,(BC36<60)*SUM(INDIRECT($BF$7&(C36+11)&\":\"&$BF$7&C35))+(BC36>=60)*SUMPRODUCT($BD$12:BD36,$BE$12:$BE36),0))","v":0},1000000,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,IF(MOD(C36,12)=0,VLOOKUP(B36,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280055.05863426329,-100000,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B36<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B36<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B36<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B36<=Charges!$C$88),0)","v":0},{"$f":"IF(B36<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B36<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW36*BY36*Input!$H$35+BX36*BZ36*Input!$H$36","v":0},0,{"$f":"CB36*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F36*Charges!$F$51+CM35+IF(MOD(C36-1,12)=0,CN35,0)-BE35,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C36-1,12)=0,H36*D36,CN35),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG36-(B36>PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH36-(B36<=PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"CI36*Charges!$C$22/12","v":0},0,0,{"$f":"CJ36-CL36-(B36<=PPT)*AF36*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C36=\"\",MOD(C36-1,12)=0,B36>PPT),0%,100%/12+CO35),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B36>PPT),0%,100%-CO36)","v":0},{"$f":"IF(B36>=Charges!$B$68,IF(MOD(C36,12)=0,(Loyalty_Bonus+Charges!$C$69*(B36-11))*AH36,0),0)","v":0},280055.05863426329,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,26,0,100000,0,0,{"$f":"IF(AND(B37<>\"\", B37<=10),VLOOKUP(B37,Charges!$C$40:$F$50, 4, 0), IF(AND(B37<>\"\", B37 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D37*H37+F37*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B37=1,0,IF(B37<>\"\",(M37+N37)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G37), 0.5*Term*aprem)*(1+Indexation*(B37-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B37, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B37<>\"\",B37<=Term),IF(C37<61,Charges!$C$31,W36*(1+(B37<>B36)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,R37+CR36-BB36),\"\")","v":280055.05863426329},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,IF(C37=Input!$O$18,Input!$O$19,R37+CR36-Z37-BE36)),\"\")","v":279039.8686354133},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,CI37+CJ37,AB37*(1+Charges!$D$11)),0)","v":280835.21955210494},{"$f":"IF(Input!$W$55=1,CK37+CL37,( 1-(1-CW37)^(1/12))*(AC37))","v":270.56282188316561},{"$f":"AC37*Charges!$D$28/12","v":315.93962199611809},48.701307938969805,319.26412982213543,{"$f":"IF(Input!$W$55=1,CM37+CN37,MAX(AC37-AG37,0))","v":280515.9554222828},1000000,{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277515.9554222828,{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B37<>\"\",((Flat_Extra/1000)/12)*AQ37*AO37+Input!$H$34*V37*AP37,\"\")","v":0},97.25949134999999,203.5607992889698,300000,{"$f":"IF(B37<>\"\",IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B37<>\"\",B37<=Term-3),MIN(AU37,Charges!$H$11),0)","v":300000},{"$f":"IF(C37=1,MIN(AV37,AW37),IF(AV37=0,0,MIN(AW37-AY36,IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$I$100,5)/Mode,0))))*(B37<=Term-3)","v":0},0,{"$f":"IF(B37<>\"\",IF(BH37>0,IF(AH38<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,MIN(IF(MOD(C37,12)=0,VLOOKUP(B37,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM37,AH37),AH37-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C37<60,0,IF(MOD(C37,12)=0,(BC37<60)*SUM(INDIRECT($BF$7&(C37+11)&\":\"&$BF$7&C36))+(BC37>=60)*SUMPRODUCT($BD$12:BD37,$BE$12:$BE37),0))","v":0},1000000,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,IF(MOD(C37,12)=0,VLOOKUP(B37,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280515.9554222828,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B37<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B37<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B37<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B37<=Charges!$C$88),0)","v":0},{"$f":"IF(B37<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B37<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW37*BY37*Input!$H$35+BX37*BZ37*Input!$H$36","v":0},0,{"$f":"CB37*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F37*Charges!$F$51+CM36+IF(MOD(C37-1,12)=0,CN36,0)-BE36,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C37-1,12)=0,H37*D37,CN36),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG37-(B37>PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH37-(B37<=PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"CI37*Charges!$C$22/12","v":0},0,0,{"$f":"CJ37-CL37-(B37<=PPT)*AF37*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C37=\"\",MOD(C37-1,12)=0,B37>PPT),0%,100%/12+CO36),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B37>PPT),0%,100%-CO37)","v":0},{"$f":"IF(B37>=Charges!$B$68,IF(MOD(C37,12)=0,(Loyalty_Bonus+Charges!$C$69*(B37-11))*AH37,0),0)","v":0},280515.9554222828,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,27,0,100000,0,0,{"$f":"IF(AND(B38<>\"\", B38<=10),VLOOKUP(B38,Charges!$C$40:$F$50, 4, 0), IF(AND(B38<>\"\", B38 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D38*H38+F38*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B38=1,0,IF(B38<>\"\",(M38+N38)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G38), 0.5*Term*aprem)*(1+Indexation*(B38-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B38, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B38<>\"\",B38<=Term),IF(C38<61,Charges!$C$31,W37*(1+(B38<>B37)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,R38+CR37-BB37),\"\")","v":280515.9554222828},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,IF(C38=Input!$O$18,Input!$O$19,R38+CR37-Z38-BE37)),\"\")","v":279500.76542343281},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,CI38+CJ38,AB38*(1+Charges!$D$11)),0)","v":281299.08176393621},{"$f":"IF(Input!$W$55=1,CK38+CL38,( 1-(1-CW38)^(1/12))*(AC38))","v":271.00971693143697},{"$f":"AC38*Charges!$D$28/12","v":316.46146698442823},48.78174904765865,319.79146597909562,{"$f":"IF(Input!$W$55=1,CM38+CN38,MAX(AC38-AG38,0))","v":280979.29029795714},1000000,{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,277979.29029795714,{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B38<>\"\",((Flat_Extra/1000)/12)*AQ38*AO38+Input!$H$34*V38*AP38,\"\")","v":0},97.25949134999999,203.64124039765863,300000,{"$f":"IF(B38<>\"\",IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B38<>\"\",B38<=Term-3),MIN(AU38,Charges!$H$11),0)","v":300000},{"$f":"IF(C38=1,MIN(AV38,AW38),IF(AV38=0,0,MIN(AW38-AY37,IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$I$100,5)/Mode,0))))*(B38<=Term-3)","v":0},0,{"$f":"IF(B38<>\"\",IF(BH38>0,IF(AH39<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,MIN(IF(MOD(C38,12)=0,VLOOKUP(B38,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM38,AH38),AH38-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C38<60,0,IF(MOD(C38,12)=0,(BC38<60)*SUM(INDIRECT($BF$7&(C38+11)&\":\"&$BF$7&C37))+(BC38>=60)*SUMPRODUCT($BD$12:BD38,$BE$12:$BE38),0))","v":0},1000000,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,IF(MOD(C38,12)=0,VLOOKUP(B38,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},280979.29029795714,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B38<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B38<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B38<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B38<=Charges!$C$88),0)","v":0},{"$f":"IF(B38<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B38<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW38*BY38*Input!$H$35+BX38*BZ38*Input!$H$36","v":0},0,{"$f":"CB38*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F38*Charges!$F$51+CM37+IF(MOD(C38-1,12)=0,CN37,0)-BE37,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C38-1,12)=0,H38*D38,CN37),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG38-(B38>PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH38-(B38<=PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"CI38*Charges!$C$22/12","v":0},0,0,{"$f":"CJ38-CL38-(B38<=PPT)*AF38*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C38=\"\",MOD(C38-1,12)=0,B38>PPT),0%,100%/12+CO37),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B38>PPT),0%,100%-CO38)","v":0},{"$f":"IF(B38>=Charges!$B$68,IF(MOD(C38,12)=0,(Loyalty_Bonus+Charges!$C$69*(B38-11))*AH38,0),0)","v":0},280979.29029795714,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,28,0,100000,0,0,{"$f":"IF(AND(B39<>\"\", B39<=10),VLOOKUP(B39,Charges!$C$40:$F$50, 4, 0), IF(AND(B39<>\"\", B39 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D39*H39+F39*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B39=1,0,IF(B39<>\"\",(M39+N39)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G39), 0.5*Term*aprem)*(1+Indexation*(B39-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B39, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B39<>\"\",B39<=Term),IF(C39<61,Charges!$C$31,W38*(1+(B39<>B38)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,R39+CR38-BB38),\"\")","v":280979.29029795714},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,IF(C39=Input!$O$18,Input!$O$19,R39+CR38-Z39-BE38)),\"\")","v":279964.10029910714},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,CI39+CJ39,AB39*(1+Charges!$D$11)),0)","v":281765.39775015163},{"$f":"IF(Input!$W$55=1,CK39+CL39,( 1-(1-CW39)^(1/12))*(AC39))","v":271.45897599987183},{"$f":"AC39*Charges!$D$28/12","v":316.98607246892055},48.862615679976926,320.32159167984878,{"$f":"IF(Input!$W$55=1,CM39+CN39,MAX(AC39-AG39,0))","v":281445.07615847181},1000000,{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,278445.07615847181,{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B39<>\"\",((Flat_Extra/1000)/12)*AQ39*AO39+Input!$H$34*V39*AP39,\"\")","v":0},97.25949134999999,203.72210702997691,300000,{"$f":"IF(B39<>\"\",IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B39<>\"\",B39<=Term-3),MIN(AU39,Charges!$H$11),0)","v":300000},{"$f":"IF(C39=1,MIN(AV39,AW39),IF(AV39=0,0,MIN(AW39-AY38,IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$I$100,5)/Mode,0))))*(B39<=Term-3)","v":0},0,{"$f":"IF(B39<>\"\",IF(BH39>0,IF(AH40<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,MIN(IF(MOD(C39,12)=0,VLOOKUP(B39,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM39,AH39),AH39-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C39<60,0,IF(MOD(C39,12)=0,(BC39<60)*SUM(INDIRECT($BF$7&(C39+11)&\":\"&$BF$7&C38))+(BC39>=60)*SUMPRODUCT($BD$12:BD39,$BE$12:$BE39),0))","v":0},1000000,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,IF(MOD(C39,12)=0,VLOOKUP(B39,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},281445.07615847181,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B39<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B39<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B39<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B39<=Charges!$C$88),0)","v":0},{"$f":"IF(B39<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B39<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW39*BY39*Input!$H$35+BX39*BZ39*Input!$H$36","v":0},0,{"$f":"CB39*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F39*Charges!$F$51+CM38+IF(MOD(C39-1,12)=0,CN38,0)-BE38,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C39-1,12)=0,H39*D39,CN38),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG39-(B39>PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH39-(B39<=PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"CI39*Charges!$C$22/12","v":0},0,0,{"$f":"CJ39-CL39-(B39<=PPT)*AF39*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C39=\"\",MOD(C39-1,12)=0,B39>PPT),0%,100%/12+CO38),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B39>PPT),0%,100%-CO39)","v":0},{"$f":"IF(B39>=Charges!$B$68,IF(MOD(C39,12)=0,(Loyalty_Bonus+Charges!$C$69*(B39-11))*AH39,0),0)","v":0},281445.07615847181,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,29,0,100000,0,0,{"$f":"IF(AND(B40<>\"\", B40<=10),VLOOKUP(B40,Charges!$C$40:$F$50, 4, 0), IF(AND(B40<>\"\", B40 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D40*H40+F40*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B40=1,0,IF(B40<>\"\",(M40+N40)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G40), 0.5*Term*aprem)*(1+Indexation*(B40-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B40, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B40<>\"\",B40<=Term),IF(C40<61,Charges!$C$31,W39*(1+(B40<>B39)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,R40+CR39-BB39),\"\")","v":281445.07615847181},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,IF(C40=Input!$O$18,Input!$O$19,R40+CR39-Z40-BE39)),\"\")","v":280429.88615962182},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,CI40+CJ40,AB40*(1+Charges!$D$11)),0)","v":282234.18049091764},{"$f":"IF(Input!$W$55=1,CK40+CL40,( 1-(1-CW40)^(1/12))*(AC40))","v":271.91061159384776},{"$f":"AC40*Charges!$D$28/12","v":317.51345305228233},48.943910086892593,320.85452168074033,{"$f":"IF(Input!$W$55=1,CM40+CN40,MAX(AC40-AG40,0))","v":281913.3259692369},1000000,{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,278913.3259692369,{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B40<>\"\",((Flat_Extra/1000)/12)*AQ40*AO40+Input!$H$34*V40*AP40,\"\")","v":0},97.25949134999999,203.80340143689259,300000,{"$f":"IF(B40<>\"\",IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B40<>\"\",B40<=Term-3),MIN(AU40,Charges!$H$11),0)","v":300000},{"$f":"IF(C40=1,MIN(AV40,AW40),IF(AV40=0,0,MIN(AW40-AY39,IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$I$100,5)/Mode,0))))*(B40<=Term-3)","v":0},0,{"$f":"IF(B40<>\"\",IF(BH40>0,IF(AH41<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,MIN(IF(MOD(C40,12)=0,VLOOKUP(B40,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM40,AH40),AH40-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C40<60,0,IF(MOD(C40,12)=0,(BC40<60)*SUM(INDIRECT($BF$7&(C40+11)&\":\"&$BF$7&C39))+(BC40>=60)*SUMPRODUCT($BD$12:BD40,$BE$12:$BE40),0))","v":0},1000000,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,IF(MOD(C40,12)=0,VLOOKUP(B40,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},281913.3259692369,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B40<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B40<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B40<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B40<=Charges!$C$88),0)","v":0},{"$f":"IF(B40<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B40<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW40*BY40*Input!$H$35+BX40*BZ40*Input!$H$36","v":0},0,{"$f":"CB40*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F40*Charges!$F$51+CM39+IF(MOD(C40-1,12)=0,CN39,0)-BE39,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C40-1,12)=0,H40*D40,CN39),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG40-(B40>PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH40-(B40<=PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"CI40*Charges!$C$22/12","v":0},0,0,{"$f":"CJ40-CL40-(B40<=PPT)*AF40*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C40=\"\",MOD(C40-1,12)=0,B40>PPT),0%,100%/12+CO39),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B40>PPT),0%,100%-CO40)","v":0},{"$f":"IF(B40>=Charges!$B$68,IF(MOD(C40,12)=0,(Loyalty_Bonus+Charges!$C$69*(B40-11))*AH40,0),0)","v":0},281913.3259692369,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,30,0,100000,0,0,{"$f":"IF(AND(B41<>\"\", B41<=10),VLOOKUP(B41,Charges!$C$40:$F$50, 4, 0), IF(AND(B41<>\"\", B41 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D41*H41+F41*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B41=1,0,IF(B41<>\"\",(M41+N41)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G41), 0.5*Term*aprem)*(1+Indexation*(B41-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B41, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B41<>\"\",B41<=Term),IF(C41<61,Charges!$C$31,W40*(1+(B41<>B40)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,R41+CR40-BB40),\"\")","v":281913.3259692369},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,IF(C41=Input!$O$18,Input!$O$19,R41+CR40-Z41-BE40)),\"\")","v":280898.13597038691},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,CI41+CJ41,AB41*(1+Charges!$D$11)),0)","v":282705.44303506421},{"$f":"IF(Input!$W$55=1,CK41+CL41,( 1-(1-CW41)^(1/12))*(AC41))","v":272.36463628489435},{"$f":"AC41*Charges!$D$28/12","v":318.04362341444721},49.025634531280978,321.3902708161753,{"$f":"IF(Input!$W$55=1,CM41+CN41,MAX(AC41-AG41,0))","v":282384.05276424804},1000000,{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,279384.05276424804,{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B41<>\"\",((Flat_Extra/1000)/12)*AQ41*AO41+Input!$H$34*V41*AP41,\"\")","v":0},97.25949134999999,203.88512588128097,300000,{"$f":"IF(B41<>\"\",IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B41<>\"\",B41<=Term-3),MIN(AU41,Charges!$H$11),0)","v":300000},{"$f":"IF(C41=1,MIN(AV41,AW41),IF(AV41=0,0,MIN(AW41-AY40,IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$I$100,5)/Mode,0))))*(B41<=Term-3)","v":0},0,{"$f":"IF(B41<>\"\",IF(BH41>0,IF(AH42<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,MIN(IF(MOD(C41,12)=0,VLOOKUP(B41,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM41,AH41),AH41-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C41<60,0,IF(MOD(C41,12)=0,(BC41<60)*SUM(INDIRECT($BF$7&(C41+11)&\":\"&$BF$7&C40))+(BC41>=60)*SUMPRODUCT($BD$12:BD41,$BE$12:$BE41),0))","v":0},1000000,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,IF(MOD(C41,12)=0,VLOOKUP(B41,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},282384.05276424804,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B41<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B41<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B41<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B41<=Charges!$C$88),0)","v":0},{"$f":"IF(B41<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B41<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW41*BY41*Input!$H$35+BX41*BZ41*Input!$H$36","v":0},0,{"$f":"CB41*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F41*Charges!$F$51+CM40+IF(MOD(C41-1,12)=0,CN40,0)-BE40,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C41-1,12)=0,H41*D41,CN40),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG41-(B41>PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH41-(B41<=PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"CI41*Charges!$C$22/12","v":0},0,0,{"$f":"CJ41-CL41-(B41<=PPT)*AF41*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C41=\"\",MOD(C41-1,12)=0,B41>PPT),0%,100%/12+CO40),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B41>PPT),0%,100%-CO41)","v":0},{"$f":"IF(B41>=Charges!$B$68,IF(MOD(C41,12)=0,(Loyalty_Bonus+Charges!$C$69*(B41-11))*AH41,0),0)","v":0},282384.05276424804,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,31,0,100000,0,0,{"$f":"IF(AND(B42<>\"\", B42<=10),VLOOKUP(B42,Charges!$C$40:$F$50, 4, 0), IF(AND(B42<>\"\", B42 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D42*H42+F42*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B42=1,0,IF(B42<>\"\",(M42+N42)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G42), 0.5*Term*aprem)*(1+Indexation*(B42-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B42, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B42<>\"\",B42<=Term),IF(C42<61,Charges!$C$31,W41*(1+(B42<>B41)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,R42+CR41-BB41),\"\")","v":282384.05276424804},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,IF(C42=Input!$O$18,Input!$O$19,R42+CR41-Z42-BE41)),\"\")","v":281368.86276539805},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,CI42+CJ42,AB42*(1+Charges!$D$11)),0)","v":283179.19850044802},{"$f":"IF(Input!$W$55=1,CK42+CL42,( 1-(1-CW42)^(1/12))*(AC42))","v":272.82106271104288},{"$f":"AC42*Charges!$D$28/12","v":318.57659831300401},49.107791287987716,321.92885399903059,{"$f":"IF(Input!$W$55=1,CM42+CN42,MAX(AC42-AG42,0))","v":282857.26964644901},1000000,{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,279857.26964644901,{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B42<>\"\",((Flat_Extra/1000)/12)*AQ42*AO42+Input!$H$34*V42*AP42,\"\")","v":0},97.25949134999999,203.96728263798769,300000,{"$f":"IF(B42<>\"\",IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B42<>\"\",B42<=Term-3),MIN(AU42,Charges!$H$11),0)","v":300000},{"$f":"IF(C42=1,MIN(AV42,AW42),IF(AV42=0,0,MIN(AW42-AY41,IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$I$100,5)/Mode,0))))*(B42<=Term-3)","v":0},0,{"$f":"IF(B42<>\"\",IF(BH42>0,IF(AH43<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,MIN(IF(MOD(C42,12)=0,VLOOKUP(B42,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM42,AH42),AH42-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C42<60,0,IF(MOD(C42,12)=0,(BC42<60)*SUM(INDIRECT($BF$7&(C42+11)&\":\"&$BF$7&C41))+(BC42>=60)*SUMPRODUCT($BD$12:BD42,$BE$12:$BE42),0))","v":0},1000000,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,IF(MOD(C42,12)=0,VLOOKUP(B42,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},282857.26964644901,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B42<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B42<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B42<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B42<=Charges!$C$88),0)","v":0},{"$f":"IF(B42<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B42<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW42*BY42*Input!$H$35+BX42*BZ42*Input!$H$36","v":0},0,{"$f":"CB42*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F42*Charges!$F$51+CM41+IF(MOD(C42-1,12)=0,CN41,0)-BE41,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C42-1,12)=0,H42*D42,CN41),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG42-(B42>PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH42-(B42<=PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"CI42*Charges!$C$22/12","v":0},0,0,{"$f":"CJ42-CL42-(B42<=PPT)*AF42*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C42=\"\",MOD(C42-1,12)=0,B42>PPT),0%,100%/12+CO41),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B42>PPT),0%,100%-CO42)","v":0},{"$f":"IF(B42>=Charges!$B$68,IF(MOD(C42,12)=0,(Loyalty_Bonus+Charges!$C$69*(B42-11))*AH42,0),0)","v":0},282857.26964644901,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,32,0,100000,0,0,{"$f":"IF(AND(B43<>\"\", B43<=10),VLOOKUP(B43,Charges!$C$40:$F$50, 4, 0), IF(AND(B43<>\"\", B43 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D43*H43+F43*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B43=1,0,IF(B43<>\"\",(M43+N43)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G43), 0.5*Term*aprem)*(1+Indexation*(B43-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B43, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B43<>\"\",B43<=Term),IF(C43<61,Charges!$C$31,W42*(1+(B43<>B42)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,R43+CR42-BB42),\"\")","v":282857.26964644901},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,IF(C43=Input!$O$18,Input!$O$19,R43+CR42-Z43-BE42)),\"\")","v":281842.07964759902},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,CI43+CJ43,AB43*(1+Charges!$D$11)),0)","v":283655.46007431764},{"$f":"IF(Input!$W$55=1,CK43+CL43,( 1-(1-CW43)^(1/12))*(AC43))","v":273.27990357717852},{"$f":"AC43*Charges!$D$28/12","v":319.11239258360735},49.190382643892129,322.47028622107064,{"$f":"IF(Input!$W$55=1,CM43+CN43,MAX(AC43-AG43,0))","v":283332.98978809657},1000000,{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,280332.98978809657,{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B43<>\"\",((Flat_Extra/1000)/12)*AQ43*AO43+Input!$H$34*V43*AP43,\"\")","v":0},97.25949134999999,204.04987399389211,300000,{"$f":"IF(B43<>\"\",IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B43<>\"\",B43<=Term-3),MIN(AU43,Charges!$H$11),0)","v":300000},{"$f":"IF(C43=1,MIN(AV43,AW43),IF(AV43=0,0,MIN(AW43-AY42,IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$I$100,5)/Mode,0))))*(B43<=Term-3)","v":0},0,{"$f":"IF(B43<>\"\",IF(BH43>0,IF(AH44<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,MIN(IF(MOD(C43,12)=0,VLOOKUP(B43,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM43,AH43),AH43-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C43<60,0,IF(MOD(C43,12)=0,(BC43<60)*SUM(INDIRECT($BF$7&(C43+11)&\":\"&$BF$7&C42))+(BC43>=60)*SUMPRODUCT($BD$12:BD43,$BE$12:$BE43),0))","v":0},1000000,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,IF(MOD(C43,12)=0,VLOOKUP(B43,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},283332.98978809657,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B43<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B43<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B43<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B43<=Charges!$C$88),0)","v":0},{"$f":"IF(B43<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B43<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW43*BY43*Input!$H$35+BX43*BZ43*Input!$H$36","v":0},0,{"$f":"CB43*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F43*Charges!$F$51+CM42+IF(MOD(C43-1,12)=0,CN42,0)-BE42,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C43-1,12)=0,H43*D43,CN42),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG43-(B43>PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH43-(B43<=PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"CI43*Charges!$C$22/12","v":0},0,0,{"$f":"CJ43-CL43-(B43<=PPT)*AF43*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C43=\"\",MOD(C43-1,12)=0,B43>PPT),0%,100%/12+CO42),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B43>PPT),0%,100%-CO43)","v":0},{"$f":"IF(B43>=Charges!$B$68,IF(MOD(C43,12)=0,(Loyalty_Bonus+Charges!$C$69*(B43-11))*AH43,0),0)","v":0},283332.98978809657,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,33,0,100000,0,0,{"$f":"IF(AND(B44<>\"\", B44<=10),VLOOKUP(B44,Charges!$C$40:$F$50, 4, 0), IF(AND(B44<>\"\", B44 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D44*H44+F44*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B44=1,0,IF(B44<>\"\",(M44+N44)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G44), 0.5*Term*aprem)*(1+Indexation*(B44-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B44, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B44<>\"\",B44<=Term),IF(C44<61,Charges!$C$31,W43*(1+(B44<>B43)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,R44+CR43-BB43),\"\")","v":283332.98978809657},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,IF(C44=Input!$O$18,Input!$O$19,R44+CR43-Z44-BE43)),\"\")","v":282317.79978924658},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,CI44+CJ44,AB44*(1+Charges!$D$11)),0)","v":284134.24101368053},{"$f":"IF(Input!$W$55=1,CK44+CL44,( 1-(1-CW44)^(1/12))*(AC44))","v":273.74117165539354},{"$f":"AC44*Charges!$D$28/12","v":319.65102114039058},49.273410897970834,323.01458255336439,{"$f":"IF(Input!$W$55=1,CM44+CN44,MAX(AC44-AG44,0))","v":283811.22643112717},1000000,{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,280811.22643112717,{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B44<>\"\",((Flat_Extra/1000)/12)*AQ44*AO44+Input!$H$34*V44*AP44,\"\")","v":0},97.25949134999999,204.13290224797083,300000,{"$f":"IF(B44<>\"\",IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B44<>\"\",B44<=Term-3),MIN(AU44,Charges!$H$11),0)","v":300000},{"$f":"IF(C44=1,MIN(AV44,AW44),IF(AV44=0,0,MIN(AW44-AY43,IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$I$100,5)/Mode,0))))*(B44<=Term-3)","v":0},0,{"$f":"IF(B44<>\"\",IF(BH44>0,IF(AH45<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,MIN(IF(MOD(C44,12)=0,VLOOKUP(B44,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM44,AH44),AH44-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C44<60,0,IF(MOD(C44,12)=0,(BC44<60)*SUM(INDIRECT($BF$7&(C44+11)&\":\"&$BF$7&C43))+(BC44>=60)*SUMPRODUCT($BD$12:BD44,$BE$12:$BE44),0))","v":0},1000000,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,IF(MOD(C44,12)=0,VLOOKUP(B44,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},283811.22643112717,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B44<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B44<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B44<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B44<=Charges!$C$88),0)","v":0},{"$f":"IF(B44<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B44<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW44*BY44*Input!$H$35+BX44*BZ44*Input!$H$36","v":0},0,{"$f":"CB44*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F44*Charges!$F$51+CM43+IF(MOD(C44-1,12)=0,CN43,0)-BE43,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C44-1,12)=0,H44*D44,CN43),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG44-(B44>PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH44-(B44<=PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"CI44*Charges!$C$22/12","v":0},0,0,{"$f":"CJ44-CL44-(B44<=PPT)*AF44*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C44=\"\",MOD(C44-1,12)=0,B44>PPT),0%,100%/12+CO43),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B44>PPT),0%,100%-CO44)","v":0},{"$f":"IF(B44>=Charges!$B$68,IF(MOD(C44,12)=0,(Loyalty_Bonus+Charges!$C$69*(B44-11))*AH44,0),0)","v":0},283811.22643112717,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,34,0,100000,0,0,{"$f":"IF(AND(B45<>\"\", B45<=10),VLOOKUP(B45,Charges!$C$40:$F$50, 4, 0), IF(AND(B45<>\"\", B45 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D45*H45+F45*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B45=1,0,IF(B45<>\"\",(M45+N45)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G45), 0.5*Term*aprem)*(1+Indexation*(B45-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B45, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B45<>\"\",B45<=Term),IF(C45<61,Charges!$C$31,W44*(1+(B45<>B44)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,R45+CR44-BB44),\"\")","v":283811.22643112717},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,IF(C45=Input!$O$18,Input!$O$19,R45+CR44-Z45-BE44)),\"\")","v":282796.03643227718},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,CI45+CJ45,AB45*(1+Charges!$D$11)),0)","v":284615.55464567209},{"$f":"IF(Input!$W$55=1,CK45+CL45,( 1-(1-CW45)^(1/12))*(AC45))","v":274.20487978534311},{"$f":"AC45*Charges!$D$28/12","v":320.1924989763811},49.356878361361758,323.56175814670485,{"$f":"IF(Input!$W$55=1,CM45+CN45,MAX(AC45-AG45,0))","v":284291.99288752541},1000000,{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,281291.99288752541,{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B45<>\"\",((Flat_Extra/1000)/12)*AQ45*AO45+Input!$H$34*V45*AP45,\"\")","v":0},97.25949134999999,204.21636971136175,300000,{"$f":"IF(B45<>\"\",IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B45<>\"\",B45<=Term-3),MIN(AU45,Charges!$H$11),0)","v":300000},{"$f":"IF(C45=1,MIN(AV45,AW45),IF(AV45=0,0,MIN(AW45-AY44,IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$I$100,5)/Mode,0))))*(B45<=Term-3)","v":0},0,{"$f":"IF(B45<>\"\",IF(BH45>0,IF(AH46<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,MIN(IF(MOD(C45,12)=0,VLOOKUP(B45,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM45,AH45),AH45-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C45<60,0,IF(MOD(C45,12)=0,(BC45<60)*SUM(INDIRECT($BF$7&(C45+11)&\":\"&$BF$7&C44))+(BC45>=60)*SUMPRODUCT($BD$12:BD45,$BE$12:$BE45),0))","v":0},1000000,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,IF(MOD(C45,12)=0,VLOOKUP(B45,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},284291.99288752541,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B45<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B45<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B45<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B45<=Charges!$C$88),0)","v":0},{"$f":"IF(B45<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B45<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW45*BY45*Input!$H$35+BX45*BZ45*Input!$H$36","v":0},0,{"$f":"CB45*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F45*Charges!$F$51+CM44+IF(MOD(C45-1,12)=0,CN44,0)-BE44,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C45-1,12)=0,H45*D45,CN44),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG45-(B45>PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH45-(B45<=PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"CI45*Charges!$C$22/12","v":0},0,0,{"$f":"CJ45-CL45-(B45<=PPT)*AF45*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C45=\"\",MOD(C45-1,12)=0,B45>PPT),0%,100%/12+CO44),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B45>PPT),0%,100%-CO45)","v":0},{"$f":"IF(B45>=Charges!$B$68,IF(MOD(C45,12)=0,(Loyalty_Bonus+Charges!$C$69*(B45-11))*AH45,0),0)","v":0},284291.99288752541,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,35,0,100000,0,0,{"$f":"IF(AND(B46<>\"\", B46<=10),VLOOKUP(B46,Charges!$C$40:$F$50, 4, 0), IF(AND(B46<>\"\", B46 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D46*H46+F46*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B46=1,0,IF(B46<>\"\",(M46+N46)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G46), 0.5*Term*aprem)*(1+Indexation*(B46-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B46, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B46<>\"\",B46<=Term),IF(C46<61,Charges!$C$31,W45*(1+(B46<>B45)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,R46+CR45-BB45),\"\")","v":284291.99288752541},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,IF(C46=Input!$O$18,Input!$O$19,R46+CR45-Z46-BE45)),\"\")","v":283276.80288867542},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,CI46+CJ46,AB46*(1+Charges!$D$11)),0)","v":285099.41436792666},{"$f":"IF(Input!$W$55=1,CK46+CL46,( 1-(1-CW46)^(1/12))*(AC46))","v":274.67104087460245},{"$f":"AC46*Charges!$D$28/12","v":320.73684116391752},49.440787357428441,324.11182823203092,{"$f":"IF(Input!$W$55=1,CM46+CN46,MAX(AC46-AG46,0))","v":284775.30253969465},1000000,{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,281775.30253969465,{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B46<>\"\",((Flat_Extra/1000)/12)*AQ46*AO46+Input!$H$34*V46*AP46,\"\")","v":0},97.25949134999999,204.30027870742842,300000,{"$f":"IF(B46<>\"\",IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B46<>\"\",B46<=Term-3),MIN(AU46,Charges!$H$11),0)","v":300000},{"$f":"IF(C46=1,MIN(AV46,AW46),IF(AV46=0,0,MIN(AW46-AY45,IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$I$100,5)/Mode,0))))*(B46<=Term-3)","v":0},0,{"$f":"IF(B46<>\"\",IF(BH46>0,IF(AH47<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,MIN(IF(MOD(C46,12)=0,VLOOKUP(B46,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM46,AH46),AH46-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C46<60,0,IF(MOD(C46,12)=0,(BC46<60)*SUM(INDIRECT($BF$7&(C46+11)&\":\"&$BF$7&C45))+(BC46>=60)*SUMPRODUCT($BD$12:BD46,$BE$12:$BE46),0))","v":0},1000000,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,IF(MOD(C46,12)=0,VLOOKUP(B46,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},284775.30253969465,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B46<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B46<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B46<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B46<=Charges!$C$88),0)","v":0},{"$f":"IF(B46<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B46<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW46*BY46*Input!$H$35+BX46*BZ46*Input!$H$36","v":0},0,{"$f":"CB46*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F46*Charges!$F$51+CM45+IF(MOD(C46-1,12)=0,CN45,0)-BE45,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C46-1,12)=0,H46*D46,CN45),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG46-(B46>PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH46-(B46<=PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"CI46*Charges!$C$22/12","v":0},0,0,{"$f":"CJ46-CL46-(B46<=PPT)*AF46*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C46=\"\",MOD(C46-1,12)=0,B46>PPT),0%,100%/12+CO45),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B46>PPT),0%,100%-CO46)","v":0},{"$f":"IF(B46>=Charges!$B$68,IF(MOD(C46,12)=0,(Loyalty_Bonus+Charges!$C$69*(B46-11))*AH46,0),0)","v":0},284775.30253969465,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,36,0,100000,0,0,{"$f":"IF(AND(B47<>\"\", B47<=10),VLOOKUP(B47,Charges!$C$40:$F$50, 4, 0), IF(AND(B47<>\"\", B47 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D47*H47+F47*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B47=1,0,IF(B47<>\"\",(M47+N47)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G47), 0.5*Term*aprem)*(1+Indexation*(B47-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B47, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},540.33050749999995,{"$f":"MIN(IF(AND(B47<>\"\",B47<=Term),IF(C47<61,Charges!$C$31,W46*(1+(B47<>B46)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1015.1899988499999,{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,R47+CR46-BB46),\"\")","v":284775.30253969465},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,IF(C47=Input!$O$18,Input!$O$19,R47+CR46-Z47-BE46)),\"\")","v":283760.11254084465},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,CI47+CJ47,AB47*(1+Charges!$D$11)),0)","v":285585.83364895039},{"$f":"IF(Input!$W$55=1,CK47+CL47,( 1-(1-CW47)^(1/12))*(AC47))","v":275.13966789902645},{"$f":"AC47*Charges!$D$28/12","v":321.28406285506918},49.525140221824756,324.66480812085121,{"$f":"IF(Input!$W$55=1,CM47+CN47,MAX(AC47-AG47,0))","v":285261.16884082952},1000000,{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,282261.16884082952,{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B47<>\"\",((Flat_Extra/1000)/12)*AQ47*AO47+Input!$H$34*V47*AP47,\"\")","v":0},97.25949134999999,204.38463157182474,300000,{"$f":"IF(B47<>\"\",IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B47<>\"\",B47<=Term-3),MIN(AU47,Charges!$H$11),0)","v":300000},{"$f":"IF(C47=1,MIN(AV47,AW47),IF(AV47=0,0,MIN(AW47-AY46,IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$I$100,5)/Mode,0))))*(B47<=Term-3)","v":0},0,{"$f":"IF(B47<>\"\",IF(BH47>0,IF(AH48<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,MIN(IF(MOD(C47,12)=0,VLOOKUP(B47,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM47,AH47),AH47-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C47<60,0,IF(MOD(C47,12)=0,(BC47<60)*SUM(INDIRECT($BF$7&(C47+11)&\":\"&$BF$7&C46))+(BC47>=60)*SUMPRODUCT($BD$12:BD47,$BE$12:$BE47),0))","v":0},1000000,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,IF(MOD(C47,12)=0,VLOOKUP(B47,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},285261.16884082952,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B47<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B47<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B47<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B47<=Charges!$C$88),0)","v":0},{"$f":"IF(B47<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B47<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW47*BY47*Input!$H$35+BX47*BZ47*Input!$H$36","v":0},0,{"$f":"CB47*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F47*Charges!$F$51+CM46+IF(MOD(C47-1,12)=0,CN46,0)-BE46,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C47-1,12)=0,H47*D47,CN46),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG47-(B47>PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH47-(B47<=PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"CI47*Charges!$C$22/12","v":0},0,0,{"$f":"CJ47-CL47-(B47<=PPT)*AF47*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C47=\"\",MOD(C47-1,12)=0,B47>PPT),0%,100%/12+CO46),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B47>PPT),0%,100%-CO47)","v":0},{"$f":"IF(B47>=Charges!$B$68,IF(MOD(C47,12)=0,(Loyalty_Bonus+Charges!$C$69*(B47-11))*AH47,0),0)","v":0},285261.16884082952,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,4,37,100000,100000,0,100000,{"$f":"IF(AND(B48<>\"\", B48<=10),VLOOKUP(B48,Charges!$C$40:$F$50, 4, 0), IF(AND(B48<>\"\", B48 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D48*H48+F48*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B48=1,0,IF(B48<>\"\",(M48+N48)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G48), 0.5*Term*aprem)*(1+Indexation*(B48-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B48, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B48<>\"\",B48<=Term),IF(C48<61,Charges!$C$31,W47*(1+(B48<>B47)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,R48+CR47-BB47),\"\")","v":381721.16884082952},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,IF(C48=Input!$O$18,Input!$O$19,R48+CR47-Z48-BE47)),\"\")","v":380692.7652108295},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,CI48+CJ48,AB48*(1+Charges!$D$11)),0)","v":383142.15392485645},{"$f":"IF(Input!$W$55=1,CK48+CL48,( 1-(1-CW48)^(1/12))*(AC48))","v":369.12757065739038},{"$f":"AC48*Charges!$D$28/12","v":431.03492316546345},66.442962718330264,435.57053337572063,{"$f":"IF(Input!$W$55=1,CM48+CN48,MAX(AC48-AG48,0))","v":382706.58339148073},1000000,{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,380706.58339148073,{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B48<>\"\",((Flat_Extra/1000)/12)*AQ48*AO48+Input!$H$34*V48*AP48,\"\")","v":0},99.275130000000004,763.31809271833026,400000,{"$f":"IF(B48<>\"\",IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B48<>\"\",B48<=Term-3),MIN(AU48,Charges!$H$11),0)","v":400000},{"$f":"IF(C48=1,MIN(AV48,AW48),IF(AV48=0,0,MIN(AW48-AY47,IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$I$100,5)/Mode,0))))*(B48<=Term-3)","v":0},0,{"$f":"IF(B48<>\"\",IF(BH48>0,IF(AH49<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,MIN(IF(MOD(C48,12)=0,VLOOKUP(B48,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM48,AH48),AH48-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C48<60,0,IF(MOD(C48,12)=0,(BC48<60)*SUM(INDIRECT($BF$7&(C48+11)&\":\"&$BF$7&C47))+(BC48>=60)*SUMPRODUCT($BD$12:BD48,$BE$12:$BE48),0))","v":0},1000000,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,IF(MOD(C48,12)=0,VLOOKUP(B48,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},382706.58339148073,-100000,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B48<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B48<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B48<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B48<=Charges!$C$88),0)","v":0},{"$f":"IF(B48<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B48<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW48*BY48*Input!$H$35+BX48*BZ48*Input!$H$36","v":0},0,{"$f":"CB48*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F48*Charges!$F$51+CM47+IF(MOD(C48-1,12)=0,CN47,0)-BE47,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C48-1,12)=0,H48*D48,CN47),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG48-(B48>PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH48-(B48<=PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"CI48*Charges!$C$22/12","v":0},0,0,{"$f":"CJ48-CL48-(B48<=PPT)*AF48*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C48=\"\",MOD(C48-1,12)=0,B48>PPT),0%,100%/12+CO47),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B48>PPT),0%,100%-CO48)","v":0},{"$f":"IF(B48>=Charges!$B$68,IF(MOD(C48,12)=0,(Loyalty_Bonus+Charges!$C$69*(B48-11))*AH48,0),0)","v":0},382706.58339148073,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,38,0,100000,0,0,{"$f":"IF(AND(B49<>\"\", B49<=10),VLOOKUP(B49,Charges!$C$40:$F$50, 4, 0), IF(AND(B49<>\"\", B49 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D49*H49+F49*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B49=1,0,IF(B49<>\"\",(M49+N49)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G49), 0.5*Term*aprem)*(1+Indexation*(B49-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B49, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B49<>\"\",B49<=Term),IF(C49<61,Charges!$C$31,W48*(1+(B49<>B48)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,R49+CR48-BB48),\"\")","v":382706.58339148073},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,IF(C49=Input!$O$18,Input!$O$19,R49+CR48-Z49-BE48)),\"\")","v":381678.17976148071},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,CI49+CJ49,AB49*(1+Charges!$D$11)),0)","v":384133.90866239736},{"$f":"IF(Input!$W$55=1,CK49+CL49,( 1-(1-CW49)^(1/12))*(AC49))","v":370.08304896539261},{"$f":"AC49*Charges!$D$28/12","v":432.15064724519704},66.614948813770667,436.6979977791633,{"$f":"IF(Input!$W$55=1,CM49+CN49,MAX(AC49-AG49,0))","v":383697.21066461818},1000000,{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,381697.21066461818,{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B49<>\"\",((Flat_Extra/1000)/12)*AQ49*AO49+Input!$H$34*V49*AP49,\"\")","v":0},99.275130000000004,223.49007881377065,400000,{"$f":"IF(B49<>\"\",IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B49<>\"\",B49<=Term-3),MIN(AU49,Charges!$H$11),0)","v":400000},{"$f":"IF(C49=1,MIN(AV49,AW49),IF(AV49=0,0,MIN(AW49-AY48,IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$I$100,5)/Mode,0))))*(B49<=Term-3)","v":0},0,{"$f":"IF(B49<>\"\",IF(BH49>0,IF(AH50<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,MIN(IF(MOD(C49,12)=0,VLOOKUP(B49,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM49,AH49),AH49-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C49<60,0,IF(MOD(C49,12)=0,(BC49<60)*SUM(INDIRECT($BF$7&(C49+11)&\":\"&$BF$7&C48))+(BC49>=60)*SUMPRODUCT($BD$12:BD49,$BE$12:$BE49),0))","v":0},1000000,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,IF(MOD(C49,12)=0,VLOOKUP(B49,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},383697.21066461818,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B49<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B49<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B49<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B49<=Charges!$C$88),0)","v":0},{"$f":"IF(B49<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B49<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW49*BY49*Input!$H$35+BX49*BZ49*Input!$H$36","v":0},0,{"$f":"CB49*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F49*Charges!$F$51+CM48+IF(MOD(C49-1,12)=0,CN48,0)-BE48,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C49-1,12)=0,H49*D49,CN48),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG49-(B49>PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH49-(B49<=PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"CI49*Charges!$C$22/12","v":0},0,0,{"$f":"CJ49-CL49-(B49<=PPT)*AF49*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C49=\"\",MOD(C49-1,12)=0,B49>PPT),0%,100%/12+CO48),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B49>PPT),0%,100%-CO49)","v":0},{"$f":"IF(B49>=Charges!$B$68,IF(MOD(C49,12)=0,(Loyalty_Bonus+Charges!$C$69*(B49-11))*AH49,0),0)","v":0},383697.21066461818,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,39,0,100000,0,0,{"$f":"IF(AND(B50<>\"\", B50<=10),VLOOKUP(B50,Charges!$C$40:$F$50, 4, 0), IF(AND(B50<>\"\", B50 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D50*H50+F50*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B50=1,0,IF(B50<>\"\",(M50+N50)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G50), 0.5*Term*aprem)*(1+Indexation*(B50-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B50, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B50<>\"\",B50<=Term),IF(C50<61,Charges!$C$31,W49*(1+(B50<>B49)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,R50+CR49-BB49),\"\")","v":383697.21066461818},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,IF(C50=Input!$O$18,Input!$O$19,R50+CR49-Z50-BE49)),\"\")","v":382668.80703461816},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,CI50+CJ50,AB50*(1+Charges!$D$11)),0)","v":385130.90966123797},{"$f":"IF(Input!$W$55=1,CK50+CL50,( 1-(1-CW50)^(1/12))*(AC50))","v":371.04358163681775},{"$f":"AC50*Charges!$D$28/12","v":433.27227336889268},66.787844694627196,437.83142633144496,{"$f":"IF(Input!$W$55=1,CM50+CN50,MAX(AC50-AG50,0))","v":384693.07823490654},1000000,{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,382693.07823490654,{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B50<>\"\",((Flat_Extra/1000)/12)*AQ50*AO50+Input!$H$34*V50*AP50,\"\")","v":0},99.275130000000004,223.6629746946272,400000,{"$f":"IF(B50<>\"\",IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B50<>\"\",B50<=Term-3),MIN(AU50,Charges!$H$11),0)","v":400000},{"$f":"IF(C50=1,MIN(AV50,AW50),IF(AV50=0,0,MIN(AW50-AY49,IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$I$100,5)/Mode,0))))*(B50<=Term-3)","v":0},0,{"$f":"IF(B50<>\"\",IF(BH50>0,IF(AH51<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,MIN(IF(MOD(C50,12)=0,VLOOKUP(B50,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM50,AH50),AH50-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C50<60,0,IF(MOD(C50,12)=0,(BC50<60)*SUM(INDIRECT($BF$7&(C50+11)&\":\"&$BF$7&C49))+(BC50>=60)*SUMPRODUCT($BD$12:BD50,$BE$12:$BE50),0))","v":0},1000000,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,IF(MOD(C50,12)=0,VLOOKUP(B50,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},384693.07823490654,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B50<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B50<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B50<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B50<=Charges!$C$88),0)","v":0},{"$f":"IF(B50<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B50<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW50*BY50*Input!$H$35+BX50*BZ50*Input!$H$36","v":0},0,{"$f":"CB50*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F50*Charges!$F$51+CM49+IF(MOD(C50-1,12)=0,CN49,0)-BE49,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C50-1,12)=0,H50*D50,CN49),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG50-(B50>PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH50-(B50<=PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"CI50*Charges!$C$22/12","v":0},0,0,{"$f":"CJ50-CL50-(B50<=PPT)*AF50*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C50=\"\",MOD(C50-1,12)=0,B50>PPT),0%,100%/12+CO49),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B50>PPT),0%,100%-CO50)","v":0},{"$f":"IF(B50>=Charges!$B$68,IF(MOD(C50,12)=0,(Loyalty_Bonus+Charges!$C$69*(B50-11))*AH50,0),0)","v":0},384693.07823490654,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,40,0,100000,0,0,{"$f":"IF(AND(B51<>\"\", B51<=10),VLOOKUP(B51,Charges!$C$40:$F$50, 4, 0), IF(AND(B51<>\"\", B51 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D51*H51+F51*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B51=1,0,IF(B51<>\"\",(M51+N51)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G51), 0.5*Term*aprem)*(1+Indexation*(B51-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B51, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B51<>\"\",B51<=Term),IF(C51<61,Charges!$C$31,W50*(1+(B51<>B50)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,R51+CR50-BB50),\"\")","v":384693.07823490654},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,IF(C51=Input!$O$18,Input!$O$19,R51+CR50-Z51-BE50)),\"\")","v":383664.67460490653},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,CI51+CJ51,AB51*(1+Charges!$D$11)),0)","v":386133.18467345915},{"$f":"IF(Input!$W$55=1,CK51+CL51,( 1-(1-CW51)^(1/12))*(AC51))","v":372.00919540863038},{"$f":"AC51*Charges!$D$28/12","v":434.39983275764149},66.961655173553467,438.97085058218386,{"$f":"IF(Input!$W$55=1,CM51+CN51,MAX(AC51-AG51,0))","v":385694.21382287698},1000000,{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,383694.21382287698,{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B51<>\"\",((Flat_Extra/1000)/12)*AQ51*AO51+Input!$H$34*V51*AP51,\"\")","v":0},99.275130000000004,223.83678517355347,400000,{"$f":"IF(B51<>\"\",IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B51<>\"\",B51<=Term-3),MIN(AU51,Charges!$H$11),0)","v":400000},{"$f":"IF(C51=1,MIN(AV51,AW51),IF(AV51=0,0,MIN(AW51-AY50,IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$I$100,5)/Mode,0))))*(B51<=Term-3)","v":0},0,{"$f":"IF(B51<>\"\",IF(BH51>0,IF(AH52<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,MIN(IF(MOD(C51,12)=0,VLOOKUP(B51,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM51,AH51),AH51-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C51<60,0,IF(MOD(C51,12)=0,(BC51<60)*SUM(INDIRECT($BF$7&(C51+11)&\":\"&$BF$7&C50))+(BC51>=60)*SUMPRODUCT($BD$12:BD51,$BE$12:$BE51),0))","v":0},1000000,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,IF(MOD(C51,12)=0,VLOOKUP(B51,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},385694.21382287698,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B51<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B51<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B51<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B51<=Charges!$C$88),0)","v":0},{"$f":"IF(B51<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B51<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW51*BY51*Input!$H$35+BX51*BZ51*Input!$H$36","v":0},0,{"$f":"CB51*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F51*Charges!$F$51+CM50+IF(MOD(C51-1,12)=0,CN50,0)-BE50,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C51-1,12)=0,H51*D51,CN50),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG51-(B51>PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH51-(B51<=PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"CI51*Charges!$C$22/12","v":0},0,0,{"$f":"CJ51-CL51-(B51<=PPT)*AF51*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C51=\"\",MOD(C51-1,12)=0,B51>PPT),0%,100%/12+CO50),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B51>PPT),0%,100%-CO51)","v":0},{"$f":"IF(B51>=Charges!$B$68,IF(MOD(C51,12)=0,(Loyalty_Bonus+Charges!$C$69*(B51-11))*AH51,0),0)","v":0},385694.21382287698,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,41,0,100000,0,0,{"$f":"IF(AND(B52<>\"\", B52<=10),VLOOKUP(B52,Charges!$C$40:$F$50, 4, 0), IF(AND(B52<>\"\", B52 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D52*H52+F52*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B52=1,0,IF(B52<>\"\",(M52+N52)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G52), 0.5*Term*aprem)*(1+Indexation*(B52-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B52, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B52<>\"\",B52<=Term),IF(C52<61,Charges!$C$31,W51*(1+(B52<>B51)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,R52+CR51-BB51),\"\")","v":385694.21382287698},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,IF(C52=Input!$O$18,Input!$O$19,R52+CR51-Z52-BE51)),\"\")","v":384665.81019287696},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,CI52+CJ52,AB52*(1+Charges!$D$11)),0)","v":387140.76159794681},{"$f":"IF(Input!$W$55=1,CK52+CL52,( 1-(1-CW52)^(1/12))*(AC52))","v":372.97991715923035},{"$f":"AC52*Charges!$D$28/12","v":435.53335679769015},67.136385088661456,440.11630224789178,{"$f":"IF(Input!$W$55=1,CM52+CN52,MAX(AC52-AG52,0))","v":386700.64529569889},1000000,{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,384700.64529569889,{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B52<>\"\",((Flat_Extra/1000)/12)*AQ52*AO52+Input!$H$34*V52*AP52,\"\")","v":0},99.275130000000004,224.01151508866144,400000,{"$f":"IF(B52<>\"\",IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B52<>\"\",B52<=Term-3),MIN(AU52,Charges!$H$11),0)","v":400000},{"$f":"IF(C52=1,MIN(AV52,AW52),IF(AV52=0,0,MIN(AW52-AY51,IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$I$100,5)/Mode,0))))*(B52<=Term-3)","v":0},0,{"$f":"IF(B52<>\"\",IF(BH52>0,IF(AH53<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,MIN(IF(MOD(C52,12)=0,VLOOKUP(B52,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM52,AH52),AH52-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C52<60,0,IF(MOD(C52,12)=0,(BC52<60)*SUM(INDIRECT($BF$7&(C52+11)&\":\"&$BF$7&C51))+(BC52>=60)*SUMPRODUCT($BD$12:BD52,$BE$12:$BE52),0))","v":0},1000000,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,IF(MOD(C52,12)=0,VLOOKUP(B52,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},386700.64529569889,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B52<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B52<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B52<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B52<=Charges!$C$88),0)","v":0},{"$f":"IF(B52<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B52<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW52*BY52*Input!$H$35+BX52*BZ52*Input!$H$36","v":0},0,{"$f":"CB52*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F52*Charges!$F$51+CM51+IF(MOD(C52-1,12)=0,CN51,0)-BE51,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C52-1,12)=0,H52*D52,CN51),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG52-(B52>PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH52-(B52<=PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"CI52*Charges!$C$22/12","v":0},0,0,{"$f":"CJ52-CL52-(B52<=PPT)*AF52*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C52=\"\",MOD(C52-1,12)=0,B52>PPT),0%,100%/12+CO51),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B52>PPT),0%,100%-CO52)","v":0},{"$f":"IF(B52>=Charges!$B$68,IF(MOD(C52,12)=0,(Loyalty_Bonus+Charges!$C$69*(B52-11))*AH52,0),0)","v":0},386700.64529569889,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,42,0,100000,0,0,{"$f":"IF(AND(B53<>\"\", B53<=10),VLOOKUP(B53,Charges!$C$40:$F$50, 4, 0), IF(AND(B53<>\"\", B53 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D53*H53+F53*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B53=1,0,IF(B53<>\"\",(M53+N53)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G53), 0.5*Term*aprem)*(1+Indexation*(B53-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B53, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B53<>\"\",B53<=Term),IF(C53<61,Charges!$C$31,W52*(1+(B53<>B52)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,R53+CR52-BB52),\"\")","v":386700.64529569889},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,IF(C53=Input!$O$18,Input!$O$19,R53+CR52-Z53-BE52)),\"\")","v":385672.24166569888},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,CI53+CJ53,AB53*(1+Charges!$D$11)),0)","v":388153.66848116851},{"$f":"IF(Input!$W$55=1,CK53+CL53,( 1-(1-CW53)^(1/12))*(AC53))","v":373.95577390920079},{"$f":"AC53*Charges!$D$28/12","v":436.67287704131462},67.312039303656135,441.26781321285694,{"$f":"IF(Input!$W$55=1,CM53+CN53,MAX(AC53-AG53,0))","v":387712.40066795563},1000000,{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,385712.40066795563,{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B53<>\"\",((Flat_Extra/1000)/12)*AQ53*AO53+Input!$H$34*V53*AP53,\"\")","v":0},99.275130000000004,224.18716930365613,400000,{"$f":"IF(B53<>\"\",IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B53<>\"\",B53<=Term-3),MIN(AU53,Charges!$H$11),0)","v":400000},{"$f":"IF(C53=1,MIN(AV53,AW53),IF(AV53=0,0,MIN(AW53-AY52,IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$I$100,5)/Mode,0))))*(B53<=Term-3)","v":0},0,{"$f":"IF(B53<>\"\",IF(BH53>0,IF(AH54<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,MIN(IF(MOD(C53,12)=0,VLOOKUP(B53,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM53,AH53),AH53-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C53<60,0,IF(MOD(C53,12)=0,(BC53<60)*SUM(INDIRECT($BF$7&(C53+11)&\":\"&$BF$7&C52))+(BC53>=60)*SUMPRODUCT($BD$12:BD53,$BE$12:$BE53),0))","v":0},1000000,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,IF(MOD(C53,12)=0,VLOOKUP(B53,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},387712.40066795563,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B53<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B53<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B53<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B53<=Charges!$C$88),0)","v":0},{"$f":"IF(B53<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B53<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW53*BY53*Input!$H$35+BX53*BZ53*Input!$H$36","v":0},0,{"$f":"CB53*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F53*Charges!$F$51+CM52+IF(MOD(C53-1,12)=0,CN52,0)-BE52,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C53-1,12)=0,H53*D53,CN52),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG53-(B53>PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH53-(B53<=PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"CI53*Charges!$C$22/12","v":0},0,0,{"$f":"CJ53-CL53-(B53<=PPT)*AF53*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C53=\"\",MOD(C53-1,12)=0,B53>PPT),0%,100%/12+CO52),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B53>PPT),0%,100%-CO53)","v":0},{"$f":"IF(B53>=Charges!$B$68,IF(MOD(C53,12)=0,(Loyalty_Bonus+Charges!$C$69*(B53-11))*AH53,0),0)","v":0},387712.40066795563,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,43,0,100000,0,0,{"$f":"IF(AND(B54<>\"\", B54<=10),VLOOKUP(B54,Charges!$C$40:$F$50, 4, 0), IF(AND(B54<>\"\", B54 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D54*H54+F54*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B54=1,0,IF(B54<>\"\",(M54+N54)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G54), 0.5*Term*aprem)*(1+Indexation*(B54-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B54, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B54<>\"\",B54<=Term),IF(C54<61,Charges!$C$31,W53*(1+(B54<>B53)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,R54+CR53-BB53),\"\")","v":387712.40066795563},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,IF(C54=Input!$O$18,Input!$O$19,R54+CR53-Z54-BE53)),\"\")","v":386683.99703795562},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,CI54+CJ54,AB54*(1+Charges!$D$11)),0)","v":389171.93351795431},{"$f":"IF(Input!$W$55=1,CK54+CL54,( 1-(1-CW54)^(1/12))*(AC54))","v":374.93679282206051},{"$f":"AC54*Charges!$D$28/12","v":437.81842520769857},67.48862270797089,442.42541553003139,{"$f":"IF(Input!$W$55=1,CM54+CN54,MAX(AC54-AG54,0))","v":388729.50810242427},1000000,{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,386729.50810242427,{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B54<>\"\",((Flat_Extra/1000)/12)*AQ54*AO54+Input!$H$34*V54*AP54,\"\")","v":0},99.275130000000004,224.36375270797089,400000,{"$f":"IF(B54<>\"\",IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B54<>\"\",B54<=Term-3),MIN(AU54,Charges!$H$11),0)","v":400000},{"$f":"IF(C54=1,MIN(AV54,AW54),IF(AV54=0,0,MIN(AW54-AY53,IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$I$100,5)/Mode,0))))*(B54<=Term-3)","v":0},0,{"$f":"IF(B54<>\"\",IF(BH54>0,IF(AH55<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,MIN(IF(MOD(C54,12)=0,VLOOKUP(B54,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM54,AH54),AH54-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C54<60,0,IF(MOD(C54,12)=0,(BC54<60)*SUM(INDIRECT($BF$7&(C54+11)&\":\"&$BF$7&C53))+(BC54>=60)*SUMPRODUCT($BD$12:BD54,$BE$12:$BE54),0))","v":0},1000000,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,IF(MOD(C54,12)=0,VLOOKUP(B54,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},388729.50810242427,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B54<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B54<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B54<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B54<=Charges!$C$88),0)","v":0},{"$f":"IF(B54<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B54<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW54*BY54*Input!$H$35+BX54*BZ54*Input!$H$36","v":0},0,{"$f":"CB54*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F54*Charges!$F$51+CM53+IF(MOD(C54-1,12)=0,CN53,0)-BE53,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C54-1,12)=0,H54*D54,CN53),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG54-(B54>PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH54-(B54<=PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"CI54*Charges!$C$22/12","v":0},0,0,{"$f":"CJ54-CL54-(B54<=PPT)*AF54*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C54=\"\",MOD(C54-1,12)=0,B54>PPT),0%,100%/12+CO53),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B54>PPT),0%,100%-CO54)","v":0},{"$f":"IF(B54>=Charges!$B$68,IF(MOD(C54,12)=0,(Loyalty_Bonus+Charges!$C$69*(B54-11))*AH54,0),0)","v":0},388729.50810242427,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,44,0,100000,0,0,{"$f":"IF(AND(B55<>\"\", B55<=10),VLOOKUP(B55,Charges!$C$40:$F$50, 4, 0), IF(AND(B55<>\"\", B55 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D55*H55+F55*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B55=1,0,IF(B55<>\"\",(M55+N55)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G55), 0.5*Term*aprem)*(1+Indexation*(B55-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B55, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B55<>\"\",B55<=Term),IF(C55<61,Charges!$C$31,W54*(1+(B55<>B54)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,R55+CR54-BB54),\"\")","v":388729.50810242427},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,IF(C55=Input!$O$18,Input!$O$19,R55+CR54-Z55-BE54)),\"\")","v":387701.10447242425},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,CI55+CJ55,AB55*(1+Charges!$D$11)),0)","v":390195.58505228144},{"$f":"IF(Input!$W$55=1,CK55+CL55,( 1-(1-CW55)^(1/12))*(AC55))","v":375.92300120502011},{"$f":"AC55*Charges!$D$28/12","v":438.97003318381661},67.666140216903614,443.58914142192373,{"$f":"IF(Input!$W$55=1,CM55+CN55,MAX(AC55-AG55,0))","v":389751.99591085949},1000000,{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,387751.99591085949,{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B55<>\"\",((Flat_Extra/1000)/12)*AQ55*AO55+Input!$H$34*V55*AP55,\"\")","v":0},99.275130000000004,224.54127021690363,400000,{"$f":"IF(B55<>\"\",IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B55<>\"\",B55<=Term-3),MIN(AU55,Charges!$H$11),0)","v":400000},{"$f":"IF(C55=1,MIN(AV55,AW55),IF(AV55=0,0,MIN(AW55-AY54,IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$I$100,5)/Mode,0))))*(B55<=Term-3)","v":0},0,{"$f":"IF(B55<>\"\",IF(BH55>0,IF(AH56<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,MIN(IF(MOD(C55,12)=0,VLOOKUP(B55,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM55,AH55),AH55-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C55<60,0,IF(MOD(C55,12)=0,(BC55<60)*SUM(INDIRECT($BF$7&(C55+11)&\":\"&$BF$7&C54))+(BC55>=60)*SUMPRODUCT($BD$12:BD55,$BE$12:$BE55),0))","v":0},1000000,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,IF(MOD(C55,12)=0,VLOOKUP(B55,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},389751.99591085949,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B55<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B55<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B55<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B55<=Charges!$C$88),0)","v":0},{"$f":"IF(B55<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B55<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW55*BY55*Input!$H$35+BX55*BZ55*Input!$H$36","v":0},0,{"$f":"CB55*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F55*Charges!$F$51+CM54+IF(MOD(C55-1,12)=0,CN54,0)-BE54,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C55-1,12)=0,H55*D55,CN54),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG55-(B55>PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH55-(B55<=PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"CI55*Charges!$C$22/12","v":0},0,0,{"$f":"CJ55-CL55-(B55<=PPT)*AF55*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C55=\"\",MOD(C55-1,12)=0,B55>PPT),0%,100%/12+CO54),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B55>PPT),0%,100%-CO55)","v":0},{"$f":"IF(B55>=Charges!$B$68,IF(MOD(C55,12)=0,(Loyalty_Bonus+Charges!$C$69*(B55-11))*AH55,0),0)","v":0},389751.99591085949,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,45,0,100000,0,0,{"$f":"IF(AND(B56<>\"\", B56<=10),VLOOKUP(B56,Charges!$C$40:$F$50, 4, 0), IF(AND(B56<>\"\", B56 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D56*H56+F56*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B56=1,0,IF(B56<>\"\",(M56+N56)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G56), 0.5*Term*aprem)*(1+Indexation*(B56-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B56, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B56<>\"\",B56<=Term),IF(C56<61,Charges!$C$31,W55*(1+(B56<>B55)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,R56+CR55-BB55),\"\")","v":389751.99591085949},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,IF(C56=Input!$O$18,Input!$O$19,R56+CR55-Z56-BE55)),\"\")","v":388723.59228085948},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,CI56+CJ56,AB56*(1+Charges!$D$11)),0)","v":391224.6515780632},{"$f":"IF(Input!$W$55=1,CK56+CL56,( 1-(1-CW56)^(1/12))*(AC56))","v":376.91442650974176},{"$f":"AC56*Charges!$D$28/12","v":440.12773302532111},67.844596771753515,444.75902328149527,{"$f":"IF(Input!$W$55=1,CM56+CN56,MAX(AC56-AG56,0))","v":390779.89255478169},1000000,{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,388779.89255478169,{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B56<>\"\",((Flat_Extra/1000)/12)*AQ56*AO56+Input!$H$34*V56*AP56,\"\")","v":0},99.275130000000004,224.71972677175353,400000,{"$f":"IF(B56<>\"\",IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B56<>\"\",B56<=Term-3),MIN(AU56,Charges!$H$11),0)","v":400000},{"$f":"IF(C56=1,MIN(AV56,AW56),IF(AV56=0,0,MIN(AW56-AY55,IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$I$100,5)/Mode,0))))*(B56<=Term-3)","v":0},0,{"$f":"IF(B56<>\"\",IF(BH56>0,IF(AH57<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,MIN(IF(MOD(C56,12)=0,VLOOKUP(B56,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM56,AH56),AH56-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C56<60,0,IF(MOD(C56,12)=0,(BC56<60)*SUM(INDIRECT($BF$7&(C56+11)&\":\"&$BF$7&C55))+(BC56>=60)*SUMPRODUCT($BD$12:BD56,$BE$12:$BE56),0))","v":0},1000000,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,IF(MOD(C56,12)=0,VLOOKUP(B56,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},390779.89255478169,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B56<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B56<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B56<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B56<=Charges!$C$88),0)","v":0},{"$f":"IF(B56<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B56<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW56*BY56*Input!$H$35+BX56*BZ56*Input!$H$36","v":0},0,{"$f":"CB56*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F56*Charges!$F$51+CM55+IF(MOD(C56-1,12)=0,CN55,0)-BE55,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C56-1,12)=0,H56*D56,CN55),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG56-(B56>PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH56-(B56<=PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"CI56*Charges!$C$22/12","v":0},0,0,{"$f":"CJ56-CL56-(B56<=PPT)*AF56*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C56=\"\",MOD(C56-1,12)=0,B56>PPT),0%,100%/12+CO55),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B56>PPT),0%,100%-CO56)","v":0},{"$f":"IF(B56>=Charges!$B$68,IF(MOD(C56,12)=0,(Loyalty_Bonus+Charges!$C$69*(B56-11))*AH56,0),0)","v":0},390779.89255478169,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,46,0,100000,0,0,{"$f":"IF(AND(B57<>\"\", B57<=10),VLOOKUP(B57,Charges!$C$40:$F$50, 4, 0), IF(AND(B57<>\"\", B57 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D57*H57+F57*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B57=1,0,IF(B57<>\"\",(M57+N57)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G57), 0.5*Term*aprem)*(1+Indexation*(B57-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B57, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B57<>\"\",B57<=Term),IF(C57<61,Charges!$C$31,W56*(1+(B57<>B56)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,R57+CR56-BB56),\"\")","v":390779.89255478169},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,IF(C57=Input!$O$18,Input!$O$19,R57+CR56-Z57-BE56)),\"\")","v":389751.48892478168},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,CI57+CJ57,AB57*(1+Charges!$D$11)),0)","v":392259.16173994238},{"$f":"IF(Input!$W$55=1,CK57+CL57,( 1-(1-CW57)^(1/12))*(AC57))","v":377.91109633310379},{"$f":"AC57*Charges!$D$28/12","v":441.2915569574352},68.023997339958683,445.93509367306245,{"$f":"IF(Input!$W$55=1,CM57+CN57,MAX(AC57-AG57,0))","v":391813.22664626932},1000000,{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,389813.22664626932,{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B57<>\"\",((Flat_Extra/1000)/12)*AQ57*AO57+Input!$H$34*V57*AP57,\"\")","v":0},99.275130000000004,224.89912733995868,400000,{"$f":"IF(B57<>\"\",IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B57<>\"\",B57<=Term-3),MIN(AU57,Charges!$H$11),0)","v":400000},{"$f":"IF(C57=1,MIN(AV57,AW57),IF(AV57=0,0,MIN(AW57-AY56,IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$I$100,5)/Mode,0))))*(B57<=Term-3)","v":0},0,{"$f":"IF(B57<>\"\",IF(BH57>0,IF(AH58<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,MIN(IF(MOD(C57,12)=0,VLOOKUP(B57,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM57,AH57),AH57-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C57<60,0,IF(MOD(C57,12)=0,(BC57<60)*SUM(INDIRECT($BF$7&(C57+11)&\":\"&$BF$7&C56))+(BC57>=60)*SUMPRODUCT($BD$12:BD57,$BE$12:$BE57),0))","v":0},1000000,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,IF(MOD(C57,12)=0,VLOOKUP(B57,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},391813.22664626932,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B57<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B57<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B57<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B57<=Charges!$C$88),0)","v":0},{"$f":"IF(B57<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B57<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW57*BY57*Input!$H$35+BX57*BZ57*Input!$H$36","v":0},0,{"$f":"CB57*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F57*Charges!$F$51+CM56+IF(MOD(C57-1,12)=0,CN56,0)-BE56,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C57-1,12)=0,H57*D57,CN56),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG57-(B57>PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH57-(B57<=PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"CI57*Charges!$C$22/12","v":0},0,0,{"$f":"CJ57-CL57-(B57<=PPT)*AF57*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C57=\"\",MOD(C57-1,12)=0,B57>PPT),0%,100%/12+CO56),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B57>PPT),0%,100%-CO57)","v":0},{"$f":"IF(B57>=Charges!$B$68,IF(MOD(C57,12)=0,(Loyalty_Bonus+Charges!$C$69*(B57-11))*AH57,0),0)","v":0},391813.22664626932,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,47,0,100000,0,0,{"$f":"IF(AND(B58<>\"\", B58<=10),VLOOKUP(B58,Charges!$C$40:$F$50, 4, 0), IF(AND(B58<>\"\", B58 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D58*H58+F58*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B58=1,0,IF(B58<>\"\",(M58+N58)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G58), 0.5*Term*aprem)*(1+Indexation*(B58-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B58, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B58<>\"\",B58<=Term),IF(C58<61,Charges!$C$31,W57*(1+(B58<>B57)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,R58+CR57-BB57),\"\")","v":391813.22664626932},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,IF(C58=Input!$O$18,Input!$O$19,R58+CR57-Z58-BE57)),\"\")","v":390784.82301626931},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,CI58+CJ58,AB58*(1+Charges!$D$11)),0)","v":393299.14433408837},{"$f":"IF(Input!$W$55=1,CK58+CL58,( 1-(1-CW58)^(1/12))*(AC58))","v":378.91303841796866},{"$f":"AC58*Charges!$D$28/12","v":442.46153737584945},68.204346915234353,447.117385333203,{"$f":"IF(Input!$W$55=1,CM58+CN58,MAX(AC58-AG58,0))","v":392852.02694875514},1000000,{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,390852.02694875514,{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B58<>\"\",((Flat_Extra/1000)/12)*AQ58*AO58+Input!$H$34*V58*AP58,\"\")","v":0},99.275130000000004,225.07947691523435,400000,{"$f":"IF(B58<>\"\",IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B58<>\"\",B58<=Term-3),MIN(AU58,Charges!$H$11),0)","v":400000},{"$f":"IF(C58=1,MIN(AV58,AW58),IF(AV58=0,0,MIN(AW58-AY57,IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$I$100,5)/Mode,0))))*(B58<=Term-3)","v":0},0,{"$f":"IF(B58<>\"\",IF(BH58>0,IF(AH59<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,MIN(IF(MOD(C58,12)=0,VLOOKUP(B58,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM58,AH58),AH58-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C58<60,0,IF(MOD(C58,12)=0,(BC58<60)*SUM(INDIRECT($BF$7&(C58+11)&\":\"&$BF$7&C57))+(BC58>=60)*SUMPRODUCT($BD$12:BD58,$BE$12:$BE58),0))","v":0},1000000,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,IF(MOD(C58,12)=0,VLOOKUP(B58,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},392852.02694875514,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B58<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B58<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B58<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B58<=Charges!$C$88),0)","v":0},{"$f":"IF(B58<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B58<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW58*BY58*Input!$H$35+BX58*BZ58*Input!$H$36","v":0},0,{"$f":"CB58*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F58*Charges!$F$51+CM57+IF(MOD(C58-1,12)=0,CN57,0)-BE57,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C58-1,12)=0,H58*D58,CN57),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG58-(B58>PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH58-(B58<=PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"CI58*Charges!$C$22/12","v":0},0,0,{"$f":"CJ58-CL58-(B58<=PPT)*AF58*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C58=\"\",MOD(C58-1,12)=0,B58>PPT),0%,100%/12+CO57),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B58>PPT),0%,100%-CO58)","v":0},{"$f":"IF(B58>=Charges!$B$68,IF(MOD(C58,12)=0,(Loyalty_Bonus+Charges!$C$69*(B58-11))*AH58,0),0)","v":0},392852.02694875514,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,48,0,100000,0,0,{"$f":"IF(AND(B59<>\"\", B59<=10),VLOOKUP(B59,Charges!$C$40:$F$50, 4, 0), IF(AND(B59<>\"\", B59 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D59*H59+F59*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B59=1,0,IF(B59<>\"\",(M59+N59)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G59), 0.5*Term*aprem)*(1+Indexation*(B59-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B59, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},551.52850000000001,{"$f":"MIN(IF(AND(B59<>\"\",B59<=Term),IF(C59<61,Charges!$C$31,W58*(1+(B59<>B58)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1028.40363,{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,R59+CR58-BB58),\"\")","v":392852.02694875514},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,IF(C59=Input!$O$18,Input!$O$19,R59+CR58-Z59-BE58)),\"\")","v":391823.62331875513},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,CI59+CJ59,AB59*(1+Charges!$D$11)),0)","v":394344.62830899865},{"$f":"IF(Input!$W$55=1,CK59+CL59,( 1-(1-CW59)^(1/12))*(AC59))","v":379.92028065395493},{"$f":"AC59*Charges!$D$28/12","v":443.63770684762352},68.385650517711881,448.30593117166683,{"$f":"IF(Input!$W$55=1,CM59+CN59,MAX(AC59-AG59,0))","v":393896.32237782696},1000000,{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,391896.32237782696,{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B59<>\"\",((Flat_Extra/1000)/12)*AQ59*AO59+Input!$H$34*V59*AP59,\"\")","v":0},99.275130000000004,225.26078051771188,400000,{"$f":"IF(B59<>\"\",IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B59<>\"\",B59<=Term-3),MIN(AU59,Charges!$H$11),0)","v":400000},{"$f":"IF(C59=1,MIN(AV59,AW59),IF(AV59=0,0,MIN(AW59-AY58,IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$I$100,5)/Mode,0))))*(B59<=Term-3)","v":0},0,{"$f":"IF(B59<>\"\",IF(BH59>0,IF(AH60<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,MIN(IF(MOD(C59,12)=0,VLOOKUP(B59,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM59,AH59),AH59-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C59<60,0,IF(MOD(C59,12)=0,(BC59<60)*SUM(INDIRECT($BF$7&(C59+11)&\":\"&$BF$7&C58))+(BC59>=60)*SUMPRODUCT($BD$12:BD59,$BE$12:$BE59),0))","v":0},1000000,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,IF(MOD(C59,12)=0,VLOOKUP(B59,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},393896.32237782696,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B59<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B59<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B59<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B59<=Charges!$C$88),0)","v":0},{"$f":"IF(B59<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B59<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW59*BY59*Input!$H$35+BX59*BZ59*Input!$H$36","v":0},0,{"$f":"CB59*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F59*Charges!$F$51+CM58+IF(MOD(C59-1,12)=0,CN58,0)-BE58,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C59-1,12)=0,H59*D59,CN58),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG59-(B59>PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH59-(B59<=PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"CI59*Charges!$C$22/12","v":0},0,0,{"$f":"CJ59-CL59-(B59<=PPT)*AF59*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C59=\"\",MOD(C59-1,12)=0,B59>PPT),0%,100%/12+CO58),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B59>PPT),0%,100%-CO59)","v":0},{"$f":"IF(B59>=Charges!$B$68,IF(MOD(C59,12)=0,(Loyalty_Bonus+Charges!$C$69*(B59-11))*AH59,0),0)","v":0},393896.32237782696,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,49,100000,100000,0,100000,{"$f":"IF(AND(B60<>\"\", B60<=10),VLOOKUP(B60,Charges!$C$40:$F$50, 4, 0), IF(AND(B60<>\"\", B60 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D60*H60+F60*Charges!$F$51","v":97000},540,96460,0,3000,3540,{"$f":"IF(B60=1,0,IF(B60<>\"\",(M60+N60)*Charges!$C$4,\"\"))","v":0},96460,{"$f":"MAX(SA, 1.05*SUM($G$12:G60), 0.5*Term*aprem)*(1+Indexation*(B60-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B60, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B60<>\"\",B60<=Term),IF(C60<61,Charges!$C$31,W59*(1+(B60<>B59)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,R60+CR59-BB59),\"\")","v":490356.32237782696},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,IF(C60=Input!$O$18,Input!$O$19,R60+CR59-Z60-BE59)),\"\")","v":489324.00138382695},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,CI60+CJ60,AB60*(1+Charges!$D$11)),0)","v":492472.32674227783},{"$f":"IF(Input!$W$55=1,CK60+CL60,( 1-(1-CW60)^(1/12))*(AC60))","v":474.45866168519302},{"$f":"AC60*Charges!$D$28/12","v":554.03136758506253},85.402559103334738,559.86122078852782,{"$f":"IF(Input!$W$55=1,CM60+CN60,MAX(AC60-AG60,0))","v":491912.46552148933},1000000,{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,491912.46552148933,{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B60<>\"\",((Flat_Extra/1000)/12)*AQ60*AO60+Input!$H$34*V60*AP60,\"\")","v":0},99.872693999999996,782.87525310333479,500000,{"$f":"IF(B60<>\"\",IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B60<>\"\",B60<=Term-3),MIN(AU60,Charges!$H$11),0)","v":500000},{"$f":"IF(C60=1,MIN(AV60,AW60),IF(AV60=0,0,MIN(AW60-AY59,IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$I$100,5)/Mode,0))))*(B60<=Term-3)","v":0},0,{"$f":"IF(B60<>\"\",IF(BH60>0,IF(AH61<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,MIN(IF(MOD(C60,12)=0,VLOOKUP(B60,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM60,AH60),AH60-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C60<60,0,IF(MOD(C60,12)=0,(BC60<60)*SUM(INDIRECT($BF$7&(C60+11)&\":\"&$BF$7&C59))+(BC60>=60)*SUMPRODUCT($BD$12:BD60,$BE$12:$BE60),0))","v":0},1000000,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,IF(MOD(C60,12)=0,VLOOKUP(B60,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},491912.46552148933,-100000,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B60<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B60<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B60<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B60<=Charges!$C$88),0)","v":0},{"$f":"IF(B60<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B60<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW60*BY60*Input!$H$35+BX60*BZ60*Input!$H$36","v":0},0,{"$f":"CB60*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F60*Charges!$F$51+CM59+IF(MOD(C60-1,12)=0,CN59,0)-BE59,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C60-1,12)=0,H60*D60,CN59),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG60-(B60>PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH60-(B60<=PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"CI60*Charges!$C$22/12","v":0},0,0,{"$f":"CJ60-CL60-(B60<=PPT)*AF60*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C60=\"\",MOD(C60-1,12)=0,B60>PPT),0%,100%/12+CO59),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B60>PPT),0%,100%-CO60)","v":0},{"$f":"IF(B60>=Charges!$B$68,IF(MOD(C60,12)=0,(Loyalty_Bonus+Charges!$C$69*(B60-11))*AH60,0),0)","v":0},491912.46552148933,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,50,0,100000,0,0,{"$f":"IF(AND(B61<>\"\", B61<=10),VLOOKUP(B61,Charges!$C$40:$F$50, 4, 0), IF(AND(B61<>\"\", B61 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D61*H61+F61*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B61=1,0,IF(B61<>\"\",(M61+N61)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G61), 0.5*Term*aprem)*(1+Indexation*(B61-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B61, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B61<>\"\",B61<=Term),IF(C61<61,Charges!$C$31,W60*(1+(B61<>B60)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,R61+CR60-BB60),\"\")","v":491912.46552148933},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,IF(C61=Input!$O$18,Input!$O$19,R61+CR60-Z61-BE60)),\"\")","v":490880.14452748932},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,CI61+CJ61,AB61*(1+Charges!$D$11)),0)","v":494038.48215778201},{"$f":"IF(Input!$W$55=1,CK61+CL61,( 1-(1-CW61)^(1/12))*(AC61))","v":475.96753022882592},{"$f":"AC61*Charges!$D$28/12","v":555.79329242750475},85.67415544118866,561.64168567001457,{"$f":"IF(Input!$W$55=1,CM61+CN61,MAX(AC61-AG61,0))","v":493476.840472112},1000000,{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,493476.840472112,{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B61<>\"\",((Flat_Extra/1000)/12)*AQ61*AO61+Input!$H$34*V61*AP61,\"\")","v":0},99.872693999999996,243.14684944118866,500000,{"$f":"IF(B61<>\"\",IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B61<>\"\",B61<=Term-3),MIN(AU61,Charges!$H$11),0)","v":500000},{"$f":"IF(C61=1,MIN(AV61,AW61),IF(AV61=0,0,MIN(AW61-AY60,IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$I$100,5)/Mode,0))))*(B61<=Term-3)","v":0},0,{"$f":"IF(B61<>\"\",IF(BH61>0,IF(AH62<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,MIN(IF(MOD(C61,12)=0,VLOOKUP(B61,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM61,AH61),AH61-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C61<60,0,IF(MOD(C61,12)=0,(BC61<60)*SUM(INDIRECT($BF$7&(C61+11)&\":\"&$BF$7&C60))+(BC61>=60)*SUMPRODUCT($BD$12:BD61,$BE$12:$BE61),0))","v":0},1000000,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,IF(MOD(C61,12)=0,VLOOKUP(B61,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},493476.840472112,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B61<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B61<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B61<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B61<=Charges!$C$88),0)","v":0},{"$f":"IF(B61<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B61<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW61*BY61*Input!$H$35+BX61*BZ61*Input!$H$36","v":0},0,{"$f":"CB61*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F61*Charges!$F$51+CM60+IF(MOD(C61-1,12)=0,CN60,0)-BE60,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C61-1,12)=0,H61*D61,CN60),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG61-(B61>PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH61-(B61<=PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"CI61*Charges!$C$22/12","v":0},0,0,{"$f":"CJ61-CL61-(B61<=PPT)*AF61*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C61=\"\",MOD(C61-1,12)=0,B61>PPT),0%,100%/12+CO60),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B61>PPT),0%,100%-CO61)","v":0},{"$f":"IF(B61>=Charges!$B$68,IF(MOD(C61,12)=0,(Loyalty_Bonus+Charges!$C$69*(B61-11))*AH61,0),0)","v":0},493476.840472112,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,51,0,100000,0,0,{"$f":"IF(AND(B62<>\"\", B62<=10),VLOOKUP(B62,Charges!$C$40:$F$50, 4, 0), IF(AND(B62<>\"\", B62 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D62*H62+F62*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B62=1,0,IF(B62<>\"\",(M62+N62)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G62), 0.5*Term*aprem)*(1+Indexation*(B62-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B62, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B62<>\"\",B62<=Term),IF(C62<61,Charges!$C$31,W61*(1+(B62<>B61)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,R62+CR61-BB61),\"\")","v":493476.840472112},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,IF(C62=Input!$O$18,Input!$O$19,R62+CR61-Z62-BE61)),\"\")","v":492444.51947811199},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,CI62+CJ62,AB62*(1+Charges!$D$11)),0)","v":495612.92234394036},{"$f":"IF(Input!$W$55=1,CK62+CL62,( 1-(1-CW62)^(1/12))*(AC62))","v":477.48438050256527},{"$f":"AC62*Charges!$D$28/12","v":557.56453763693287},85.947188490461741,563.43156899302699,{"$f":"IF(Input!$W$55=1,CM62+CN62,MAX(AC62-AG62,0))","v":495049.49077494734},1000000,{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,495049.49077494734,{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B62<>\"\",((Flat_Extra/1000)/12)*AQ62*AO62+Input!$H$34*V62*AP62,\"\")","v":0},99.872693999999996,243.41988249046173,500000,{"$f":"IF(B62<>\"\",IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B62<>\"\",B62<=Term-3),MIN(AU62,Charges!$H$11),0)","v":500000},{"$f":"IF(C62=1,MIN(AV62,AW62),IF(AV62=0,0,MIN(AW62-AY61,IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$I$100,5)/Mode,0))))*(B62<=Term-3)","v":0},0,{"$f":"IF(B62<>\"\",IF(BH62>0,IF(AH63<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,MIN(IF(MOD(C62,12)=0,VLOOKUP(B62,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM62,AH62),AH62-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C62<60,0,IF(MOD(C62,12)=0,(BC62<60)*SUM(INDIRECT($BF$7&(C62+11)&\":\"&$BF$7&C61))+(BC62>=60)*SUMPRODUCT($BD$12:BD62,$BE$12:$BE62),0))","v":0},1000000,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,IF(MOD(C62,12)=0,VLOOKUP(B62,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},495049.49077494734,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B62<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B62<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B62<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B62<=Charges!$C$88),0)","v":0},{"$f":"IF(B62<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B62<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW62*BY62*Input!$H$35+BX62*BZ62*Input!$H$36","v":0},0,{"$f":"CB62*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F62*Charges!$F$51+CM61+IF(MOD(C62-1,12)=0,CN61,0)-BE61,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C62-1,12)=0,H62*D62,CN61),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG62-(B62>PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH62-(B62<=PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"CI62*Charges!$C$22/12","v":0},0,0,{"$f":"CJ62-CL62-(B62<=PPT)*AF62*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C62=\"\",MOD(C62-1,12)=0,B62>PPT),0%,100%/12+CO61),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B62>PPT),0%,100%-CO62)","v":0},{"$f":"IF(B62>=Charges!$B$68,IF(MOD(C62,12)=0,(Loyalty_Bonus+Charges!$C$69*(B62-11))*AH62,0),0)","v":0},495049.49077494734,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,52,0,100000,0,0,{"$f":"IF(AND(B63<>\"\", B63<=10),VLOOKUP(B63,Charges!$C$40:$F$50, 4, 0), IF(AND(B63<>\"\", B63 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D63*H63+F63*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B63=1,0,IF(B63<>\"\",(M63+N63)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G63), 0.5*Term*aprem)*(1+Indexation*(B63-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B63, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B63<>\"\",B63<=Term),IF(C63<61,Charges!$C$31,W62*(1+(B63<>B62)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,R63+CR62-BB62),\"\")","v":495049.49077494734},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,IF(C63=Input!$O$18,Input!$O$19,R63+CR62-Z63-BE62)),\"\")","v":494017.16978094733},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,CI63+CJ63,AB63*(1+Charges!$D$11)),0)","v":497195.69112617662},{"$f":"IF(Input!$W$55=1,CK63+CL63,( 1-(1-CW63)^(1/12))*(AC63))","v":479.00925472878737},{"$f":"AC63*Charges!$D$28/12","v":559.3451525169487},86.221665851181726,565.23092057996905,{"$f":"IF(Input!$W$55=1,CM63+CN63,MAX(AC63-AG63,0))","v":496630.46020559664},1000000,{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,496630.46020559664,{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B63<>\"\",((Flat_Extra/1000)/12)*AQ63*AO63+Input!$H$34*V63*AP63,\"\")","v":0},99.872693999999996,243.6943598511817,500000,{"$f":"IF(B63<>\"\",IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B63<>\"\",B63<=Term-3),MIN(AU63,Charges!$H$11),0)","v":500000},{"$f":"IF(C63=1,MIN(AV63,AW63),IF(AV63=0,0,MIN(AW63-AY62,IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$I$100,5)/Mode,0))))*(B63<=Term-3)","v":0},0,{"$f":"IF(B63<>\"\",IF(BH63>0,IF(AH64<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,MIN(IF(MOD(C63,12)=0,VLOOKUP(B63,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM63,AH63),AH63-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C63<60,0,IF(MOD(C63,12)=0,(BC63<60)*SUM(INDIRECT($BF$7&(C63+11)&\":\"&$BF$7&C62))+(BC63>=60)*SUMPRODUCT($BD$12:BD63,$BE$12:$BE63),0))","v":0},1000000,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,IF(MOD(C63,12)=0,VLOOKUP(B63,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},496630.46020559664,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B63<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B63<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B63<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B63<=Charges!$C$88),0)","v":0},{"$f":"IF(B63<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B63<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW63*BY63*Input!$H$35+BX63*BZ63*Input!$H$36","v":0},0,{"$f":"CB63*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F63*Charges!$F$51+CM62+IF(MOD(C63-1,12)=0,CN62,0)-BE62,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C63-1,12)=0,H63*D63,CN62),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG63-(B63>PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH63-(B63<=PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"CI63*Charges!$C$22/12","v":0},0,0,{"$f":"CJ63-CL63-(B63<=PPT)*AF63*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C63=\"\",MOD(C63-1,12)=0,B63>PPT),0%,100%/12+CO62),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B63>PPT),0%,100%-CO63)","v":0},{"$f":"IF(B63>=Charges!$B$68,IF(MOD(C63,12)=0,(Loyalty_Bonus+Charges!$C$69*(B63-11))*AH63,0),0)","v":0},496630.46020559664,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,53,0,100000,0,0,{"$f":"IF(AND(B64<>\"\", B64<=10),VLOOKUP(B64,Charges!$C$40:$F$50, 4, 0), IF(AND(B64<>\"\", B64 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D64*H64+F64*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B64=1,0,IF(B64<>\"\",(M64+N64)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G64), 0.5*Term*aprem)*(1+Indexation*(B64-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B64, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B64<>\"\",B64<=Term),IF(C64<61,Charges!$C$31,W63*(1+(B64<>B63)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,R64+CR63-BB63),\"\")","v":496630.46020559664},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,IF(C64=Input!$O$18,Input!$O$19,R64+CR63-Z64-BE63)),\"\")","v":495598.13921159663},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,CI64+CJ64,AB64*(1+Charges!$D$11)),0)","v":498786.83256174572},{"$f":"IF(Input!$W$55=1,CK64+CL64,( 1-(1-CW64)^(1/12))*(AC64))","v":480.54219535321971},{"$f":"AC64*Charges!$D$28/12","v":561.13518663196396},86.497595163579547,567.03979051679926,{"$f":"IF(Input!$W$55=1,CM64+CN64,MAX(AC64-AG64,0))","v":498219.79277122894},1000000,{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,498219.79277122894,{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B64<>\"\",((Flat_Extra/1000)/12)*AQ64*AO64+Input!$H$34*V64*AP64,\"\")","v":0},99.872693999999996,243.97028916357954,500000,{"$f":"IF(B64<>\"\",IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B64<>\"\",B64<=Term-3),MIN(AU64,Charges!$H$11),0)","v":500000},{"$f":"IF(C64=1,MIN(AV64,AW64),IF(AV64=0,0,MIN(AW64-AY63,IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$I$100,5)/Mode,0))))*(B64<=Term-3)","v":0},0,{"$f":"IF(B64<>\"\",IF(BH64>0,IF(AH65<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,MIN(IF(MOD(C64,12)=0,VLOOKUP(B64,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM64,AH64),AH64-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C64<60,0,IF(MOD(C64,12)=0,(BC64<60)*SUM(INDIRECT($BF$7&(C64+11)&\":\"&$BF$7&C63))+(BC64>=60)*SUMPRODUCT($BD$12:BD64,$BE$12:$BE64),0))","v":0},1000000,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,IF(MOD(C64,12)=0,VLOOKUP(B64,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},498219.79277122894,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B64<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B64<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B64<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B64<=Charges!$C$88),0)","v":0},{"$f":"IF(B64<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B64<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW64*BY64*Input!$H$35+BX64*BZ64*Input!$H$36","v":0},0,{"$f":"CB64*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F64*Charges!$F$51+CM63+IF(MOD(C64-1,12)=0,CN63,0)-BE63,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C64-1,12)=0,H64*D64,CN63),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG64-(B64>PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH64-(B64<=PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"CI64*Charges!$C$22/12","v":0},0,0,{"$f":"CJ64-CL64-(B64<=PPT)*AF64*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C64=\"\",MOD(C64-1,12)=0,B64>PPT),0%,100%/12+CO63),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B64>PPT),0%,100%-CO64)","v":0},{"$f":"IF(B64>=Charges!$B$68,IF(MOD(C64,12)=0,(Loyalty_Bonus+Charges!$C$69*(B64-11))*AH64,0),0)","v":0},498219.79277122894,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,54,0,100000,0,0,{"$f":"IF(AND(B65<>\"\", B65<=10),VLOOKUP(B65,Charges!$C$40:$F$50, 4, 0), IF(AND(B65<>\"\", B65 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D65*H65+F65*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B65=1,0,IF(B65<>\"\",(M65+N65)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G65), 0.5*Term*aprem)*(1+Indexation*(B65-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B65, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B65<>\"\",B65<=Term),IF(C65<61,Charges!$C$31,W64*(1+(B65<>B64)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,R65+CR64-BB64),\"\")","v":498219.79277122894},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,IF(C65=Input!$O$18,Input!$O$19,R65+CR64-Z65-BE64)),\"\")","v":497187.47177722893},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,CI65+CJ65,AB65*(1+Charges!$D$11)),0)","v":500386.39094096009},{"$f":"IF(Input!$W$55=1,CK65+CL65,( 1-(1-CW65)^(1/12))*(AC65))","v":482.08324504612267},{"$f":"AC65*Charges!$D$28/12","v":562.93468980858006},86.774984108302078,568.85822915442475,{"$f":"IF(Input!$W$55=1,CM65+CN65,MAX(AC65-AG65,0))","v":499817.53271180566},1000000,{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,499817.53271180566,{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B65<>\"\",((Flat_Extra/1000)/12)*AQ65*AO65+Input!$H$34*V65*AP65,\"\")","v":0},99.872693999999996,244.24767810830207,500000,{"$f":"IF(B65<>\"\",IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B65<>\"\",B65<=Term-3),MIN(AU65,Charges!$H$11),0)","v":500000},{"$f":"IF(C65=1,MIN(AV65,AW65),IF(AV65=0,0,MIN(AW65-AY64,IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$I$100,5)/Mode,0))))*(B65<=Term-3)","v":0},0,{"$f":"IF(B65<>\"\",IF(BH65>0,IF(AH66<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,MIN(IF(MOD(C65,12)=0,VLOOKUP(B65,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM65,AH65),AH65-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C65<60,0,IF(MOD(C65,12)=0,(BC65<60)*SUM(INDIRECT($BF$7&(C65+11)&\":\"&$BF$7&C64))+(BC65>=60)*SUMPRODUCT($BD$12:BD65,$BE$12:$BE65),0))","v":0},1000000,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,IF(MOD(C65,12)=0,VLOOKUP(B65,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},499817.53271180566,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B65<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B65<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B65<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B65<=Charges!$C$88),0)","v":0},{"$f":"IF(B65<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B65<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW65*BY65*Input!$H$35+BX65*BZ65*Input!$H$36","v":0},0,{"$f":"CB65*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F65*Charges!$F$51+CM64+IF(MOD(C65-1,12)=0,CN64,0)-BE64,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C65-1,12)=0,H65*D65,CN64),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG65-(B65>PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH65-(B65<=PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"CI65*Charges!$C$22/12","v":0},0,0,{"$f":"CJ65-CL65-(B65<=PPT)*AF65*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C65=\"\",MOD(C65-1,12)=0,B65>PPT),0%,100%/12+CO64),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B65>PPT),0%,100%-CO65)","v":0},{"$f":"IF(B65>=Charges!$B$68,IF(MOD(C65,12)=0,(Loyalty_Bonus+Charges!$C$69*(B65-11))*AH65,0),0)","v":0},499817.53271180566,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,55,0,100000,0,0,{"$f":"IF(AND(B66<>\"\", B66<=10),VLOOKUP(B66,Charges!$C$40:$F$50, 4, 0), IF(AND(B66<>\"\", B66 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D66*H66+F66*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B66=1,0,IF(B66<>\"\",(M66+N66)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G66), 0.5*Term*aprem)*(1+Indexation*(B66-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B66, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B66<>\"\",B66<=Term),IF(C66<61,Charges!$C$31,W65*(1+(B66<>B65)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,R66+CR65-BB65),\"\")","v":499817.53271180566},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,IF(C66=Input!$O$18,Input!$O$19,R66+CR65-Z66-BE65)),\"\")","v":498785.21171780565},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,CI66+CJ66,AB66*(1+Charges!$D$11)),0)","v":501994.41078842245},{"$f":"IF(Input!$W$55=1,CK66+CL66,( 1-(1-CW66)^(1/12))*(AC66))","v":483.63244670347689},{"$f":"AC66*Charges!$D$28/12","v":564.7437121369752},87.053840406625838,570.68628711010274,{"$f":"IF(Input!$W$55=1,CM66+CN66,MAX(AC66-AG66,0))","v":501423.72450131236},1000000,{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,501423.72450131236,{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B66<>\"\",((Flat_Extra/1000)/12)*AQ66*AO66+Input!$H$34*V66*AP66,\"\")","v":0},99.872693999999996,244.52653440662581,500000,{"$f":"IF(B66<>\"\",IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B66<>\"\",B66<=Term-3),MIN(AU66,Charges!$H$11),0)","v":500000},{"$f":"IF(C66=1,MIN(AV66,AW66),IF(AV66=0,0,MIN(AW66-AY65,IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$I$100,5)/Mode,0))))*(B66<=Term-3)","v":0},0,{"$f":"IF(B66<>\"\",IF(BH66>0,IF(AH67<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,MIN(IF(MOD(C66,12)=0,VLOOKUP(B66,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM66,AH66),AH66-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C66<60,0,IF(MOD(C66,12)=0,(BC66<60)*SUM(INDIRECT($BF$7&(C66+11)&\":\"&$BF$7&C65))+(BC66>=60)*SUMPRODUCT($BD$12:BD66,$BE$12:$BE66),0))","v":0},1000000,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,IF(MOD(C66,12)=0,VLOOKUP(B66,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},501423.72450131236,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B66<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B66<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B66<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B66<=Charges!$C$88),0)","v":0},{"$f":"IF(B66<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B66<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW66*BY66*Input!$H$35+BX66*BZ66*Input!$H$36","v":0},0,{"$f":"CB66*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F66*Charges!$F$51+CM65+IF(MOD(C66-1,12)=0,CN65,0)-BE65,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C66-1,12)=0,H66*D66,CN65),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG66-(B66>PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH66-(B66<=PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"CI66*Charges!$C$22/12","v":0},0,0,{"$f":"CJ66-CL66-(B66<=PPT)*AF66*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C66=\"\",MOD(C66-1,12)=0,B66>PPT),0%,100%/12+CO65),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B66>PPT),0%,100%-CO66)","v":0},{"$f":"IF(B66>=Charges!$B$68,IF(MOD(C66,12)=0,(Loyalty_Bonus+Charges!$C$69*(B66-11))*AH66,0),0)","v":0},501423.72450131236,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,56,0,100000,0,0,{"$f":"IF(AND(B67<>\"\", B67<=10),VLOOKUP(B67,Charges!$C$40:$F$50, 4, 0), IF(AND(B67<>\"\", B67 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D67*H67+F67*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B67=1,0,IF(B67<>\"\",(M67+N67)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G67), 0.5*Term*aprem)*(1+Indexation*(B67-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B67, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B67<>\"\",B67<=Term),IF(C67<61,Charges!$C$31,W66*(1+(B67<>B66)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,R67+CR66-BB66),\"\")","v":501423.72450131236},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,IF(C67=Input!$O$18,Input!$O$19,R67+CR66-Z67-BE66)),\"\")","v":500391.40350731235},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,CI67+CJ67,AB67*(1+Charges!$D$11)),0)","v":503610.9368642653},{"$f":"IF(Input!$W$55=1,CK67+CL67,( 1-(1-CW67)^(1/12))*(AC67))","v":485.18984344817761},{"$f":"AC67*Charges!$D$28/12","v":566.56230397229842},87.334171820671969,572.52401526884955,{"$f":"IF(Input!$W$55=1,CM67+CN67,MAX(AC67-AG67,0))","v":503038.41284899646},1000000,{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,503038.41284899646,{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B67<>\"\",((Flat_Extra/1000)/12)*AQ67*AO67+Input!$H$34*V67*AP67,\"\")","v":0},99.872693999999996,244.80686582067196,500000,{"$f":"IF(B67<>\"\",IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B67<>\"\",B67<=Term-3),MIN(AU67,Charges!$H$11),0)","v":500000},{"$f":"IF(C67=1,MIN(AV67,AW67),IF(AV67=0,0,MIN(AW67-AY66,IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$I$100,5)/Mode,0))))*(B67<=Term-3)","v":0},0,{"$f":"IF(B67<>\"\",IF(BH67>0,IF(AH68<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,MIN(IF(MOD(C67,12)=0,VLOOKUP(B67,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM67,AH67),AH67-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C67<60,0,IF(MOD(C67,12)=0,(BC67<60)*SUM(INDIRECT($BF$7&(C67+11)&\":\"&$BF$7&C66))+(BC67>=60)*SUMPRODUCT($BD$12:BD67,$BE$12:$BE67),0))","v":0},1000000,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,IF(MOD(C67,12)=0,VLOOKUP(B67,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},503038.41284899646,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B67<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B67<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B67<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B67<=Charges!$C$88),0)","v":0},{"$f":"IF(B67<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B67<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW67*BY67*Input!$H$35+BX67*BZ67*Input!$H$36","v":0},0,{"$f":"CB67*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F67*Charges!$F$51+CM66+IF(MOD(C67-1,12)=0,CN66,0)-BE66,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C67-1,12)=0,H67*D67,CN66),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG67-(B67>PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH67-(B67<=PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"CI67*Charges!$C$22/12","v":0},0,0,{"$f":"CJ67-CL67-(B67<=PPT)*AF67*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C67=\"\",MOD(C67-1,12)=0,B67>PPT),0%,100%/12+CO66),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B67>PPT),0%,100%-CO67)","v":0},{"$f":"IF(B67>=Charges!$B$68,IF(MOD(C67,12)=0,(Loyalty_Bonus+Charges!$C$69*(B67-11))*AH67,0),0)","v":0},503038.41284899646,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,57,0,100000,0,0,{"$f":"IF(AND(B68<>\"\", B68<=10),VLOOKUP(B68,Charges!$C$40:$F$50, 4, 0), IF(AND(B68<>\"\", B68 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D68*H68+F68*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B68=1,0,IF(B68<>\"\",(M68+N68)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G68), 0.5*Term*aprem)*(1+Indexation*(B68-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B68, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B68<>\"\",B68<=Term),IF(C68<61,Charges!$C$31,W67*(1+(B68<>B67)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,R68+CR67-BB67),\"\")","v":503038.41284899646},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,IF(C68=Input!$O$18,Input!$O$19,R68+CR67-Z68-BE67)),\"\")","v":502006.09185499646},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,CI68+CJ68,AB68*(1+Charges!$D$11)),0)","v":505236.01416539663},{"$f":"IF(Input!$W$55=1,CK68+CL68,( 1-(1-CW68)^(1/12))*(AC68))","v":486.75547863123484},{"$f":"AC68*Charges!$D$28/12","v":568.39051593607121},87.615986153622273,574.37146478485715,{"$f":"IF(Input!$W$55=1,CM68+CN68,MAX(AC68-AG68,0))","v":504661.64270061179},1000000,{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,504661.64270061179,{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B68<>\"\",((Flat_Extra/1000)/12)*AQ68*AO68+Input!$H$34*V68*AP68,\"\")","v":0},99.872693999999996,245.08868015362228,500000,{"$f":"IF(B68<>\"\",IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B68<>\"\",B68<=Term-3),MIN(AU68,Charges!$H$11),0)","v":500000},{"$f":"IF(C68=1,MIN(AV68,AW68),IF(AV68=0,0,MIN(AW68-AY67,IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$I$100,5)/Mode,0))))*(B68<=Term-3)","v":0},0,{"$f":"IF(B68<>\"\",IF(BH68>0,IF(AH69<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,MIN(IF(MOD(C68,12)=0,VLOOKUP(B68,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM68,AH68),AH68-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C68<60,0,IF(MOD(C68,12)=0,(BC68<60)*SUM(INDIRECT($BF$7&(C68+11)&\":\"&$BF$7&C67))+(BC68>=60)*SUMPRODUCT($BD$12:BD68,$BE$12:$BE68),0))","v":0},1000000,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,IF(MOD(C68,12)=0,VLOOKUP(B68,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},504661.64270061179,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B68<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B68<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B68<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B68<=Charges!$C$88),0)","v":0},{"$f":"IF(B68<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B68<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW68*BY68*Input!$H$35+BX68*BZ68*Input!$H$36","v":0},0,{"$f":"CB68*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F68*Charges!$F$51+CM67+IF(MOD(C68-1,12)=0,CN67,0)-BE67,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C68-1,12)=0,H68*D68,CN67),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG68-(B68>PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH68-(B68<=PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"CI68*Charges!$C$22/12","v":0},0,0,{"$f":"CJ68-CL68-(B68<=PPT)*AF68*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C68=\"\",MOD(C68-1,12)=0,B68>PPT),0%,100%/12+CO67),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B68>PPT),0%,100%-CO68)","v":0},{"$f":"IF(B68>=Charges!$B$68,IF(MOD(C68,12)=0,(Loyalty_Bonus+Charges!$C$69*(B68-11))*AH68,0),0)","v":0},504661.64270061179,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,58,0,100000,0,0,{"$f":"IF(AND(B69<>\"\", B69<=10),VLOOKUP(B69,Charges!$C$40:$F$50, 4, 0), IF(AND(B69<>\"\", B69 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D69*H69+F69*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B69=1,0,IF(B69<>\"\",(M69+N69)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G69), 0.5*Term*aprem)*(1+Indexation*(B69-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B69, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B69<>\"\",B69<=Term),IF(C69<61,Charges!$C$31,W68*(1+(B69<>B68)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,R69+CR68-BB68),\"\")","v":504661.64270061179},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,IF(C69=Input!$O$18,Input!$O$19,R69+CR68-Z69-BE68)),\"\")","v":503629.32170661178},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,CI69+CJ69,AB69*(1+Charges!$D$11)),0)","v":506869.68792675273},{"$f":"IF(Input!$W$55=1,CK69+CL69,( 1-(1-CW69)^(1/12))*(AC69))","v":488.32939583298014},{"$f":"AC69*Charges!$D$28/12","v":570.22839891759679},87.899291249936425,576.22868708291662,{"$f":"IF(Input!$W$55=1,CM69+CN69,MAX(AC69-AG69,0))","v":506293.45923966978},1000000,{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,506293.45923966978,{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B69<>\"\",((Flat_Extra/1000)/12)*AQ69*AO69+Input!$H$34*V69*AP69,\"\")","v":0},99.872693999999996,245.37198524993642,500000,{"$f":"IF(B69<>\"\",IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B69<>\"\",B69<=Term-3),MIN(AU69,Charges!$H$11),0)","v":500000},{"$f":"IF(C69=1,MIN(AV69,AW69),IF(AV69=0,0,MIN(AW69-AY68,IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$I$100,5)/Mode,0))))*(B69<=Term-3)","v":0},0,{"$f":"IF(B69<>\"\",IF(BH69>0,IF(AH70<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,MIN(IF(MOD(C69,12)=0,VLOOKUP(B69,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM69,AH69),AH69-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C69<60,0,IF(MOD(C69,12)=0,(BC69<60)*SUM(INDIRECT($BF$7&(C69+11)&\":\"&$BF$7&C68))+(BC69>=60)*SUMPRODUCT($BD$12:BD69,$BE$12:$BE69),0))","v":0},1000000,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,IF(MOD(C69,12)=0,VLOOKUP(B69,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},506293.45923966978,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B69<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B69<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B69<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B69<=Charges!$C$88),0)","v":0},{"$f":"IF(B69<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B69<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW69*BY69*Input!$H$35+BX69*BZ69*Input!$H$36","v":0},0,{"$f":"CB69*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F69*Charges!$F$51+CM68+IF(MOD(C69-1,12)=0,CN68,0)-BE68,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C69-1,12)=0,H69*D69,CN68),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG69-(B69>PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH69-(B69<=PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"CI69*Charges!$C$22/12","v":0},0,0,{"$f":"CJ69-CL69-(B69<=PPT)*AF69*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C69=\"\",MOD(C69-1,12)=0,B69>PPT),0%,100%/12+CO68),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B69>PPT),0%,100%-CO69)","v":0},{"$f":"IF(B69>=Charges!$B$68,IF(MOD(C69,12)=0,(Loyalty_Bonus+Charges!$C$69*(B69-11))*AH69,0),0)","v":0},506293.45923966978,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,59,0,100000,0,0,{"$f":"IF(AND(B70<>\"\", B70<=10),VLOOKUP(B70,Charges!$C$40:$F$50, 4, 0), IF(AND(B70<>\"\", B70 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D70*H70+F70*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B70=1,0,IF(B70<>\"\",(M70+N70)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G70), 0.5*Term*aprem)*(1+Indexation*(B70-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B70, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B70<>\"\",B70<=Term),IF(C70<61,Charges!$C$31,W69*(1+(B70<>B69)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,R70+CR69-BB69),\"\")","v":506293.45923966978},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,IF(C70=Input!$O$18,Input!$O$19,R70+CR69-Z70-BE69)),\"\")","v":505261.13824566978},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,CI70+CJ70,AB70*(1+Charges!$D$11)),0)","v":508512.00362255704},{"$f":"IF(Input!$W$55=1,CK70+CL70,( 1-(1-CW70)^(1/12))*(AC70))","v":489.91163886427984},{"$f":"AC70*Charges!$D$28/12","v":572.07600407537666},88.184094995570362,578.09573385985016,{"$f":"IF(Input!$W$55=1,CM70+CN70,MAX(AC70-AG70,0))","v":507933.90788869717},1000000,{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,507933.90788869717,{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B70<>\"\",((Flat_Extra/1000)/12)*AQ70*AO70+Input!$H$34*V70*AP70,\"\")","v":0},99.872693999999996,245.65678899557034,500000,{"$f":"IF(B70<>\"\",IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B70<>\"\",B70<=Term-3),MIN(AU70,Charges!$H$11),0)","v":500000},{"$f":"IF(C70=1,MIN(AV70,AW70),IF(AV70=0,0,MIN(AW70-AY69,IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$I$100,5)/Mode,0))))*(B70<=Term-3)","v":0},0,{"$f":"IF(B70<>\"\",IF(BH70>0,IF(AH71<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,MIN(IF(MOD(C70,12)=0,VLOOKUP(B70,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM70,AH70),AH70-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C70<60,0,IF(MOD(C70,12)=0,(BC70<60)*SUM(INDIRECT($BF$7&(C70+11)&\":\"&$BF$7&C69))+(BC70>=60)*SUMPRODUCT($BD$12:BD70,$BE$12:$BE70),0))","v":0},1000000,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,IF(MOD(C70,12)=0,VLOOKUP(B70,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},507933.90788869717,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B70<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B70<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B70<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B70<=Charges!$C$88),0)","v":0},{"$f":"IF(B70<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B70<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW70*BY70*Input!$H$35+BX70*BZ70*Input!$H$36","v":0},0,{"$f":"CB70*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F70*Charges!$F$51+CM69+IF(MOD(C70-1,12)=0,CN69,0)-BE69,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C70-1,12)=0,H70*D70,CN69),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG70-(B70>PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH70-(B70<=PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"CI70*Charges!$C$22/12","v":0},0,0,{"$f":"CJ70-CL70-(B70<=PPT)*AF70*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C70=\"\",MOD(C70-1,12)=0,B70>PPT),0%,100%/12+CO69),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B70>PPT),0%,100%-CO70)","v":0},{"$f":"IF(B70>=Charges!$B$68,IF(MOD(C70,12)=0,(Loyalty_Bonus+Charges!$C$69*(B70-11))*AH70,0),0)","v":0},507933.90788869717,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,60,0,100000,0,0,{"$f":"IF(AND(B71<>\"\", B71<=10),VLOOKUP(B71,Charges!$C$40:$F$50, 4, 0), IF(AND(B71<>\"\", B71 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D71*H71+F71*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B71=1,0,IF(B71<>\"\",(M71+N71)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G71), 0.5*Term*aprem)*(1+Indexation*(B71-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B71, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},554.84829999999999,{"$f":"MIN(IF(AND(B71<>\"\",B71<=Term),IF(C71<61,Charges!$C$31,W70*(1+(B71<>B70)*Charges!$C$32))),500)","v":320},57.599999999999994,377.6,1032.3209939999999,{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,R71+CR70-BB70),\"\")","v":507933.90788869717},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,IF(C71=Input!$O$18,Input!$O$19,R71+CR70-Z71-BE70)),\"\")","v":506901.58689469716},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,CI71+CJ71,AB71*(1+Charges!$D$11)),0)","v":510163.00696758617},{"$f":"IF(Input!$W$55=1,CK71+CL71,( 1-(1-CW71)^(1/12))*(AC71))","v":491.50225176775416},{"$f":"AC71*Charges!$D$28/12","v":573.93338283853438},88.470405318195745,579.97265708594989,{"$f":"IF(Input!$W$55=1,CM71+CN71,MAX(AC71-AG71,0))","v":509583.0343105002},1000000,{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,509583.0343105002,{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B71<>\"\",((Flat_Extra/1000)/12)*AQ71*AO71+Input!$H$34*V71*AP71,\"\")","v":0},99.872693999999996,245.94309931819575,500000,{"$f":"IF(B71<>\"\",IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B71<>\"\",B71<=Term-3),MIN(AU71,Charges!$H$11),0)","v":500000},{"$f":"IF(C71=1,MIN(AV71,AW71),IF(AV71=0,0,MIN(AW71-AY70,IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$I$100,5)/Mode,0))))*(B71<=Term-3)","v":0},0,{"$f":"IF(B71<>\"\",IF(BH71>0,IF(AH72<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,MIN(IF(MOD(C71,12)=0,VLOOKUP(B71,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM71,AH71),AH71-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C71<60,0,IF(MOD(C71,12)=0,(BC71<60)*SUM(INDIRECT($BF$7&(C71+11)&\":\"&$BF$7&C70))+(BC71>=60)*SUMPRODUCT($BD$12:BD71,$BE$12:$BE71),0))","v":0},1000000,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,IF(MOD(C71,12)=0,VLOOKUP(B71,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},509583.0343105002,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B71<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B71<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B71<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B71<=Charges!$C$88),0)","v":0},{"$f":"IF(B71<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B71<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW71*BY71*Input!$H$35+BX71*BZ71*Input!$H$36","v":0},0,{"$f":"CB71*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F71*Charges!$F$51+CM70+IF(MOD(C71-1,12)=0,CN70,0)-BE70,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C71-1,12)=0,H71*D71,CN70),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG71-(B71>PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH71-(B71<=PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"CI71*Charges!$C$22/12","v":0},0,0,{"$f":"CJ71-CL71-(B71<=PPT)*AF71*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C71=\"\",MOD(C71-1,12)=0,B71>PPT),0%,100%/12+CO70),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B71>PPT),0%,100%-CO71)","v":0},{"$f":"IF(B71>=Charges!$B$68,IF(MOD(C71,12)=0,(Loyalty_Bonus+Charges!$C$69*(B71-11))*AH71,0),0)","v":0},509583.0343105002,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[0,6,61,0,0,0,0,{"$f":"IF(AND(B72<>\"\", B72<=10),VLOOKUP(B72,Charges!$C$40:$F$50, 4, 0), IF(AND(B72<>\"\", B72 >10), 100%, 0))","v":0.97},0,0,{"$f":"D72*H72+F72*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B72=1,0,IF(B72<>\"\",(M72+N72)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G72), 0.5*Term*aprem)*(1+Indexation*(B72-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B72, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B72<>\"\",B72<=Term),IF(C72<61,Charges!$C$31,W71*(1+(B72<>B71)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,R72+CR71-BB71),\"\")","v":509583.0343105002},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,IF(C72=Input!$O$18,Input!$O$19,R72+CR71-Z72-BE71)),\"\")","v":508491.05670550017},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,CI72+CJ72,AB72*(1+Charges!$D$11)),0)","v":511762.70347501081},{"$f":"IF(Input!$W$55=1,CK72+CL72,( 1-(1-CW72)^(1/12))*(AC72))","v":493.04343453641025},{"$f":"AC72*Charges!$D$28/12","v":575.73304140938717},88.747818216553839,581.79125275296406,{"$f":"IF(Input!$W$55=1,CM72+CN72,MAX(AC72-AG72,0))","v":511180.91222225787},1000000,{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,511180.91222225787,{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B72<>\"\",((Flat_Extra/1000)/12)*AQ72*AO72+Input!$H$34*V72*AP72,\"\")","v":0},106.092855,255.32067321655381,500000,{"$f":"IF(B72<>\"\",IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B72<>\"\",B72<=Term-3),MIN(AU72,Charges!$H$11),0)","v":500000},{"$f":"IF(C72=1,MIN(AV72,AW72),IF(AV72=0,0,MIN(AW72-AY71,IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$I$100,5)/Mode,0))))*(B72<=Term-3)","v":0},0,{"$f":"IF(B72<>\"\",IF(BH72>0,IF(AH73<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,MIN(IF(MOD(C72,12)=0,VLOOKUP(B72,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM72,AH72),AH72-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C72<60,0,IF(MOD(C72,12)=0,(BC72<60)*SUM(INDIRECT($BF$7&(C72+11)&\":\"&$BF$7&C71))+(BC72>=60)*SUMPRODUCT($BD$12:BD72,$BE$12:$BE72),0))","v":0},1000000,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,IF(MOD(C72,12)=0,VLOOKUP(B72,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},511180.91222225787,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B72<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B72<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B72<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B72<=Charges!$C$88),0)","v":0},{"$f":"IF(B72<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B72<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW72*BY72*Input!$H$35+BX72*BZ72*Input!$H$36","v":0},0,{"$f":"CB72*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F72*Charges!$F$51+CM71+IF(MOD(C72-1,12)=0,CN71,0)-BE71,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C72-1,12)=0,H72*D72,CN71),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG72-(B72>PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH72-(B72<=PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"CI72*Charges!$C$22/12","v":0},0,-88.747818216553839,{"$f":"CJ72-CL72-(B72<=PPT)*AF72*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C72=\"\",MOD(C72-1,12)=0,B72>PPT),0%,100%/12+CO71),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B72>PPT),0%,100%-CO72)","v":0},{"$f":"IF(B72>=Charges!$B$68,IF(MOD(C72,12)=0,(Loyalty_Bonus+Charges!$C$69*(B72-11))*AH72,0),0)","v":0},511180.91222225787,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,62,0,0,0,0,{"$f":"IF(AND(B73<>\"\", B73<=10),VLOOKUP(B73,Charges!$C$40:$F$50, 4, 0), IF(AND(B73<>\"\", B73 >10), 100%, 0))","v":0.97},0,0,{"$f":"D73*H73+F73*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B73=1,0,IF(B73<>\"\",(M73+N73)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G73), 0.5*Term*aprem)*(1+Indexation*(B73-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B73, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B73<>\"\",B73<=Term),IF(C73<61,Charges!$C$31,W72*(1+(B73<>B72)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,R73+CR72-BB72),\"\")","v":511180.91222225787},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,IF(C73=Input!$O$18,Input!$O$19,R73+CR72-Z73-BE72)),\"\")","v":510088.93461725785},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,CI73+CJ73,AB73*(1+Charges!$D$11)),0)","v":513370.86218136485},{"$f":"IF(Input!$W$55=1,CK73+CL73,( 1-(1-CW73)^(1/12))*(AC73))","v":494.59276997347217},{"$f":"AC73*Charges!$D$28/12","v":577.54221995403543},89.026698595224985,583.61946856869713,{"$f":"IF(Input!$W$55=1,CM73+CN73,MAX(AC73-AG73,0))","v":512787.24271279614},1000000,{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,512787.24271279614,{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B73<>\"\",((Flat_Extra/1000)/12)*AQ73*AO73+Input!$H$34*V73*AP73,\"\")","v":0},106.092855,255.59955359522496,500000,{"$f":"IF(B73<>\"\",IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B73<>\"\",B73<=Term-3),MIN(AU73,Charges!$H$11),0)","v":500000},{"$f":"IF(C73=1,MIN(AV73,AW73),IF(AV73=0,0,MIN(AW73-AY72,IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$I$100,5)/Mode,0))))*(B73<=Term-3)","v":0},0,{"$f":"IF(B73<>\"\",IF(BH73>0,IF(AH74<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,MIN(IF(MOD(C73,12)=0,VLOOKUP(B73,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM73,AH73),AH73-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C73<60,0,IF(MOD(C73,12)=0,(BC73<60)*SUM(INDIRECT($BF$7&(C73+11)&\":\"&$BF$7&C72))+(BC73>=60)*SUMPRODUCT($BD$12:BD73,$BE$12:$BE73),0))","v":0},1000000,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,IF(MOD(C73,12)=0,VLOOKUP(B73,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},512787.24271279614,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B73<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B73<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B73<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B73<=Charges!$C$88),0)","v":0},{"$f":"IF(B73<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B73<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW73*BY73*Input!$H$35+BX73*BZ73*Input!$H$36","v":0},0,{"$f":"CB73*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F73*Charges!$F$51+CM72+IF(MOD(C73-1,12)=0,CN72,0)-BE72,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C73-1,12)=0,H73*D73,CN72),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG73-(B73>PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH73-(B73<=PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"CI73*Charges!$C$22/12","v":0},0,-89.026698595224985,{"$f":"CJ73-CL73-(B73<=PPT)*AF73*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C73=\"\",MOD(C73-1,12)=0,B73>PPT),0%,100%/12+CO72),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B73>PPT),0%,100%-CO73)","v":0},{"$f":"IF(B73>=Charges!$B$68,IF(MOD(C73,12)=0,(Loyalty_Bonus+Charges!$C$69*(B73-11))*AH73,0),0)","v":0},512787.24271279614,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,63,0,0,0,0,{"$f":"IF(AND(B74<>\"\", B74<=10),VLOOKUP(B74,Charges!$C$40:$F$50, 4, 0), IF(AND(B74<>\"\", B74 >10), 100%, 0))","v":0.97},0,0,{"$f":"D74*H74+F74*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B74=1,0,IF(B74<>\"\",(M74+N74)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G74), 0.5*Term*aprem)*(1+Indexation*(B74-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B74, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B74<>\"\",B74<=Term),IF(C74<61,Charges!$C$31,W73*(1+(B74<>B73)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,R74+CR73-BB73),\"\")","v":512787.24271279614},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,IF(C74=Input!$O$18,Input!$O$19,R74+CR73-Z74-BE73)),\"\")","v":511695.26510779612},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,CI74+CJ74,AB74*(1+Charges!$D$11)),0)","v":514987.52785064589},{"$f":"IF(Input!$W$55=1,CK74+CL74,( 1-(1-CW74)^(1/12))*(AC74))","v":496.15030120555878},{"$f":"AC74*Charges!$D$28/12","v":579.36096883197661},89.307054217000569,585.45735542255932,{"$f":"IF(Input!$W$55=1,CM74+CN74,MAX(AC74-AG74,0))","v":514402.07049522334},1000000,{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,514402.07049522334,{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B74<>\"\",((Flat_Extra/1000)/12)*AQ74*AO74+Input!$H$34*V74*AP74,\"\")","v":0},106.092855,255.87990921700055,500000,{"$f":"IF(B74<>\"\",IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B74<>\"\",B74<=Term-3),MIN(AU74,Charges!$H$11),0)","v":500000},{"$f":"IF(C74=1,MIN(AV74,AW74),IF(AV74=0,0,MIN(AW74-AY73,IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$I$100,5)/Mode,0))))*(B74<=Term-3)","v":0},0,{"$f":"IF(B74<>\"\",IF(BH74>0,IF(AH75<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,MIN(IF(MOD(C74,12)=0,VLOOKUP(B74,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM74,AH74),AH74-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C74<60,0,IF(MOD(C74,12)=0,(BC74<60)*SUM(INDIRECT($BF$7&(C74+11)&\":\"&$BF$7&C73))+(BC74>=60)*SUMPRODUCT($BD$12:BD74,$BE$12:$BE74),0))","v":0},1000000,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,IF(MOD(C74,12)=0,VLOOKUP(B74,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},514402.07049522334,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B74<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B74<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B74<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B74<=Charges!$C$88),0)","v":0},{"$f":"IF(B74<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B74<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW74*BY74*Input!$H$35+BX74*BZ74*Input!$H$36","v":0},0,{"$f":"CB74*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F74*Charges!$F$51+CM73+IF(MOD(C74-1,12)=0,CN73,0)-BE73,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C74-1,12)=0,H74*D74,CN73),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG74-(B74>PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH74-(B74<=PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"CI74*Charges!$C$22/12","v":0},0,-89.307054217000569,{"$f":"CJ74-CL74-(B74<=PPT)*AF74*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C74=\"\",MOD(C74-1,12)=0,B74>PPT),0%,100%/12+CO73),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B74>PPT),0%,100%-CO74)","v":0},{"$f":"IF(B74>=Charges!$B$68,IF(MOD(C74,12)=0,(Loyalty_Bonus+Charges!$C$69*(B74-11))*AH74,0),0)","v":0},514402.07049522334,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,64,0,0,0,0,{"$f":"IF(AND(B75<>\"\", B75<=10),VLOOKUP(B75,Charges!$C$40:$F$50, 4, 0), IF(AND(B75<>\"\", B75 >10), 100%, 0))","v":0.97},0,0,{"$f":"D75*H75+F75*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B75=1,0,IF(B75<>\"\",(M75+N75)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G75), 0.5*Term*aprem)*(1+Indexation*(B75-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B75, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B75<>\"\",B75<=Term),IF(C75<61,Charges!$C$31,W74*(1+(B75<>B74)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,R75+CR74-BB74),\"\")","v":514402.07049522334},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,IF(C75=Input!$O$18,Input!$O$19,R75+CR74-Z75-BE74)),\"\")","v":513310.09289022331},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,CI75+CJ75,AB75*(1+Charges!$D$11)),0)","v":516612.74548364768},{"$f":"IF(Input!$W$55=1,CK75+CL75,( 1-(1-CW75)^(1/12))*(AC75))","v":497.71607158742381},{"$f":"AC75*Charges!$D$28/12","v":581.18933866910368},89.588892885736286,587.30496447316011,{"$f":"IF(Input!$W$55=1,CM75+CN75,MAX(AC75-AG75,0))","v":516025.4405191745},1000000,{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,516025.4405191745,{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B75<>\"\",((Flat_Extra/1000)/12)*AQ75*AO75+Input!$H$34*V75*AP75,\"\")","v":0},106.092855,256.1617478857363,500000,{"$f":"IF(B75<>\"\",IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B75<>\"\",B75<=Term-3),MIN(AU75,Charges!$H$11),0)","v":500000},{"$f":"IF(C75=1,MIN(AV75,AW75),IF(AV75=0,0,MIN(AW75-AY74,IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$I$100,5)/Mode,0))))*(B75<=Term-3)","v":0},0,{"$f":"IF(B75<>\"\",IF(BH75>0,IF(AH76<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,MIN(IF(MOD(C75,12)=0,VLOOKUP(B75,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM75,AH75),AH75-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C75<60,0,IF(MOD(C75,12)=0,(BC75<60)*SUM(INDIRECT($BF$7&(C75+11)&\":\"&$BF$7&C74))+(BC75>=60)*SUMPRODUCT($BD$12:BD75,$BE$12:$BE75),0))","v":0},1000000,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,IF(MOD(C75,12)=0,VLOOKUP(B75,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},516025.4405191745,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B75<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B75<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B75<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B75<=Charges!$C$88),0)","v":0},{"$f":"IF(B75<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B75<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW75*BY75*Input!$H$35+BX75*BZ75*Input!$H$36","v":0},0,{"$f":"CB75*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F75*Charges!$F$51+CM74+IF(MOD(C75-1,12)=0,CN74,0)-BE74,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C75-1,12)=0,H75*D75,CN74),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG75-(B75>PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH75-(B75<=PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"CI75*Charges!$C$22/12","v":0},0,-89.588892885736286,{"$f":"CJ75-CL75-(B75<=PPT)*AF75*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C75=\"\",MOD(C75-1,12)=0,B75>PPT),0%,100%/12+CO74),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B75>PPT),0%,100%-CO75)","v":0},{"$f":"IF(B75>=Charges!$B$68,IF(MOD(C75,12)=0,(Loyalty_Bonus+Charges!$C$69*(B75-11))*AH75,0),0)","v":0},516025.4405191745,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,{"$f":"IF(C75<=Term*12,C75+1,\"\")","v":65},{"$f":"IFERROR(IF(C76<>\"\",IF(AND(MOD(C76-1,12/Mode)=0,B76<=Term),(Prem)/Mode,0),\"\")*A76, 0)","v":0},{"$f":"IFERROR(IF(B76<>\"\",(aprem),\"\")*A76, 0)","v":0},{"$f":"IF(B76<>\"\",AX76,\"\")","v":0},{"$f":"IF(B76<>\"\",D76+F76,\"\")","v":0},{"$f":"IF(AND(B76<>\"\", B76<=10),VLOOKUP(B76,Charges!$C$40:$F$50, 4, 0), IF(AND(B76<>\"\", B76 >10), 100%, 0))","v":0.97},{"$f":"IF(D76<>0,(D76*H76)/(D76),0)","v":0},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12)=0,G76,G76+J75),\"\")","v":0},{"$f":"D76*H76+F76*Charges!$F$51","v":0},{"$f":"IF(B76<>\"\",(G76-K76)*Service_tax,0)","v":0},{"$f":"K76-L76","v":0},0,{"$f":"IF(B76<>\"\",G76-K76,\"\")","v":0},{"$f":"IF(B76<>\"\",G76-M76,\"\")","v":0},{"$f":"IF(B76=1,0,IF(B76<>\"\",(M76+N76)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B76<>\"\",M76-Q76,\"\")","v":0},{"$f":"MAX(SA, 1.05*SUM($G$12:G76), 0.5*Term*aprem)*(1+Indexation*(B76-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B76, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E76/1000*(B76<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B76, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},{"$f":"IF(B76<>\"\",AQ76*VLOOKUP(Age+B76-1, Mortality,2,0)/12000,\"\")","v":589.40475000000004},{"$f":"MIN(IF(AND(B76<>\"\",B76<=Term),IF(C76<61,Charges!$C$31,W75*(1+(B76<>B75)*Charges!$C$32))),500)","v":336},{"$f":"IF(B76<>\"\",W76*Service_tax,0)","v":60.48},{"$f":"W76+X76","v":396.48},1091.977605,{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,R76+CR75-BB75),\"\")","v":516025.4405191745},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,IF(C76=Input!$O$18,Input!$O$19,R76+CR75-Z76-BE75)),\"\")","v":514933.46291417448},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,CI76+CJ76,AB76*(1+Charges!$D$11)),0)","v":518246.56031921261},{"$f":"IF(Input!$W$55=1,CK76+CL76,( 1-(1-CW76)^(1/12))*(AC76))","v":499.29012470316206},{"$f":"AC76*Charges!$D$28/12","v":583.0273803591142},{"$f":"AD76*Service_tax","v":89.872222446569168},{"$f":"AD76+AF76","v":589.1623471497312},{"$f":"IF(Input!$W$55=1,CM76+CN76,MAX(AC76-AG76,0))","v":517657.39797206287},{"$f":"IF(B76<>\"\",S76,\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,{"$f":"IF(AND(B76<>\"\",B76<=Term),CR76-AM76,0)","v":517657.39797206287},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S76+T76+U76","v":1428860},{"$f":"IF(B76<>\"\",((Flat_Extra/1000)/12)*AQ76*AO76+Input!$H$34*V76*AP76,\"\")","v":0},{"$f":"IF(B76<>\"\",Service_tax*(V76+AR76+CB76),\"\")","v":106.092855},{"$f":"L76+X76+AF76+AS76","v":256.44507744656914},{"$f":"IF(B76<>\"\",D76+AU75,\"\")","v":500000},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B76<>\"\",B76<=Term-3),MIN(AU76,Charges!$H$11),0)","v":500000},{"$f":"IF(C76=1,MIN(AV76,AW76),IF(AV76=0,0,MIN(AW76-AY75,IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$I$100,5)/Mode,0))))*(B76<=Term-3)","v":0},{"$f":"IF(C76=1,AX76,AX76+AY75)*(B76<=Term)","v":0},{"$f":"IF(B76<>\"\",IF(BH76>0,IF(AH77<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B76<>\"\",AZ76,0)","v":0},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,MIN(IF(MOD(C76,12)=0,VLOOKUP(B76,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM76,AH76),AH76-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B76<>\"\",Age+B76-1,\"\")","v":50},{"$f":"IF(B76<>\"\",IF(BC76+2>60,1,0),\"\")","v":0},{"$f":"IF(B76<>\"\",BB76,0)","v":0},{"$f":"IF(C76<60,0,IF(MOD(C76,12)=0,(BC76<60)*SUM(INDIRECT($BF$7&(C76+11)&\":\"&$BF$7&C75))+(BC76>=60)*SUMPRODUCT($BD$12:BD76,$BE$12:$BE76),0))","v":0},{"$f":"IF(B76<>\"\",IF(C76<=60,AI76,IF(MOD(C76,12)=0,AI76-BF76*0,BG75)),\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,IF(MOD(C76,12)=0,VLOOKUP(B76,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH76","v":517657.39797206287},{"$f":"IF(A76=1,-G76,0)+IF(C76=Term*12+1,CR75)+BB76","v":0},null,null,null,null,{"$f":"IF(B76>PPT, 0,PPT-B76)","v":0},{"$f":"IF(B76>=Term, 1,MIN(Term-B76+1,10))","v":5},{"$f":"10%*SA*(B76<=Term)","v":100000},{"$f":"E76","v":0},null,null,{"$f":"Charges!$C$82/12*(B76<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B76<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B76<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B76<=Charges!$C$88),0)","v":0},{"$f":"IF(B76<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B76<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW76*BY76*Input!$H$35+BX76*BZ76*Input!$H$36","v":0},{"$f":"BW76+CA76+BX76","v":0},{"$f":"CB76*Charges!$C$6","v":0},{"$f":"CB76+CC76","v":0},null,null,{"$f":"IF(Input!$W$55=1,F76*Charges!$F$51+CM75+IF(MOD(C76-1,12)=0,CN75,0)-BE75,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C76-1,12)=0,H76*D76,CN75),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG76-(B76>PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH76-(B76<=PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"CI76*Charges!$C$22/12","v":0},{"$f":"CJ76*SUMPRODUCT($CO$11:$CP$11,CO76:CP76)/12","v":0},{"$f":"CI76-CK76+CQ75-(B76>PPT)*AF76","v":-89.872222446569168},{"$f":"CJ76-CL76-(B76<=PPT)*AF76*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C76=\"\",MOD(C76-1,12)=0,B76>PPT),0%,100%/12+CO75),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B76>PPT),0%,100%-CO76)","v":0},{"$f":"IF(B76>=Charges!$B$68,IF(MOD(C76,12)=0,(Loyalty_Bonus+Charges!$C$69*(B76-11))*AH76,0),0)","v":0},517657.39797206287,0,null,{"$f":"IF(Term-B76 >8, avg_fmc_dfa2, IF(Term-B76 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.005E-2},{"$f":"IF(Term-B76 >16, avg_fmc_dfa6, IF(Term-B76 > 11, avg_fmc_dfa7,IF(Term-B76 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":9.7000000000000003E-3},{"$f":"IF(Term = 10, CU76, CV76)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B77<>\"\",IF(C77<=PPT*12,1,0),\"\")","v":0},{"$f":"IF(B76<=Term,INT((C77-1)/12+1),\"\")","v":6},66,0,0,0,0,{"$f":"IF(AND(B77<>\"\", B77<=10),VLOOKUP(B77,Charges!$C$40:$F$50, 4, 0), IF(AND(B77<>\"\", B77 >10), 100%, 0))","v":0.97},0,0,{"$f":"D77*H77+F77*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B77=1,0,IF(B77<>\"\",(M77+N77)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G77), 0.5*Term*aprem)*(1+Indexation*(B77-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B77, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B77<>\"\",B77<=Term),IF(C77<61,Charges!$C$31,W76*(1+(B77<>B76)*Charges!$C$32))),500)","v":336},60.48,396.48,{"$f":"IF(B77<>\"\",V77+Y77+AS77+AR77+CB77,\"\")","v":1091.977605},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,R77+CR76-BB76),\"\")","v":517657.39797206287},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,IF(C77=Input!$O$18,Input!$O$19,R77+CR76-Z77-BE76)),\"\")","v":516565.42036706285},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,CI77+CJ77,AB77*(1+Charges!$D$11)),0)","v":519889.0178354911},{"$f":"IF(Input!$W$55=1,CK77+CL77,( 1-(1-CW77)^(1/12))*(AC77))","v":500.87250436742306},{"$f":"AC77*Charges!$D$28/12","v":584.87514506492755},90.157050786136153,591.02955515355916,{"$f":"IF(Input!$W$55=1,CM77+CN77,MAX(AC77-AG77,0))","v":519297.98828033754},1000000,{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",MIN(E77*AJ77,CR77*AK77,AL77),\"\")","v":0},519297.98828033754,{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B77<>\"\",((Flat_Extra/1000)/12)*AQ77*AO77+Input!$H$34*V77*AP77,\"\")","v":0},106.092855,256.72990578613616,500000,{"$f":"IF(B77<>\"\",IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B77<>\"\",B77<=Term-3),MIN(AU77,Charges!$H$11),0)","v":500000},{"$f":"IF(C77=1,MIN(AV77,AW77),IF(AV77=0,0,MIN(AW77-AY76,IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$I$100,5)/Mode,0))))*(B77<=Term-3)","v":0},0,{"$f":"IF(B77<>\"\",IF(BH77>0,IF(AH78<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,MIN(IF(MOD(C77,12)=0,VLOOKUP(B77,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM77,AH77),AH77-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C77<60,0,IF(MOD(C77,12)=0,(BC77<60)*SUM(INDIRECT($BF$7&(C77+11)&\":\"&$BF$7&C76))+(BC77>=60)*SUMPRODUCT($BD$12:BD77,$BE$12:$BE77),0))","v":0},1000000,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,IF(MOD(C77,12)=0,VLOOKUP(B77,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},519297.98828033754,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B77<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B77<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B77<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B77<=Charges!$C$88),0)","v":0},{"$f":"IF(B77<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B77<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW77*BY77*Input!$H$35+BX77*BZ77*Input!$H$36","v":0},0,{"$f":"CB77*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F77*Charges!$F$51+CM76+IF(MOD(C77-1,12)=0,CN76,0)-BE76,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C77-1,12)=0,H77*D77,CN76),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG77-(B77>PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH77-(B77<=PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"CI77*Charges!$C$22/12","v":0},0,-90.157050786136153,{"$f":"CJ77-CL77-(B77<=PPT)*AF77*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C77=\"\",MOD(C77-1,12)=0,B77>PPT),0%,100%/12+CO76),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B77>PPT),0%,100%-CO77)","v":0},{"$f":"IF(B77>=Charges!$B$68,IF(MOD(C77,12)=0,(Loyalty_Bonus+Charges!$C$69*(B77-11))*AH77,0),0)","v":0},{"$f":"AH77 +CQ77","v":519297.98828033754},0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,67,0,0,0,0,{"$f":"IF(AND(B78<>\"\", B78<=10),VLOOKUP(B78,Charges!$C$40:$F$50, 4, 0), IF(AND(B78<>\"\", B78 >10), 100%, 0))","v":0.97},0,0,{"$f":"D78*H78+F78*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B78=1,0,IF(B78<>\"\",(M78+N78)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G78), 0.5*Term*aprem)*(1+Indexation*(B78-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B78, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B78<>\"\",B78<=Term),IF(C78<61,Charges!$C$31,W77*(1+(B78<>B77)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,R78+CR77-BB77),\"\")","v":519297.98828033754},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,IF(C78=Input!$O$18,Input!$O$19,R78+CR77-Z78-BE77)),\"\")","v":518206.01067533751},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,CI78+CJ78,AB78*(1+Charges!$D$11)),0)","v":521540.16375120741},{"$f":"IF(Input!$W$55=1,CK78+CL78,( 1-(1-CW78)^(1/12))*(AC78))","v":502.46325462663043},{"$f":"AC78*Charges!$D$28/12","v":586.73268422010835},90.443385832793467,592.9066404594239,{"$f":"IF(Input!$W$55=1,CM78+CN78,MAX(AC78-AG78,0))","v":520947.25711074797},1000000,{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,520947.25711074797,{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B78<>\"\",((Flat_Extra/1000)/12)*AQ78*AO78+Input!$H$34*V78*AP78,\"\")","v":0},106.092855,257.01624083279347,500000,{"$f":"IF(B78<>\"\",IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B78<>\"\",B78<=Term-3),MIN(AU78,Charges!$H$11),0)","v":500000},{"$f":"IF(C78=1,MIN(AV78,AW78),IF(AV78=0,0,MIN(AW78-AY77,IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$I$100,5)/Mode,0))))*(B78<=Term-3)","v":0},0,{"$f":"IF(B78<>\"\",IF(BH78>0,IF(AH79<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,MIN(IF(MOD(C78,12)=0,VLOOKUP(B78,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM78,AH78),AH78-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C78<60,0,IF(MOD(C78,12)=0,(BC78<60)*SUM(INDIRECT($BF$7&(C78+11)&\":\"&$BF$7&C77))+(BC78>=60)*SUMPRODUCT($BD$12:BD78,$BE$12:$BE78),0))","v":0},1000000,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,IF(MOD(C78,12)=0,VLOOKUP(B78,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},520947.25711074797,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B78<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B78<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B78<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B78<=Charges!$C$88),0)","v":0},{"$f":"IF(B78<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B78<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW78*BY78*Input!$H$35+BX78*BZ78*Input!$H$36","v":0},0,{"$f":"CB78*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F78*Charges!$F$51+CM77+IF(MOD(C78-1,12)=0,CN77,0)-BE77,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C78-1,12)=0,H78*D78,CN77),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG78-(B78>PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH78-(B78<=PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"CI78*Charges!$C$22/12","v":0},0,-90.443385832793467,{"$f":"CJ78-CL78-(B78<=PPT)*AF78*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C78=\"\",MOD(C78-1,12)=0,B78>PPT),0%,100%/12+CO77),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B78>PPT),0%,100%-CO78)","v":0},{"$f":"IF(B78>=Charges!$B$68,IF(MOD(C78,12)=0,(Loyalty_Bonus+Charges!$C$69*(B78-11))*AH78,0),0)","v":0},520947.25711074797,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,68,0,0,0,0,{"$f":"IF(AND(B79<>\"\", B79<=10),VLOOKUP(B79,Charges!$C$40:$F$50, 4, 0), IF(AND(B79<>\"\", B79 >10), 100%, 0))","v":0.97},0,0,{"$f":"D79*H79+F79*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B79=1,0,IF(B79<>\"\",(M79+N79)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G79), 0.5*Term*aprem)*(1+Indexation*(B79-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B79, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B79<>\"\",B79<=Term),IF(C79<61,Charges!$C$31,W78*(1+(B79<>B78)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,R79+CR78-BB78),\"\")","v":520947.25711074797},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,IF(C79=Input!$O$18,Input!$O$19,R79+CR78-Z79-BE78)),\"\")","v":519855.27950574795},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,CI79+CJ79,AB79*(1+Charges!$D$11)),0)","v":523200.04402693216},{"$f":"IF(Input!$W$55=1,CK79+CL79,( 1-(1-CW79)^(1/12))*(AC79))","v":504.06241976020789},{"$f":"AC79*Charges!$D$28/12","v":588.60004953029863},90.731235556837419,594.79365531704525,{"$f":"IF(Input!$W$55=1,CM79+CN79,MAX(AC79-AG79,0))","v":522605.25037161511},1000000,{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,522605.25037161511,{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B79<>\"\",((Flat_Extra/1000)/12)*AQ79*AO79+Input!$H$34*V79*AP79,\"\")","v":0},106.092855,257.30409055683742,500000,{"$f":"IF(B79<>\"\",IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B79<>\"\",B79<=Term-3),MIN(AU79,Charges!$H$11),0)","v":500000},{"$f":"IF(C79=1,MIN(AV79,AW79),IF(AV79=0,0,MIN(AW79-AY78,IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$I$100,5)/Mode,0))))*(B79<=Term-3)","v":0},0,{"$f":"IF(B79<>\"\",IF(BH79>0,IF(AH80<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,MIN(IF(MOD(C79,12)=0,VLOOKUP(B79,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM79,AH79),AH79-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C79<60,0,IF(MOD(C79,12)=0,(BC79<60)*SUM(INDIRECT($BF$7&(C79+11)&\":\"&$BF$7&C78))+(BC79>=60)*SUMPRODUCT($BD$12:BD79,$BE$12:$BE79),0))","v":0},1000000,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,IF(MOD(C79,12)=0,VLOOKUP(B79,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},522605.25037161511,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B79<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B79<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B79<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B79<=Charges!$C$88),0)","v":0},{"$f":"IF(B79<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B79<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW79*BY79*Input!$H$35+BX79*BZ79*Input!$H$36","v":0},0,{"$f":"CB79*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F79*Charges!$F$51+CM78+IF(MOD(C79-1,12)=0,CN78,0)-BE78,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C79-1,12)=0,H79*D79,CN78),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG79-(B79>PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH79-(B79<=PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"CI79*Charges!$C$22/12","v":0},0,-90.731235556837419,{"$f":"CJ79-CL79-(B79<=PPT)*AF79*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C79=\"\",MOD(C79-1,12)=0,B79>PPT),0%,100%/12+CO78),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B79>PPT),0%,100%-CO79)","v":0},{"$f":"IF(B79>=Charges!$B$68,IF(MOD(C79,12)=0,(Loyalty_Bonus+Charges!$C$69*(B79-11))*AH79,0),0)","v":0},522605.25037161511,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,69,0,0,0,0,{"$f":"IF(AND(B80<>\"\", B80<=10),VLOOKUP(B80,Charges!$C$40:$F$50, 4, 0), IF(AND(B80<>\"\", B80 >10), 100%, 0))","v":0.97},0,0,{"$f":"D80*H80+F80*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B80=1,0,IF(B80<>\"\",(M80+N80)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G80), 0.5*Term*aprem)*(1+Indexation*(B80-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B80, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B80<>\"\",B80<=Term),IF(C80<61,Charges!$C$31,W79*(1+(B80<>B79)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,R80+CR79-BB79),\"\")","v":522605.25037161511},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,IF(C80=Input!$O$18,Input!$O$19,R80+CR79-Z80-BE79)),\"\")","v":521513.27276661509},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,CI80+CJ80,AB80*(1+Charges!$D$11)),0)","v":524868.70486636192},{"$f":"IF(Input!$W$55=1,CK80+CL80,( 1-(1-CW80)^(1/12))*(AC80))","v":505.67004428181201},{"$f":"AC80*Charges!$D$28/12","v":590.47729297465719},91.020607970726161,596.69065225253814,{"$f":"IF(Input!$W$55=1,CM80+CN80,MAX(AC80-AG80,0))","v":524272.0142141094},1000000,{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,524272.0142141094,{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B80<>\"\",((Flat_Extra/1000)/12)*AQ80*AO80+Input!$H$34*V80*AP80,\"\")","v":0},106.092855,257.59346297072614,500000,{"$f":"IF(B80<>\"\",IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B80<>\"\",B80<=Term-3),MIN(AU80,Charges!$H$11),0)","v":500000},{"$f":"IF(C80=1,MIN(AV80,AW80),IF(AV80=0,0,MIN(AW80-AY79,IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$I$100,5)/Mode,0))))*(B80<=Term-3)","v":0},0,{"$f":"IF(B80<>\"\",IF(BH80>0,IF(AH81<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,MIN(IF(MOD(C80,12)=0,VLOOKUP(B80,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM80,AH80),AH80-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C80<60,0,IF(MOD(C80,12)=0,(BC80<60)*SUM(INDIRECT($BF$7&(C80+11)&\":\"&$BF$7&C79))+(BC80>=60)*SUMPRODUCT($BD$12:BD80,$BE$12:$BE80),0))","v":0},1000000,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,IF(MOD(C80,12)=0,VLOOKUP(B80,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},524272.0142141094,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B80<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B80<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B80<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B80<=Charges!$C$88),0)","v":0},{"$f":"IF(B80<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B80<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW80*BY80*Input!$H$35+BX80*BZ80*Input!$H$36","v":0},0,{"$f":"CB80*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F80*Charges!$F$51+CM79+IF(MOD(C80-1,12)=0,CN79,0)-BE79,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C80-1,12)=0,H80*D80,CN79),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG80-(B80>PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH80-(B80<=PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"CI80*Charges!$C$22/12","v":0},0,-91.020607970726161,{"$f":"CJ80-CL80-(B80<=PPT)*AF80*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C80=\"\",MOD(C80-1,12)=0,B80>PPT),0%,100%/12+CO79),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B80>PPT),0%,100%-CO80)","v":0},{"$f":"IF(B80>=Charges!$B$68,IF(MOD(C80,12)=0,(Loyalty_Bonus+Charges!$C$69*(B80-11))*AH80,0),0)","v":0},524272.0142141094,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,70,0,0,0,0,{"$f":"IF(AND(B81<>\"\", B81<=10),VLOOKUP(B81,Charges!$C$40:$F$50, 4, 0), IF(AND(B81<>\"\", B81 >10), 100%, 0))","v":0.97},0,0,{"$f":"D81*H81+F81*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B81=1,0,IF(B81<>\"\",(M81+N81)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G81), 0.5*Term*aprem)*(1+Indexation*(B81-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B81, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B81<>\"\",B81<=Term),IF(C81<61,Charges!$C$31,W80*(1+(B81<>B80)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,R81+CR80-BB80),\"\")","v":524272.0142141094},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,IF(C81=Input!$O$18,Input!$O$19,R81+CR80-Z81-BE80)),\"\")","v":523180.03660910937},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,CI81+CJ81,AB81*(1+Charges!$D$11)),0)","v":526546.19271760504},{"$f":"IF(Input!$W$55=1,CK81+CL81,( 1-(1-CW81)^(1/12))*(AC81))","v":507.28617294057113},{"$f":"AC81*Charges!$D$28/12","v":592.36446680730569},91.311511129302801,598.59768406987394,{"$f":"IF(Input!$W$55=1,CM81+CN81,MAX(AC81-AG81,0))","v":525947.59503353515},1000000,{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,525947.59503353515,{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B81<>\"\",((Flat_Extra/1000)/12)*AQ81*AO81+Input!$H$34*V81*AP81,\"\")","v":0},106.092855,257.8843661293028,500000,{"$f":"IF(B81<>\"\",IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B81<>\"\",B81<=Term-3),MIN(AU81,Charges!$H$11),0)","v":500000},{"$f":"IF(C81=1,MIN(AV81,AW81),IF(AV81=0,0,MIN(AW81-AY80,IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$I$100,5)/Mode,0))))*(B81<=Term-3)","v":0},0,{"$f":"IF(B81<>\"\",IF(BH81>0,IF(AH82<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,MIN(IF(MOD(C81,12)=0,VLOOKUP(B81,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM81,AH81),AH81-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C81<60,0,IF(MOD(C81,12)=0,(BC81<60)*SUM(INDIRECT($BF$7&(C81+11)&\":\"&$BF$7&C80))+(BC81>=60)*SUMPRODUCT($BD$12:BD81,$BE$12:$BE81),0))","v":0},1000000,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,IF(MOD(C81,12)=0,VLOOKUP(B81,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},525947.59503353515,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B81<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B81<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B81<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B81<=Charges!$C$88),0)","v":0},{"$f":"IF(B81<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B81<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW81*BY81*Input!$H$35+BX81*BZ81*Input!$H$36","v":0},0,{"$f":"CB81*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F81*Charges!$F$51+CM80+IF(MOD(C81-1,12)=0,CN80,0)-BE80,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C81-1,12)=0,H81*D81,CN80),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG81-(B81>PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH81-(B81<=PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"CI81*Charges!$C$22/12","v":0},0,-91.311511129302801,{"$f":"CJ81-CL81-(B81<=PPT)*AF81*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C81=\"\",MOD(C81-1,12)=0,B81>PPT),0%,100%/12+CO80),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B81>PPT),0%,100%-CO81)","v":0},{"$f":"IF(B81>=Charges!$B$68,IF(MOD(C81,12)=0,(Loyalty_Bonus+Charges!$C$69*(B81-11))*AH81,0),0)","v":0},525947.59503353515,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,71,0,0,0,0,{"$f":"IF(AND(B82<>\"\", B82<=10),VLOOKUP(B82,Charges!$C$40:$F$50, 4, 0), IF(AND(B82<>\"\", B82 >10), 100%, 0))","v":0.97},0,0,{"$f":"D82*H82+F82*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B82=1,0,IF(B82<>\"\",(M82+N82)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G82), 0.5*Term*aprem)*(1+Indexation*(B82-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B82, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B82<>\"\",B82<=Term),IF(C82<61,Charges!$C$31,W81*(1+(B82<>B81)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,R82+CR81-BB81),\"\")","v":525947.59503353515},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,IF(C82=Input!$O$18,Input!$O$19,R82+CR81-Z82-BE81)),\"\")","v":524855.61742853513},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,CI82+CJ82,AB82*(1+Charges!$D$11)),0)","v":528232.55427447474},{"$f":"IF(Input!$W$55=1,CK82+CL82,( 1-(1-CW82)^(1/12))*(AC82))","v":508.91085072233102},{"$f":"AC82*Charges!$D$28/12","v":594.26162355878409},91.603953130019576,600.51480385235061,{"$f":"IF(Input!$W$55=1,CM82+CN82,MAX(AC82-AG82,0))","v":527632.03947062243},1000000,{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,527632.03947062243,{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B82<>\"\",((Flat_Extra/1000)/12)*AQ82*AO82+Input!$H$34*V82*AP82,\"\")","v":0},106.092855,258.17680813001959,500000,{"$f":"IF(B82<>\"\",IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B82<>\"\",B82<=Term-3),MIN(AU82,Charges!$H$11),0)","v":500000},{"$f":"IF(C82=1,MIN(AV82,AW82),IF(AV82=0,0,MIN(AW82-AY81,IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$I$100,5)/Mode,0))))*(B82<=Term-3)","v":0},0,{"$f":"IF(B82<>\"\",IF(BH82>0,IF(AH83<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,MIN(IF(MOD(C82,12)=0,VLOOKUP(B82,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM82,AH82),AH82-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C82<60,0,IF(MOD(C82,12)=0,(BC82<60)*SUM(INDIRECT($BF$7&(C82+11)&\":\"&$BF$7&C81))+(BC82>=60)*SUMPRODUCT($BD$12:BD82,$BE$12:$BE82),0))","v":0},1000000,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,IF(MOD(C82,12)=0,VLOOKUP(B82,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},527632.03947062243,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B82<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B82<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B82<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B82<=Charges!$C$88),0)","v":0},{"$f":"IF(B82<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B82<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW82*BY82*Input!$H$35+BX82*BZ82*Input!$H$36","v":0},0,{"$f":"CB82*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F82*Charges!$F$51+CM81+IF(MOD(C82-1,12)=0,CN81,0)-BE81,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C82-1,12)=0,H82*D82,CN81),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG82-(B82>PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH82-(B82<=PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"CI82*Charges!$C$22/12","v":0},0,-91.603953130019576,{"$f":"CJ82-CL82-(B82<=PPT)*AF82*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C82=\"\",MOD(C82-1,12)=0,B82>PPT),0%,100%/12+CO81),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B82>PPT),0%,100%-CO82)","v":0},{"$f":"IF(B82>=Charges!$B$68,IF(MOD(C82,12)=0,(Loyalty_Bonus+Charges!$C$69*(B82-11))*AH82,0),0)","v":0},527632.03947062243,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,72,0,0,0,0,{"$f":"IF(AND(B83<>\"\", B83<=10),VLOOKUP(B83,Charges!$C$40:$F$50, 4, 0), IF(AND(B83<>\"\", B83 >10), 100%, 0))","v":0.97},0,0,{"$f":"D83*H83+F83*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B83=1,0,IF(B83<>\"\",(M83+N83)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G83), 0.5*Term*aprem)*(1+Indexation*(B83-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B83, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},589.40475000000004,{"$f":"MIN(IF(AND(B83<>\"\",B83<=Term),IF(C83<61,Charges!$C$31,W82*(1+(B83<>B82)*Charges!$C$32))),500)","v":336},60.48,396.48,1091.977605,{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,R83+CR82-BB82),\"\")","v":527632.03947062243},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,IF(C83=Input!$O$18,Input!$O$19,R83+CR82-Z83-BE82)),\"\")","v":526540.06186562241},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,CI83+CJ83,AB83*(1+Charges!$D$11)),0)","v":529927.83647778886},{"$f":"IF(Input!$W$55=1,CK83+CL83,( 1-(1-CW83)^(1/12))*(AC83))","v":510.544122850907},{"$f":"AC83*Charges!$D$28/12","v":596.16881603751244},91.897942113163253,602.44206496407025,{"$f":"IF(Input!$W$55=1,CM83+CN83,MAX(AC83-AG83,0))","v":529325.39441282477},1000000,{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,529325.39441282477,{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B83<>\"\",((Flat_Extra/1000)/12)*AQ83*AO83+Input!$H$34*V83*AP83,\"\")","v":0},106.092855,258.47079711316326,500000,{"$f":"IF(B83<>\"\",IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B83<>\"\",B83<=Term-3),MIN(AU83,Charges!$H$11),0)","v":500000},{"$f":"IF(C83=1,MIN(AV83,AW83),IF(AV83=0,0,MIN(AW83-AY82,IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$I$100,5)/Mode,0))))*(B83<=Term-3)","v":0},0,{"$f":"IF(B83<>\"\",IF(BH83>0,IF(AH84<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,MIN(IF(MOD(C83,12)=0,VLOOKUP(B83,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM83,AH83),AH83-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C83<60,0,IF(MOD(C83,12)=0,(BC83<60)*SUM(INDIRECT($BF$7&(C83+11)&\":\"&$BF$7&C82))+(BC83>=60)*SUMPRODUCT($BD$12:BD83,$BE$12:$BE83),0))","v":0},1000000,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,IF(MOD(C83,12)=0,VLOOKUP(B83,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},529325.39441282477,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B83<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B83<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B83<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B83<=Charges!$C$88),0)","v":0},{"$f":"IF(B83<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B83<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW83*BY83*Input!$H$35+BX83*BZ83*Input!$H$36","v":0},0,{"$f":"CB83*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F83*Charges!$F$51+CM82+IF(MOD(C83-1,12)=0,CN82,0)-BE82,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C83-1,12)=0,H83*D83,CN82),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG83-(B83>PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH83-(B83<=PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"CI83*Charges!$C$22/12","v":0},0,-91.897942113163253,{"$f":"CJ83-CL83-(B83<=PPT)*AF83*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C83=\"\",MOD(C83-1,12)=0,B83>PPT),0%,100%/12+CO82),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B83>PPT),0%,100%-CO83)","v":0},{"$f":"IF(B83>=Charges!$B$68,IF(MOD(C83,12)=0,(Loyalty_Bonus+Charges!$C$69*(B83-11))*AH83,0),0)","v":0},529325.39441282477,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,73,0,0,0,0,{"$f":"IF(AND(B84<>\"\", B84<=10),VLOOKUP(B84,Charges!$C$40:$F$50, 4, 0), IF(AND(B84<>\"\", B84 >10), 100%, 0))","v":0.97},0,0,{"$f":"D84*H84+F84*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B84=1,0,IF(B84<>\"\",(M84+N84)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G84), 0.5*Term*aprem)*(1+Indexation*(B84-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B84, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B84<>\"\",B84<=Term),IF(C84<61,Charges!$C$31,W83*(1+(B84<>B83)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,R84+CR83-BB83),\"\")","v":529325.39441282477},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,IF(C84=Input!$O$18,Input!$O$19,R84+CR83-Z84-BE83)),\"\")","v":528179.71282482473},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,CI84+CJ84,AB84*(1+Charges!$D$11)),0)","v":531578.03700063261},{"$f":"IF(Input!$W$55=1,CK84+CL84,( 1-(1-CW84)^(1/12))*(AC84))","v":512.13396229784587},{"$f":"AC84*Charges!$D$28/12","v":598.0252916257117},92.18411321361225,604.31807551145812,{"$f":"IF(Input!$W$55=1,CM84+CN84,MAX(AC84-AG84,0))","v":530973.71892512112},1000000,{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,530973.71892512112,{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B84<>\"\",((Flat_Extra/1000)/12)*AQ84*AO84+Input!$H$34*V84*AP84,\"\")","v":0},111.26098800000001,266.94910121361227,500000,{"$f":"IF(B84<>\"\",IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B84<>\"\",B84<=Term-3),MIN(AU84,Charges!$H$11),0)","v":500000},{"$f":"IF(C84=1,MIN(AV84,AW84),IF(AV84=0,0,MIN(AW84-AY83,IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$I$100,5)/Mode,0))))*(B84<=Term-3)","v":0},0,{"$f":"IF(B84<>\"\",IF(BH84>0,IF(AH85<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,MIN(IF(MOD(C84,12)=0,VLOOKUP(B84,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM84,AH84),AH84-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C84<60,0,IF(MOD(C84,12)=0,(BC84<60)*SUM(INDIRECT($BF$7&(C84+11)&\":\"&$BF$7&C83))+(BC84>=60)*SUMPRODUCT($BD$12:BD84,$BE$12:$BE84),0))","v":0},1000000,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,IF(MOD(C84,12)=0,VLOOKUP(B84,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},530973.71892512112,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B84<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B84<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B84<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B84<=Charges!$C$88),0)","v":0},{"$f":"IF(B84<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B84<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW84*BY84*Input!$H$35+BX84*BZ84*Input!$H$36","v":0},0,{"$f":"CB84*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F84*Charges!$F$51+CM83+IF(MOD(C84-1,12)=0,CN83,0)-BE83,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C84-1,12)=0,H84*D84,CN83),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG84-(B84>PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH84-(B84<=PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"CI84*Charges!$C$22/12","v":0},0,-92.18411321361225,{"$f":"CJ84-CL84-(B84<=PPT)*AF84*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C84=\"\",MOD(C84-1,12)=0,B84>PPT),0%,100%/12+CO83),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B84>PPT),0%,100%-CO84)","v":0},{"$f":"IF(B84>=Charges!$B$68,IF(MOD(C84,12)=0,(Loyalty_Bonus+Charges!$C$69*(B84-11))*AH84,0),0)","v":0},530973.71892512112,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,74,0,0,0,0,{"$f":"IF(AND(B85<>\"\", B85<=10),VLOOKUP(B85,Charges!$C$40:$F$50, 4, 0), IF(AND(B85<>\"\", B85 >10), 100%, 0))","v":0.97},0,0,{"$f":"D85*H85+F85*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B85=1,0,IF(B85<>\"\",(M85+N85)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G85), 0.5*Term*aprem)*(1+Indexation*(B85-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B85, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B85<>\"\",B85<=Term),IF(C85<61,Charges!$C$31,W84*(1+(B85<>B84)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,R85+CR84-BB84),\"\")","v":530973.71892512112},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,IF(C85=Input!$O$18,Input!$O$19,R85+CR84-Z85-BE84)),\"\")","v":529828.03733712109},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,CI85+CJ85,AB85*(1+Charges!$D$11)),0)","v":533236.96688247216},{"$f":"IF(Input!$W$55=1,CK85+CL85,( 1-(1-CW85)^(1/12))*(AC85))","v":513.73221180106941},{"$f":"AC85*Charges!$D$28/12","v":599.8915877427811},92.471798124192489,606.20400992526186,{"$f":"IF(Input!$W$55=1,CM85+CN85,MAX(AC85-AG85,0))","v":532630.76287254691},1000000,{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,532630.76287254691,{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B85<>\"\",((Flat_Extra/1000)/12)*AQ85*AO85+Input!$H$34*V85*AP85,\"\")","v":0},111.26098800000001,267.23678612419252,500000,{"$f":"IF(B85<>\"\",IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B85<>\"\",B85<=Term-3),MIN(AU85,Charges!$H$11),0)","v":500000},{"$f":"IF(C85=1,MIN(AV85,AW85),IF(AV85=0,0,MIN(AW85-AY84,IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$I$100,5)/Mode,0))))*(B85<=Term-3)","v":0},0,{"$f":"IF(B85<>\"\",IF(BH85>0,IF(AH86<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,MIN(IF(MOD(C85,12)=0,VLOOKUP(B85,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM85,AH85),AH85-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C85<60,0,IF(MOD(C85,12)=0,(BC85<60)*SUM(INDIRECT($BF$7&(C85+11)&\":\"&$BF$7&C84))+(BC85>=60)*SUMPRODUCT($BD$12:BD85,$BE$12:$BE85),0))","v":0},1000000,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,IF(MOD(C85,12)=0,VLOOKUP(B85,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},532630.76287254691,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B85<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B85<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B85<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B85<=Charges!$C$88),0)","v":0},{"$f":"IF(B85<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B85<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW85*BY85*Input!$H$35+BX85*BZ85*Input!$H$36","v":0},0,{"$f":"CB85*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F85*Charges!$F$51+CM84+IF(MOD(C85-1,12)=0,CN84,0)-BE84,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C85-1,12)=0,H85*D85,CN84),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG85-(B85>PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH85-(B85<=PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"CI85*Charges!$C$22/12","v":0},0,-92.471798124192489,{"$f":"CJ85-CL85-(B85<=PPT)*AF85*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C85=\"\",MOD(C85-1,12)=0,B85>PPT),0%,100%/12+CO84),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B85>PPT),0%,100%-CO85)","v":0},{"$f":"IF(B85>=Charges!$B$68,IF(MOD(C85,12)=0,(Loyalty_Bonus+Charges!$C$69*(B85-11))*AH85,0),0)","v":0},532630.76287254691,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,75,0,0,0,0,{"$f":"IF(AND(B86<>\"\", B86<=10),VLOOKUP(B86,Charges!$C$40:$F$50, 4, 0), IF(AND(B86<>\"\", B86 >10), 100%, 0))","v":0.97},0,0,{"$f":"D86*H86+F86*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B86=1,0,IF(B86<>\"\",(M86+N86)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G86), 0.5*Term*aprem)*(1+Indexation*(B86-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B86, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B86<>\"\",B86<=Term),IF(C86<61,Charges!$C$31,W85*(1+(B86<>B85)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,R86+CR85-BB85),\"\")","v":532630.76287254691},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,IF(C86=Input!$O$18,Input!$O$19,R86+CR85-Z86-BE85)),\"\")","v":531485.08128454688},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,CI86+CJ86,AB86*(1+Charges!$D$11)),0)","v":534904.67230054922},{"$f":"IF(Input!$W$55=1,CK86+CL86,( 1-(1-CW86)^(1/12))*(AC86))","v":515.33891584874698},{"$f":"AC86*Charges!$D$28/12","v":601.76775633811792},92.761004852774448,608.09992070152146,{"$f":"IF(Input!$W$55=1,CM86+CN86,MAX(AC86-AG86,0))","v":534296.57237984776},1000000,{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,534296.57237984776,{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B86<>\"\",((Flat_Extra/1000)/12)*AQ86*AO86+Input!$H$34*V86*AP86,\"\")","v":0},111.26098800000001,267.52599285277444,500000,{"$f":"IF(B86<>\"\",IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B86<>\"\",B86<=Term-3),MIN(AU86,Charges!$H$11),0)","v":500000},{"$f":"IF(C86=1,MIN(AV86,AW86),IF(AV86=0,0,MIN(AW86-AY85,IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$I$100,5)/Mode,0))))*(B86<=Term-3)","v":0},0,{"$f":"IF(B86<>\"\",IF(BH86>0,IF(AH87<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,MIN(IF(MOD(C86,12)=0,VLOOKUP(B86,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM86,AH86),AH86-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C86<60,0,IF(MOD(C86,12)=0,(BC86<60)*SUM(INDIRECT($BF$7&(C86+11)&\":\"&$BF$7&C85))+(BC86>=60)*SUMPRODUCT($BD$12:BD86,$BE$12:$BE86),0))","v":0},1000000,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,IF(MOD(C86,12)=0,VLOOKUP(B86,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},534296.57237984776,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B86<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B86<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B86<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B86<=Charges!$C$88),0)","v":0},{"$f":"IF(B86<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B86<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW86*BY86*Input!$H$35+BX86*BZ86*Input!$H$36","v":0},0,{"$f":"CB86*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F86*Charges!$F$51+CM85+IF(MOD(C86-1,12)=0,CN85,0)-BE85,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C86-1,12)=0,H86*D86,CN85),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG86-(B86>PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH86-(B86<=PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"CI86*Charges!$C$22/12","v":0},0,-92.761004852774448,{"$f":"CJ86-CL86-(B86<=PPT)*AF86*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C86=\"\",MOD(C86-1,12)=0,B86>PPT),0%,100%/12+CO85),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B86>PPT),0%,100%-CO86)","v":0},{"$f":"IF(B86>=Charges!$B$68,IF(MOD(C86,12)=0,(Loyalty_Bonus+Charges!$C$69*(B86-11))*AH86,0),0)","v":0},534296.57237984776,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,76,0,0,0,0,{"$f":"IF(AND(B87<>\"\", B87<=10),VLOOKUP(B87,Charges!$C$40:$F$50, 4, 0), IF(AND(B87<>\"\", B87 >10), 100%, 0))","v":0.97},0,0,{"$f":"D87*H87+F87*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B87=1,0,IF(B87<>\"\",(M87+N87)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G87), 0.5*Term*aprem)*(1+Indexation*(B87-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B87, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B87<>\"\",B87<=Term),IF(C87<61,Charges!$C$31,W86*(1+(B87<>B86)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,R87+CR86-BB86),\"\")","v":534296.57237984776},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,IF(C87=Input!$O$18,Input!$O$19,R87+CR86-Z87-BE86)),\"\")","v":533150.89079184772},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,CI87+CJ87,AB87*(1+Charges!$D$11)),0)","v":536581.19967637758},{"$f":"IF(Input!$W$55=1,CK87+CL87,( 1-(1-CW87)^(1/12))*(AC87))","v":516.95411916438502},{"$f":"AC87*Charges!$D$28/12","v":603.65384963592476},93.051741449589301,610.00586061397428,{"$f":"IF(Input!$W$55=1,CM87+CN87,MAX(AC87-AG87,0))","v":535971.19381576357},1000000,{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,535971.19381576357,{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B87<>\"\",((Flat_Extra/1000)/12)*AQ87*AO87+Input!$H$34*V87*AP87,\"\")","v":0},111.26098800000001,267.81672944958933,500000,{"$f":"IF(B87<>\"\",IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B87<>\"\",B87<=Term-3),MIN(AU87,Charges!$H$11),0)","v":500000},{"$f":"IF(C87=1,MIN(AV87,AW87),IF(AV87=0,0,MIN(AW87-AY86,IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$I$100,5)/Mode,0))))*(B87<=Term-3)","v":0},0,{"$f":"IF(B87<>\"\",IF(BH87>0,IF(AH88<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,MIN(IF(MOD(C87,12)=0,VLOOKUP(B87,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM87,AH87),AH87-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C87<60,0,IF(MOD(C87,12)=0,(BC87<60)*SUM(INDIRECT($BF$7&(C87+11)&\":\"&$BF$7&C86))+(BC87>=60)*SUMPRODUCT($BD$12:BD87,$BE$12:$BE87),0))","v":0},1000000,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,IF(MOD(C87,12)=0,VLOOKUP(B87,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},535971.19381576357,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B87<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B87<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B87<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B87<=Charges!$C$88),0)","v":0},{"$f":"IF(B87<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B87<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW87*BY87*Input!$H$35+BX87*BZ87*Input!$H$36","v":0},0,{"$f":"CB87*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F87*Charges!$F$51+CM86+IF(MOD(C87-1,12)=0,CN86,0)-BE86,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C87-1,12)=0,H87*D87,CN86),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG87-(B87>PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH87-(B87<=PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"CI87*Charges!$C$22/12","v":0},0,-93.051741449589301,{"$f":"CJ87-CL87-(B87<=PPT)*AF87*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C87=\"\",MOD(C87-1,12)=0,B87>PPT),0%,100%/12+CO86),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B87>PPT),0%,100%-CO87)","v":0},{"$f":"IF(B87>=Charges!$B$68,IF(MOD(C87,12)=0,(Loyalty_Bonus+Charges!$C$69*(B87-11))*AH87,0),0)","v":0},535971.19381576357,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,77,0,0,0,0,{"$f":"IF(AND(B88<>\"\", B88<=10),VLOOKUP(B88,Charges!$C$40:$F$50, 4, 0), IF(AND(B88<>\"\", B88 >10), 100%, 0))","v":0.97},0,0,{"$f":"D88*H88+F88*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B88=1,0,IF(B88<>\"\",(M88+N88)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G88), 0.5*Term*aprem)*(1+Indexation*(B88-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B88, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B88<>\"\",B88<=Term),IF(C88<61,Charges!$C$31,W87*(1+(B88<>B87)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,R88+CR87-BB87),\"\")","v":535971.19381576357},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,IF(C88=Input!$O$18,Input!$O$19,R88+CR87-Z88-BE87)),\"\")","v":534825.51222776354},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,CI88+CJ88,AB88*(1+Charges!$D$11)),0)","v":538266.59567703493},{"$f":"IF(Input!$W$55=1,CK88+CL88,( 1-(1-CW88)^(1/12))*(AC88))","v":518.57786670807172},{"$f":"AC88*Charges!$D$28/12","v":605.54992013666435},93.344016007452908,611.92188271552459,{"$f":"IF(Input!$W$55=1,CM88+CN88,MAX(AC88-AG88,0))","v":537654.67379431939},1000000,{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,537654.67379431939,{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B88<>\"\",((Flat_Extra/1000)/12)*AQ88*AO88+Input!$H$34*V88*AP88,\"\")","v":0},111.26098800000001,268.10900400745294,500000,{"$f":"IF(B88<>\"\",IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B88<>\"\",B88<=Term-3),MIN(AU88,Charges!$H$11),0)","v":500000},{"$f":"IF(C88=1,MIN(AV88,AW88),IF(AV88=0,0,MIN(AW88-AY87,IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$I$100,5)/Mode,0))))*(B88<=Term-3)","v":0},0,{"$f":"IF(B88<>\"\",IF(BH88>0,IF(AH89<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,MIN(IF(MOD(C88,12)=0,VLOOKUP(B88,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM88,AH88),AH88-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C88<60,0,IF(MOD(C88,12)=0,(BC88<60)*SUM(INDIRECT($BF$7&(C88+11)&\":\"&$BF$7&C87))+(BC88>=60)*SUMPRODUCT($BD$12:BD88,$BE$12:$BE88),0))","v":0},1000000,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,IF(MOD(C88,12)=0,VLOOKUP(B88,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},537654.67379431939,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B88<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B88<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B88<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B88<=Charges!$C$88),0)","v":0},{"$f":"IF(B88<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B88<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW88*BY88*Input!$H$35+BX88*BZ88*Input!$H$36","v":0},0,{"$f":"CB88*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F88*Charges!$F$51+CM87+IF(MOD(C88-1,12)=0,CN87,0)-BE87,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C88-1,12)=0,H88*D88,CN87),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG88-(B88>PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH88-(B88<=PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"CI88*Charges!$C$22/12","v":0},0,-93.344016007452908,{"$f":"CJ88-CL88-(B88<=PPT)*AF88*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C88=\"\",MOD(C88-1,12)=0,B88>PPT),0%,100%/12+CO87),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B88>PPT),0%,100%-CO88)","v":0},{"$f":"IF(B88>=Charges!$B$68,IF(MOD(C88,12)=0,(Loyalty_Bonus+Charges!$C$69*(B88-11))*AH88,0),0)","v":0},537654.67379431939,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,78,0,0,0,0,{"$f":"IF(AND(B89<>\"\", B89<=10),VLOOKUP(B89,Charges!$C$40:$F$50, 4, 0), IF(AND(B89<>\"\", B89 >10), 100%, 0))","v":0.97},0,0,{"$f":"D89*H89+F89*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B89=1,0,IF(B89<>\"\",(M89+N89)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G89), 0.5*Term*aprem)*(1+Indexation*(B89-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B89, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B89<>\"\",B89<=Term),IF(C89<61,Charges!$C$31,W88*(1+(B89<>B88)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,R89+CR88-BB88),\"\")","v":537654.67379431939},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,IF(C89=Input!$O$18,Input!$O$19,R89+CR88-Z89-BE88)),\"\")","v":536508.99220631935},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,CI89+CJ89,AB89*(1+Charges!$D$11)),0)","v":539960.90721646242},{"$f":"IF(Input!$W$55=1,CK89+CL89,( 1-(1-CW89)^(1/12))*(AC89))","v":520.21020367772894},{"$f":"AC89*Charges!$D$28/12","v":607.45602061852026},93.637836661991201,613.84804033972011,{"$f":"IF(Input!$W$55=1,CM89+CN89,MAX(AC89-AG89,0))","v":539347.05917612265},1000000,{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,539347.05917612265,{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B89<>\"\",((Flat_Extra/1000)/12)*AQ89*AO89+Input!$H$34*V89*AP89,\"\")","v":0},111.26098800000001,268.40282466199119,500000,{"$f":"IF(B89<>\"\",IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B89<>\"\",B89<=Term-3),MIN(AU89,Charges!$H$11),0)","v":500000},{"$f":"IF(C89=1,MIN(AV89,AW89),IF(AV89=0,0,MIN(AW89-AY88,IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$I$100,5)/Mode,0))))*(B89<=Term-3)","v":0},0,{"$f":"IF(B89<>\"\",IF(BH89>0,IF(AH90<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,MIN(IF(MOD(C89,12)=0,VLOOKUP(B89,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM89,AH89),AH89-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C89<60,0,IF(MOD(C89,12)=0,(BC89<60)*SUM(INDIRECT($BF$7&(C89+11)&\":\"&$BF$7&C88))+(BC89>=60)*SUMPRODUCT($BD$12:BD89,$BE$12:$BE89),0))","v":0},1000000,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,IF(MOD(C89,12)=0,VLOOKUP(B89,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},539347.05917612265,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B89<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B89<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B89<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B89<=Charges!$C$88),0)","v":0},{"$f":"IF(B89<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B89<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW89*BY89*Input!$H$35+BX89*BZ89*Input!$H$36","v":0},0,{"$f":"CB89*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F89*Charges!$F$51+CM88+IF(MOD(C89-1,12)=0,CN88,0)-BE88,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C89-1,12)=0,H89*D89,CN88),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG89-(B89>PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH89-(B89<=PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"CI89*Charges!$C$22/12","v":0},0,-93.637836661991201,{"$f":"CJ89-CL89-(B89<=PPT)*AF89*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C89=\"\",MOD(C89-1,12)=0,B89>PPT),0%,100%/12+CO88),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B89>PPT),0%,100%-CO89)","v":0},{"$f":"IF(B89>=Charges!$B$68,IF(MOD(C89,12)=0,(Loyalty_Bonus+Charges!$C$69*(B89-11))*AH89,0),0)","v":0},539347.05917612265,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,79,0,0,0,0,{"$f":"IF(AND(B90<>\"\", B90<=10),VLOOKUP(B90,Charges!$C$40:$F$50, 4, 0), IF(AND(B90<>\"\", B90 >10), 100%, 0))","v":0.97},0,0,{"$f":"D90*H90+F90*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B90=1,0,IF(B90<>\"\",(M90+N90)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G90), 0.5*Term*aprem)*(1+Indexation*(B90-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B90, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B90<>\"\",B90<=Term),IF(C90<61,Charges!$C$31,W89*(1+(B90<>B89)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,R90+CR89-BB89),\"\")","v":539347.05917612265},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,IF(C90=Input!$O$18,Input!$O$19,R90+CR89-Z90-BE89)),\"\")","v":538201.37758812262},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,CI90+CJ90,AB90*(1+Charges!$D$11)),0)","v":541664.18145676993},{"$f":"IF(Input!$W$55=1,CK90+CL90,( 1-(1-CW90)^(1/12))*(AC90))","v":521.85117551036979},{"$f":"AC90*Charges!$D$28/12","v":609.3722041388661},93.933211591866552,615.78438710223634,{"$f":"IF(Input!$W$55=1,CM90+CN90,MAX(AC90-AG90,0))","v":541048.3970696677},1000000,{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,541048.3970696677,{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B90<>\"\",((Flat_Extra/1000)/12)*AQ90*AO90+Input!$H$34*V90*AP90,\"\")","v":0},111.26098800000001,268.69819959186657,500000,{"$f":"IF(B90<>\"\",IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B90<>\"\",B90<=Term-3),MIN(AU90,Charges!$H$11),0)","v":500000},{"$f":"IF(C90=1,MIN(AV90,AW90),IF(AV90=0,0,MIN(AW90-AY89,IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$I$100,5)/Mode,0))))*(B90<=Term-3)","v":0},0,{"$f":"IF(B90<>\"\",IF(BH90>0,IF(AH91<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,MIN(IF(MOD(C90,12)=0,VLOOKUP(B90,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM90,AH90),AH90-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C90<60,0,IF(MOD(C90,12)=0,(BC90<60)*SUM(INDIRECT($BF$7&(C90+11)&\":\"&$BF$7&C89))+(BC90>=60)*SUMPRODUCT($BD$12:BD90,$BE$12:$BE90),0))","v":0},1000000,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,IF(MOD(C90,12)=0,VLOOKUP(B90,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},541048.3970696677,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B90<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B90<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B90<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B90<=Charges!$C$88),0)","v":0},{"$f":"IF(B90<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B90<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW90*BY90*Input!$H$35+BX90*BZ90*Input!$H$36","v":0},0,{"$f":"CB90*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F90*Charges!$F$51+CM89+IF(MOD(C90-1,12)=0,CN89,0)-BE89,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C90-1,12)=0,H90*D90,CN89),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG90-(B90>PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH90-(B90<=PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"CI90*Charges!$C$22/12","v":0},0,-93.933211591866552,{"$f":"CJ90-CL90-(B90<=PPT)*AF90*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C90=\"\",MOD(C90-1,12)=0,B90>PPT),0%,100%/12+CO89),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B90>PPT),0%,100%-CO90)","v":0},{"$f":"IF(B90>=Charges!$B$68,IF(MOD(C90,12)=0,(Loyalty_Bonus+Charges!$C$69*(B90-11))*AH90,0),0)","v":0},541048.3970696677,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,80,0,0,0,0,{"$f":"IF(AND(B91<>\"\", B91<=10),VLOOKUP(B91,Charges!$C$40:$F$50, 4, 0), IF(AND(B91<>\"\", B91 >10), 100%, 0))","v":0.97},0,0,{"$f":"D91*H91+F91*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B91=1,0,IF(B91<>\"\",(M91+N91)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G91), 0.5*Term*aprem)*(1+Indexation*(B91-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B91, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B91<>\"\",B91<=Term),IF(C91<61,Charges!$C$31,W90*(1+(B91<>B90)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,R91+CR90-BB90),\"\")","v":541048.3970696677},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,IF(C91=Input!$O$18,Input!$O$19,R91+CR90-Z91-BE90)),\"\")","v":539902.71548166766},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,CI91+CJ91,AB91*(1+Charges!$D$11)),0)","v":543376.46580954932},{"$f":"IF(Input!$W$55=1,CK91+CL91,( 1-(1-CW91)^(1/12))*(AC91))","v":523.50082788336363},{"$f":"AC91*Charges!$D$28/12","v":611.29852403574296},94.230149019005452,617.73097690236909,{"$f":"IF(Input!$W$55=1,CM91+CN91,MAX(AC91-AG91,0))","v":542758.73483264691},1000000,{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,542758.73483264691,{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B91<>\"\",((Flat_Extra/1000)/12)*AQ91*AO91+Input!$H$34*V91*AP91,\"\")","v":0},111.26098800000001,268.99513701900548,500000,{"$f":"IF(B91<>\"\",IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B91<>\"\",B91<=Term-3),MIN(AU91,Charges!$H$11),0)","v":500000},{"$f":"IF(C91=1,MIN(AV91,AW91),IF(AV91=0,0,MIN(AW91-AY90,IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$I$100,5)/Mode,0))))*(B91<=Term-3)","v":0},0,{"$f":"IF(B91<>\"\",IF(BH91>0,IF(AH92<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,MIN(IF(MOD(C91,12)=0,VLOOKUP(B91,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM91,AH91),AH91-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C91<60,0,IF(MOD(C91,12)=0,(BC91<60)*SUM(INDIRECT($BF$7&(C91+11)&\":\"&$BF$7&C90))+(BC91>=60)*SUMPRODUCT($BD$12:BD91,$BE$12:$BE91),0))","v":0},1000000,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,IF(MOD(C91,12)=0,VLOOKUP(B91,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},542758.73483264691,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B91<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B91<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B91<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B91<=Charges!$C$88),0)","v":0},{"$f":"IF(B91<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B91<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW91*BY91*Input!$H$35+BX91*BZ91*Input!$H$36","v":0},0,{"$f":"CB91*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F91*Charges!$F$51+CM90+IF(MOD(C91-1,12)=0,CN90,0)-BE90,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C91-1,12)=0,H91*D91,CN90),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG91-(B91>PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH91-(B91<=PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"CI91*Charges!$C$22/12","v":0},0,-94.230149019005452,{"$f":"CJ91-CL91-(B91<=PPT)*AF91*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C91=\"\",MOD(C91-1,12)=0,B91>PPT),0%,100%/12+CO90),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B91>PPT),0%,100%-CO91)","v":0},{"$f":"IF(B91>=Charges!$B$68,IF(MOD(C91,12)=0,(Loyalty_Bonus+Charges!$C$69*(B91-11))*AH91,0),0)","v":0},542758.73483264691,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,81,0,0,0,0,{"$f":"IF(AND(B92<>\"\", B92<=10),VLOOKUP(B92,Charges!$C$40:$F$50, 4, 0), IF(AND(B92<>\"\", B92 >10), 100%, 0))","v":0.97},0,0,{"$f":"D92*H92+F92*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B92=1,0,IF(B92<>\"\",(M92+N92)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G92), 0.5*Term*aprem)*(1+Indexation*(B92-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B92, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B92<>\"\",B92<=Term),IF(C92<61,Charges!$C$31,W91*(1+(B92<>B91)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,R92+CR91-BB91),\"\")","v":542758.73483264691},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,IF(C92=Input!$O$18,Input!$O$19,R92+CR91-Z92-BE91)),\"\")","v":541613.05324464687},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,CI92+CJ92,AB92*(1+Charges!$D$11)),0)","v":545097.80793719378},{"$f":"IF(Input!$W$55=1,CK92+CL92,( 1-(1-CW92)^(1/12))*(AC92))","v":525.15920671570757},{"$f":"AC92*Charges!$D$28/12","v":613.23503392934299},94.528657208827354,619.68786392453489,{"$f":"IF(Input!$W$55=1,CM92+CN92,MAX(AC92-AG92,0))","v":544478.12007326924},1000000,{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,544478.12007326924,{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B92<>\"\",((Flat_Extra/1000)/12)*AQ92*AO92+Input!$H$34*V92*AP92,\"\")","v":0},111.26098800000001,269.29364520882734,500000,{"$f":"IF(B92<>\"\",IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B92<>\"\",B92<=Term-3),MIN(AU92,Charges!$H$11),0)","v":500000},{"$f":"IF(C92=1,MIN(AV92,AW92),IF(AV92=0,0,MIN(AW92-AY91,IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$I$100,5)/Mode,0))))*(B92<=Term-3)","v":0},0,{"$f":"IF(B92<>\"\",IF(BH92>0,IF(AH93<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,MIN(IF(MOD(C92,12)=0,VLOOKUP(B92,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM92,AH92),AH92-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C92<60,0,IF(MOD(C92,12)=0,(BC92<60)*SUM(INDIRECT($BF$7&(C92+11)&\":\"&$BF$7&C91))+(BC92>=60)*SUMPRODUCT($BD$12:BD92,$BE$12:$BE92),0))","v":0},1000000,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,IF(MOD(C92,12)=0,VLOOKUP(B92,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},544478.12007326924,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B92<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B92<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B92<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B92<=Charges!$C$88),0)","v":0},{"$f":"IF(B92<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B92<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW92*BY92*Input!$H$35+BX92*BZ92*Input!$H$36","v":0},0,{"$f":"CB92*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F92*Charges!$F$51+CM91+IF(MOD(C92-1,12)=0,CN91,0)-BE91,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C92-1,12)=0,H92*D92,CN91),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG92-(B92>PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH92-(B92<=PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"CI92*Charges!$C$22/12","v":0},0,-94.528657208827354,{"$f":"CJ92-CL92-(B92<=PPT)*AF92*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C92=\"\",MOD(C92-1,12)=0,B92>PPT),0%,100%/12+CO91),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B92>PPT),0%,100%-CO92)","v":0},{"$f":"IF(B92>=Charges!$B$68,IF(MOD(C92,12)=0,(Loyalty_Bonus+Charges!$C$69*(B92-11))*AH92,0),0)","v":0},544478.12007326924,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,82,0,0,0,0,{"$f":"IF(AND(B93<>\"\", B93<=10),VLOOKUP(B93,Charges!$C$40:$F$50, 4, 0), IF(AND(B93<>\"\", B93 >10), 100%, 0))","v":0.97},0,0,{"$f":"D93*H93+F93*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B93=1,0,IF(B93<>\"\",(M93+N93)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G93), 0.5*Term*aprem)*(1+Indexation*(B93-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B93, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B93<>\"\",B93<=Term),IF(C93<61,Charges!$C$31,W92*(1+(B93<>B92)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,R93+CR92-BB92),\"\")","v":544478.12007326924},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,IF(C93=Input!$O$18,Input!$O$19,R93+CR92-Z93-BE92)),\"\")","v":543332.4384852692},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,CI93+CJ93,AB93*(1+Charges!$D$11)),0)","v":546828.25575422496},{"$f":"IF(Input!$W$55=1,CK93+CL93,( 1-(1-CW93)^(1/12))*(AC93))","v":526.82635816930451},{"$f":"AC93*Charges!$D$28/12","v":615.18178772350313},94.828744470474803,621.65510263977933,{"$f":"IF(Input!$W$55=1,CM93+CN93,MAX(AC93-AG93,0))","v":546206.60065158515},1000000,{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,546206.60065158515,{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B93<>\"\",((Flat_Extra/1000)/12)*AQ93*AO93+Input!$H$34*V93*AP93,\"\")","v":0},111.26098800000001,269.59373247047483,500000,{"$f":"IF(B93<>\"\",IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B93<>\"\",B93<=Term-3),MIN(AU93,Charges!$H$11),0)","v":500000},{"$f":"IF(C93=1,MIN(AV93,AW93),IF(AV93=0,0,MIN(AW93-AY92,IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$I$100,5)/Mode,0))))*(B93<=Term-3)","v":0},0,{"$f":"IF(B93<>\"\",IF(BH93>0,IF(AH94<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,MIN(IF(MOD(C93,12)=0,VLOOKUP(B93,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM93,AH93),AH93-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C93<60,0,IF(MOD(C93,12)=0,(BC93<60)*SUM(INDIRECT($BF$7&(C93+11)&\":\"&$BF$7&C92))+(BC93>=60)*SUMPRODUCT($BD$12:BD93,$BE$12:$BE93),0))","v":0},1000000,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,IF(MOD(C93,12)=0,VLOOKUP(B93,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},546206.60065158515,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B93<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B93<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B93<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B93<=Charges!$C$88),0)","v":0},{"$f":"IF(B93<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B93<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW93*BY93*Input!$H$35+BX93*BZ93*Input!$H$36","v":0},0,{"$f":"CB93*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F93*Charges!$F$51+CM92+IF(MOD(C93-1,12)=0,CN92,0)-BE92,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C93-1,12)=0,H93*D93,CN92),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG93-(B93>PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH93-(B93<=PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"CI93*Charges!$C$22/12","v":0},0,-94.828744470474803,{"$f":"CJ93-CL93-(B93<=PPT)*AF93*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C93=\"\",MOD(C93-1,12)=0,B93>PPT),0%,100%/12+CO92),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B93>PPT),0%,100%-CO93)","v":0},{"$f":"IF(B93>=Charges!$B$68,IF(MOD(C93,12)=0,(Loyalty_Bonus+Charges!$C$69*(B93-11))*AH93,0),0)","v":0},546206.60065158515,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,83,0,0,0,0,{"$f":"IF(AND(B94<>\"\", B94<=10),VLOOKUP(B94,Charges!$C$40:$F$50, 4, 0), IF(AND(B94<>\"\", B94 >10), 100%, 0))","v":0.97},0,0,{"$f":"D94*H94+F94*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B94=1,0,IF(B94<>\"\",(M94+N94)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G94), 0.5*Term*aprem)*(1+Indexation*(B94-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B94, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B94<>\"\",B94<=Term),IF(C94<61,Charges!$C$31,W93*(1+(B94<>B93)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,R94+CR93-BB93),\"\")","v":546206.60065158515},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,IF(C94=Input!$O$18,Input!$O$19,R94+CR93-Z94-BE93)),\"\")","v":545060.91906358511},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,CI94+CJ94,AB94*(1+Charges!$D$11)),0)","v":548567.85742862639},{"$f":"IF(Input!$W$55=1,CK94+CL94,( 1-(1-CW94)^(1/12))*(AC94))","v":528.50232865024839},{"$f":"AC94*Charges!$D$28/12","v":617.13883960720466},95.130419157044713,623.63274780729307,{"$f":"IF(Input!$W$55=1,CM94+CN94,MAX(AC94-AG94,0))","v":547944.22468081908},1000000,{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,547944.22468081908,{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B94<>\"\",((Flat_Extra/1000)/12)*AQ94*AO94+Input!$H$34*V94*AP94,\"\")","v":0},111.26098800000001,269.8954071570447,500000,{"$f":"IF(B94<>\"\",IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B94<>\"\",B94<=Term-3),MIN(AU94,Charges!$H$11),0)","v":500000},{"$f":"IF(C94=1,MIN(AV94,AW94),IF(AV94=0,0,MIN(AW94-AY93,IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$I$100,5)/Mode,0))))*(B94<=Term-3)","v":0},0,{"$f":"IF(B94<>\"\",IF(BH94>0,IF(AH95<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,MIN(IF(MOD(C94,12)=0,VLOOKUP(B94,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM94,AH94),AH94-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C94<60,0,IF(MOD(C94,12)=0,(BC94<60)*SUM(INDIRECT($BF$7&(C94+11)&\":\"&$BF$7&C93))+(BC94>=60)*SUMPRODUCT($BD$12:BD94,$BE$12:$BE94),0))","v":0},1000000,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,IF(MOD(C94,12)=0,VLOOKUP(B94,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},547944.22468081908,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B94<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B94<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B94<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B94<=Charges!$C$88),0)","v":0},{"$f":"IF(B94<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B94<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW94*BY94*Input!$H$35+BX94*BZ94*Input!$H$36","v":0},0,{"$f":"CB94*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F94*Charges!$F$51+CM93+IF(MOD(C94-1,12)=0,CN93,0)-BE93,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C94-1,12)=0,H94*D94,CN93),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG94-(B94>PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH94-(B94<=PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"CI94*Charges!$C$22/12","v":0},0,-95.130419157044713,{"$f":"CJ94-CL94-(B94<=PPT)*AF94*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C94=\"\",MOD(C94-1,12)=0,B94>PPT),0%,100%/12+CO93),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B94>PPT),0%,100%-CO94)","v":0},{"$f":"IF(B94>=Charges!$B$68,IF(MOD(C94,12)=0,(Loyalty_Bonus+Charges!$C$69*(B94-11))*AH94,0),0)","v":0},547944.22468081908,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,84,0,0,0,0,{"$f":"IF(AND(B95<>\"\", B95<=10),VLOOKUP(B95,Charges!$C$40:$F$50, 4, 0), IF(AND(B95<>\"\", B95 >10), 100%, 0))","v":0.97},0,0,{"$f":"D95*H95+F95*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B95=1,0,IF(B95<>\"\",(M95+N95)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G95), 0.5*Term*aprem)*(1+Indexation*(B95-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B95, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},618.11660000000006,{"$f":"MIN(IF(AND(B95<>\"\",B95<=Term),IF(C95<61,Charges!$C$31,W94*(1+(B95<>B94)*Charges!$C$32))),500)","v":352.8},63.503999999999998,416.30400000000003,1145.6815880000001,{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,R95+CR94-BB94),\"\")","v":547944.22468081908},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,IF(C95=Input!$O$18,Input!$O$19,R95+CR94-Z95-BE94)),\"\")","v":546798.54309281905},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,CI95+CJ95,AB95*(1+Charges!$D$11)),0)","v":550316.66138318426},{"$f":"IF(Input!$W$55=1,CK95+CL95,( 1-(1-CW95)^(1/12))*(AC95))","v":530.18716481011552},{"$f":"AC95*Charges!$D$28/12","v":619.10624405608235},95.433689665820793,625.62085447593631,{"$f":"IF(Input!$W$55=1,CM95+CN95,MAX(AC95-AG95,0))","v":549691.04052870837},1000000,{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,549691.04052870837,{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B95<>\"\",((Flat_Extra/1000)/12)*AQ95*AO95+Input!$H$34*V95*AP95,\"\")","v":0},111.26098800000001,270.19867766582081,500000,{"$f":"IF(B95<>\"\",IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B95<>\"\",B95<=Term-3),MIN(AU95,Charges!$H$11),0)","v":500000},{"$f":"IF(C95=1,MIN(AV95,AW95),IF(AV95=0,0,MIN(AW95-AY94,IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$I$100,5)/Mode,0))))*(B95<=Term-3)","v":0},0,{"$f":"IF(B95<>\"\",IF(BH95>0,IF(AH96<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,MIN(IF(MOD(C95,12)=0,VLOOKUP(B95,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM95,AH95),AH95-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C95<60,0,IF(MOD(C95,12)=0,(BC95<60)*SUM(INDIRECT($BF$7&(C95+11)&\":\"&$BF$7&C94))+(BC95>=60)*SUMPRODUCT($BD$12:BD95,$BE$12:$BE95),0))","v":0},1000000,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,IF(MOD(C95,12)=0,VLOOKUP(B95,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},549691.04052870837,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B95<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B95<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B95<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B95<=Charges!$C$88),0)","v":0},{"$f":"IF(B95<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B95<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW95*BY95*Input!$H$35+BX95*BZ95*Input!$H$36","v":0},0,{"$f":"CB95*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F95*Charges!$F$51+CM94+IF(MOD(C95-1,12)=0,CN94,0)-BE94,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C95-1,12)=0,H95*D95,CN94),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG95-(B95>PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH95-(B95<=PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"CI95*Charges!$C$22/12","v":0},0,-95.433689665820793,{"$f":"CJ95-CL95-(B95<=PPT)*AF95*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C95=\"\",MOD(C95-1,12)=0,B95>PPT),0%,100%/12+CO94),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B95>PPT),0%,100%-CO95)","v":0},{"$f":"IF(B95>=Charges!$B$68,IF(MOD(C95,12)=0,(Loyalty_Bonus+Charges!$C$69*(B95-11))*AH95,0),0)","v":0},549691.04052870837,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,85,0,0,0,0,{"$f":"IF(AND(B96<>\"\", B96<=10),VLOOKUP(B96,Charges!$C$40:$F$50, 4, 0), IF(AND(B96<>\"\", B96 >10), 100%, 0))","v":0.97},0,0,{"$f":"D96*H96+F96*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B96=1,0,IF(B96<>\"\",(M96+N96)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G96), 0.5*Term*aprem)*(1+Indexation*(B96-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B96, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B96<>\"\",B96<=Term),IF(C96<61,Charges!$C$31,W95*(1+(B96<>B95)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,R96+CR95-BB95),\"\")","v":549691.04052870837},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,IF(C96=Input!$O$18,Input!$O$19,R96+CR95-Z96-BE95)),\"\")","v":548496.40203870833},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,CI96+CJ96,AB96*(1+Charges!$D$11)),0)","v":552025.44440465397},{"$f":"IF(Input!$W$55=1,CK96+CL96,( 1-(1-CW96)^(1/12))*(AC96))","v":531.83344392358379},{"$f":"AC96*Charges!$D$28/12","v":621.02862495523573},95.730019906245076,627.56346382982883,{"$f":"IF(Input!$W$55=1,CM96+CN96,MAX(AC96-AG96,0))","v":551397.88094082417},1000000,{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,551397.88094082417,{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B96<>\"\",((Flat_Extra/1000)/12)*AQ96*AO96+Input!$H$34*V96*AP96,\"\")","v":0},115.55378999999999,277.96300990624508,500000,{"$f":"IF(B96<>\"\",IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B96<>\"\",B96<=Term-3),MIN(AU96,Charges!$H$11),0)","v":0},{"$f":"IF(C96=1,MIN(AV96,AW96),IF(AV96=0,0,MIN(AW96-AY95,IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$I$100,5)/Mode,0))))*(B96<=Term-3)","v":0},0,{"$f":"IF(B96<>\"\",IF(BH96>0,IF(AH97<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,MIN(IF(MOD(C96,12)=0,VLOOKUP(B96,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM96,AH96),AH96-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C96<60,0,IF(MOD(C96,12)=0,(BC96<60)*SUM(INDIRECT($BF$7&(C96+11)&\":\"&$BF$7&C95))+(BC96>=60)*SUMPRODUCT($BD$12:BD96,$BE$12:$BE96),0))","v":0},1000000,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,IF(MOD(C96,12)=0,VLOOKUP(B96,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},551397.88094082417,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B96<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B96<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B96<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B96<=Charges!$C$88),0)","v":0},{"$f":"IF(B96<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B96<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW96*BY96*Input!$H$35+BX96*BZ96*Input!$H$36","v":0},0,{"$f":"CB96*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F96*Charges!$F$51+CM95+IF(MOD(C96-1,12)=0,CN95,0)-BE95,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C96-1,12)=0,H96*D96,CN95),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG96-(B96>PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH96-(B96<=PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"CI96*Charges!$C$22/12","v":0},0,-95.730019906245076,{"$f":"CJ96-CL96-(B96<=PPT)*AF96*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C96=\"\",MOD(C96-1,12)=0,B96>PPT),0%,100%/12+CO95),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B96>PPT),0%,100%-CO96)","v":0},{"$f":"IF(B96>=Charges!$B$68,IF(MOD(C96,12)=0,(Loyalty_Bonus+Charges!$C$69*(B96-11))*AH96,0),0)","v":0},551397.88094082417,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,86,0,0,0,0,{"$f":"IF(AND(B97<>\"\", B97<=10),VLOOKUP(B97,Charges!$C$40:$F$50, 4, 0), IF(AND(B97<>\"\", B97 >10), 100%, 0))","v":0.97},0,0,{"$f":"D97*H97+F97*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B97=1,0,IF(B97<>\"\",(M97+N97)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G97), 0.5*Term*aprem)*(1+Indexation*(B97-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B97, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B97<>\"\",B97<=Term),IF(C97<61,Charges!$C$31,W96*(1+(B97<>B96)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,R97+CR96-BB96),\"\")","v":551397.88094082417},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,IF(C97=Input!$O$18,Input!$O$19,R97+CR96-Z97-BE96)),\"\")","v":550203.24245082412},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,CI97+CJ97,AB97*(1+Charges!$D$11)),0)","v":553743.26667937427},{"$f":"IF(Input!$W$55=1,CK97+CL97,( 1-(1-CW97)^(1/12))*(AC97))","v":533.48843165227163},{"$f":"AC97*Charges!$D$28/12","v":622.96117501429603},96.027917697408895,629.51634934968047,{"$f":"IF(Input!$W$55=1,CM97+CN97,MAX(AC97-AG97,0))","v":553113.75033002463},1000000,{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,553113.75033002463,{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B97<>\"\",((Flat_Extra/1000)/12)*AQ97*AO97+Input!$H$34*V97*AP97,\"\")","v":0},115.55378999999999,278.26090769740892,500000,{"$f":"IF(B97<>\"\",IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B97<>\"\",B97<=Term-3),MIN(AU97,Charges!$H$11),0)","v":0},{"$f":"IF(C97=1,MIN(AV97,AW97),IF(AV97=0,0,MIN(AW97-AY96,IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$I$100,5)/Mode,0))))*(B97<=Term-3)","v":0},0,{"$f":"IF(B97<>\"\",IF(BH97>0,IF(AH98<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,MIN(IF(MOD(C97,12)=0,VLOOKUP(B97,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM97,AH97),AH97-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C97<60,0,IF(MOD(C97,12)=0,(BC97<60)*SUM(INDIRECT($BF$7&(C97+11)&\":\"&$BF$7&C96))+(BC97>=60)*SUMPRODUCT($BD$12:BD97,$BE$12:$BE97),0))","v":0},1000000,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,IF(MOD(C97,12)=0,VLOOKUP(B97,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},553113.75033002463,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B97<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B97<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B97<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B97<=Charges!$C$88),0)","v":0},{"$f":"IF(B97<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B97<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW97*BY97*Input!$H$35+BX97*BZ97*Input!$H$36","v":0},0,{"$f":"CB97*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F97*Charges!$F$51+CM96+IF(MOD(C97-1,12)=0,CN96,0)-BE96,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C97-1,12)=0,H97*D97,CN96),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG97-(B97>PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH97-(B97<=PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"CI97*Charges!$C$22/12","v":0},0,-96.027917697408895,{"$f":"CJ97-CL97-(B97<=PPT)*AF97*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C97=\"\",MOD(C97-1,12)=0,B97>PPT),0%,100%/12+CO96),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B97>PPT),0%,100%-CO97)","v":0},{"$f":"IF(B97>=Charges!$B$68,IF(MOD(C97,12)=0,(Loyalty_Bonus+Charges!$C$69*(B97-11))*AH97,0),0)","v":0},553113.75033002463,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,87,0,0,0,0,{"$f":"IF(AND(B98<>\"\", B98<=10),VLOOKUP(B98,Charges!$C$40:$F$50, 4, 0), IF(AND(B98<>\"\", B98 >10), 100%, 0))","v":0.97},0,0,{"$f":"D98*H98+F98*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B98=1,0,IF(B98<>\"\",(M98+N98)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G98), 0.5*Term*aprem)*(1+Indexation*(B98-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B98, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B98<>\"\",B98<=Term),IF(C98<61,Charges!$C$31,W97*(1+(B98<>B97)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,R98+CR97-BB97),\"\")","v":553113.75033002463},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,IF(C98=Input!$O$18,Input!$O$19,R98+CR97-Z98-BE97)),\"\")","v":551919.11184002459},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,CI98+CJ98,AB98*(1+Charges!$D$11)),0)","v":555470.17602388968},{"$f":"IF(Input!$W$55=1,CK98+CL98,( 1-(1-CW98)^(1/12))*(AC98))","v":535.15217406368879},{"$f":"AC98*Charges!$D$28/12","v":624.90394802687581},96.327391331463986,631.4795653951528,{"$f":"IF(Input!$W$55=1,CM98+CN98,MAX(AC98-AG98,0))","v":554838.69645849452},1000000,{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,554838.69645849452,{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B98<>\"\",((Flat_Extra/1000)/12)*AQ98*AO98+Input!$H$34*V98*AP98,\"\")","v":0},115.55378999999999,278.56038133146399,500000,{"$f":"IF(B98<>\"\",IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B98<>\"\",B98<=Term-3),MIN(AU98,Charges!$H$11),0)","v":0},{"$f":"IF(C98=1,MIN(AV98,AW98),IF(AV98=0,0,MIN(AW98-AY97,IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$I$100,5)/Mode,0))))*(B98<=Term-3)","v":0},0,{"$f":"IF(B98<>\"\",IF(BH98>0,IF(AH99<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,MIN(IF(MOD(C98,12)=0,VLOOKUP(B98,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM98,AH98),AH98-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C98<60,0,IF(MOD(C98,12)=0,(BC98<60)*SUM(INDIRECT($BF$7&(C98+11)&\":\"&$BF$7&C97))+(BC98>=60)*SUMPRODUCT($BD$12:BD98,$BE$12:$BE98),0))","v":0},1000000,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,IF(MOD(C98,12)=0,VLOOKUP(B98,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},554838.69645849452,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B98<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B98<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B98<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B98<=Charges!$C$88),0)","v":0},{"$f":"IF(B98<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B98<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW98*BY98*Input!$H$35+BX98*BZ98*Input!$H$36","v":0},0,{"$f":"CB98*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F98*Charges!$F$51+CM97+IF(MOD(C98-1,12)=0,CN97,0)-BE97,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C98-1,12)=0,H98*D98,CN97),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG98-(B98>PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH98-(B98<=PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"CI98*Charges!$C$22/12","v":0},0,-96.327391331463986,{"$f":"CJ98-CL98-(B98<=PPT)*AF98*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C98=\"\",MOD(C98-1,12)=0,B98>PPT),0%,100%/12+CO97),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B98>PPT),0%,100%-CO98)","v":0},{"$f":"IF(B98>=Charges!$B$68,IF(MOD(C98,12)=0,(Loyalty_Bonus+Charges!$C$69*(B98-11))*AH98,0),0)","v":0},554838.69645849452,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,88,0,0,0,0,{"$f":"IF(AND(B99<>\"\", B99<=10),VLOOKUP(B99,Charges!$C$40:$F$50, 4, 0), IF(AND(B99<>\"\", B99 >10), 100%, 0))","v":0.97},0,0,{"$f":"D99*H99+F99*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B99=1,0,IF(B99<>\"\",(M99+N99)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G99), 0.5*Term*aprem)*(1+Indexation*(B99-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B99, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B99<>\"\",B99<=Term),IF(C99<61,Charges!$C$31,W98*(1+(B99<>B98)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,R99+CR98-BB98),\"\")","v":554838.69645849452},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,IF(C99=Input!$O$18,Input!$O$19,R99+CR98-Z99-BE98)),\"\")","v":553644.05796849448},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,CI99+CJ99,AB99*(1+Charges!$D$11)),0)","v":557206.22050768824},{"$f":"IF(Input!$W$55=1,CK99+CL99,( 1-(1-CW99)^(1/12))*(AC99))","v":536.8247174690365},{"$f":"AC99*Charges!$D$28/12","v":626.85699807114929},96.628449144426568,633.45316661346305,{"$f":"IF(Input!$W$55=1,CM99+CN99,MAX(AC99-AG99,0))","v":556572.76734107477},1000000,{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,556572.76734107477,{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B99<>\"\",((Flat_Extra/1000)/12)*AQ99*AO99+Input!$H$34*V99*AP99,\"\")","v":0},115.55378999999999,278.86143914442658,500000,{"$f":"IF(B99<>\"\",IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B99<>\"\",B99<=Term-3),MIN(AU99,Charges!$H$11),0)","v":0},{"$f":"IF(C99=1,MIN(AV99,AW99),IF(AV99=0,0,MIN(AW99-AY98,IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$I$100,5)/Mode,0))))*(B99<=Term-3)","v":0},0,{"$f":"IF(B99<>\"\",IF(BH99>0,IF(AH100<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,MIN(IF(MOD(C99,12)=0,VLOOKUP(B99,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM99,AH99),AH99-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C99<60,0,IF(MOD(C99,12)=0,(BC99<60)*SUM(INDIRECT($BF$7&(C99+11)&\":\"&$BF$7&C98))+(BC99>=60)*SUMPRODUCT($BD$12:BD99,$BE$12:$BE99),0))","v":0},1000000,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,IF(MOD(C99,12)=0,VLOOKUP(B99,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},556572.76734107477,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B99<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B99<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B99<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B99<=Charges!$C$88),0)","v":0},{"$f":"IF(B99<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B99<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW99*BY99*Input!$H$35+BX99*BZ99*Input!$H$36","v":0},0,{"$f":"CB99*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F99*Charges!$F$51+CM98+IF(MOD(C99-1,12)=0,CN98,0)-BE98,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C99-1,12)=0,H99*D99,CN98),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG99-(B99>PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH99-(B99<=PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"CI99*Charges!$C$22/12","v":0},0,-96.628449144426568,{"$f":"CJ99-CL99-(B99<=PPT)*AF99*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C99=\"\",MOD(C99-1,12)=0,B99>PPT),0%,100%/12+CO98),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B99>PPT),0%,100%-CO99)","v":0},{"$f":"IF(B99>=Charges!$B$68,IF(MOD(C99,12)=0,(Loyalty_Bonus+Charges!$C$69*(B99-11))*AH99,0),0)","v":0},556572.76734107477,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,89,0,0,0,0,{"$f":"IF(AND(B100<>\"\", B100<=10),VLOOKUP(B100,Charges!$C$40:$F$50, 4, 0), IF(AND(B100<>\"\", B100 >10), 100%, 0))","v":0.97},0,0,{"$f":"D100*H100+F100*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B100=1,0,IF(B100<>\"\",(M100+N100)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G100), 0.5*Term*aprem)*(1+Indexation*(B100-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B100, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B100<>\"\",B100<=Term),IF(C100<61,Charges!$C$31,W99*(1+(B100<>B99)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,R100+CR99-BB99),\"\")","v":556572.76734107477},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,IF(C100=Input!$O$18,Input!$O$19,R100+CR99-Z100-BE99)),\"\")","v":555378.12885107473},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,CI100+CJ100,AB100*(1+Charges!$D$11)),0)","v":558951.44845453987},{"$f":"IF(Input!$W$55=1,CK100+CL100,( 1-(1-CW100)^(1/12))*(AC100))","v":538.50610842449646},{"$f":"AC100*Charges!$D$28/12","v":628.82037951135737},96.931099516409361,635.43720794090586,{"$f":"IF(Input!$W$55=1,CM100+CN100,MAX(AC100-AG100,0))","v":558316.01124659902},1000000,{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,558316.01124659902,{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B100<>\"\",((Flat_Extra/1000)/12)*AQ100*AO100+Input!$H$34*V100*AP100,\"\")","v":0},115.55378999999999,279.16408951640938,500000,{"$f":"IF(B100<>\"\",IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B100<>\"\",B100<=Term-3),MIN(AU100,Charges!$H$11),0)","v":0},{"$f":"IF(C100=1,MIN(AV100,AW100),IF(AV100=0,0,MIN(AW100-AY99,IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$I$100,5)/Mode,0))))*(B100<=Term-3)","v":0},0,{"$f":"IF(B100<>\"\",IF(BH100>0,IF(AH101<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,MIN(IF(MOD(C100,12)=0,VLOOKUP(B100,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM100,AH100),AH100-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C100<60,0,IF(MOD(C100,12)=0,(BC100<60)*SUM(INDIRECT($BF$7&(C100+11)&\":\"&$BF$7&C99))+(BC100>=60)*SUMPRODUCT($BD$12:BD100,$BE$12:$BE100),0))","v":0},1000000,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,IF(MOD(C100,12)=0,VLOOKUP(B100,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},558316.01124659902,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B100<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B100<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B100<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B100<=Charges!$C$88),0)","v":0},{"$f":"IF(B100<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B100<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW100*BY100*Input!$H$35+BX100*BZ100*Input!$H$36","v":0},0,{"$f":"CB100*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F100*Charges!$F$51+CM99+IF(MOD(C100-1,12)=0,CN99,0)-BE99,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C100-1,12)=0,H100*D100,CN99),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG100-(B100>PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH100-(B100<=PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"CI100*Charges!$C$22/12","v":0},0,-96.931099516409361,{"$f":"CJ100-CL100-(B100<=PPT)*AF100*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C100=\"\",MOD(C100-1,12)=0,B100>PPT),0%,100%/12+CO99),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B100>PPT),0%,100%-CO100)","v":0},{"$f":"IF(B100>=Charges!$B$68,IF(MOD(C100,12)=0,(Loyalty_Bonus+Charges!$C$69*(B100-11))*AH100,0),0)","v":0},558316.01124659902,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,90,0,0,0,0,{"$f":"IF(AND(B101<>\"\", B101<=10),VLOOKUP(B101,Charges!$C$40:$F$50, 4, 0), IF(AND(B101<>\"\", B101 >10), 100%, 0))","v":0.97},0,0,{"$f":"D101*H101+F101*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B101=1,0,IF(B101<>\"\",(M101+N101)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G101), 0.5*Term*aprem)*(1+Indexation*(B101-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B101, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B101<>\"\",B101<=Term),IF(C101<61,Charges!$C$31,W100*(1+(B101<>B100)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,R101+CR100-BB100),\"\")","v":558316.01124659902},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,IF(C101=Input!$O$18,Input!$O$19,R101+CR100-Z101-BE100)),\"\")","v":557121.37275659898},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,CI101+CJ101,AB101*(1+Charges!$D$11)),0)","v":560705.90844384138},{"$f":"IF(Input!$W$55=1,CK101+CL101,( 1-(1-CW101)^(1/12))*(AC101))","v":540.19639373252733},{"$f":"AC101*Charges!$D$28/12","v":630.79414699932158},97.235350871854919,637.43174460438229,{"$f":"IF(Input!$W$55=1,CM101+CN101,MAX(AC101-AG101,0))","v":560068.47669923701},1000000,{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,560068.47669923701,{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B101<>\"\",((Flat_Extra/1000)/12)*AQ101*AO101+Input!$H$34*V101*AP101,\"\")","v":0},115.55378999999999,279.46834087185493,500000,{"$f":"IF(B101<>\"\",IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B101<>\"\",B101<=Term-3),MIN(AU101,Charges!$H$11),0)","v":0},{"$f":"IF(C101=1,MIN(AV101,AW101),IF(AV101=0,0,MIN(AW101-AY100,IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$I$100,5)/Mode,0))))*(B101<=Term-3)","v":0},0,{"$f":"IF(B101<>\"\",IF(BH101>0,IF(AH102<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,MIN(IF(MOD(C101,12)=0,VLOOKUP(B101,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM101,AH101),AH101-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C101<60,0,IF(MOD(C101,12)=0,(BC101<60)*SUM(INDIRECT($BF$7&(C101+11)&\":\"&$BF$7&C100))+(BC101>=60)*SUMPRODUCT($BD$12:BD101,$BE$12:$BE101),0))","v":0},1000000,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,IF(MOD(C101,12)=0,VLOOKUP(B101,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},560068.47669923701,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B101<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B101<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B101<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B101<=Charges!$C$88),0)","v":0},{"$f":"IF(B101<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B101<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW101*BY101*Input!$H$35+BX101*BZ101*Input!$H$36","v":0},0,{"$f":"CB101*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F101*Charges!$F$51+CM100+IF(MOD(C101-1,12)=0,CN100,0)-BE100,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C101-1,12)=0,H101*D101,CN100),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG101-(B101>PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH101-(B101<=PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"CI101*Charges!$C$22/12","v":0},0,-97.235350871854919,{"$f":"CJ101-CL101-(B101<=PPT)*AF101*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C101=\"\",MOD(C101-1,12)=0,B101>PPT),0%,100%/12+CO100),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B101>PPT),0%,100%-CO101)","v":0},{"$f":"IF(B101>=Charges!$B$68,IF(MOD(C101,12)=0,(Loyalty_Bonus+Charges!$C$69*(B101-11))*AH101,0),0)","v":0},560068.47669923701,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,91,0,0,0,0,{"$f":"IF(AND(B102<>\"\", B102<=10),VLOOKUP(B102,Charges!$C$40:$F$50, 4, 0), IF(AND(B102<>\"\", B102 >10), 100%, 0))","v":0.97},0,0,{"$f":"D102*H102+F102*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B102=1,0,IF(B102<>\"\",(M102+N102)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G102), 0.5*Term*aprem)*(1+Indexation*(B102-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B102, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B102<>\"\",B102<=Term),IF(C102<61,Charges!$C$31,W101*(1+(B102<>B101)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,R102+CR101-BB101),\"\")","v":560068.47669923701},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,IF(C102=Input!$O$18,Input!$O$19,R102+CR101-Z102-BE101)),\"\")","v":558873.83820923697},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,CI102+CJ102,AB102*(1+Charges!$D$11)),0)","v":562469.64931196836},{"$f":"IF(Input!$W$55=1,CK102+CL102,( 1-(1-CW102)^(1/12))*(AC102))","v":541.89562044316631},{"$f":"AC102*Charges!$D$28/12","v":632.77835547596442},97.54121167976993,639.43683212293627,{"$f":"IF(Input!$W$55=1,CM102+CN102,MAX(AC102-AG102,0))","v":561830.21247984539},1000000,{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,561830.21247984539,{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B102<>\"\",((Flat_Extra/1000)/12)*AQ102*AO102+Input!$H$34*V102*AP102,\"\")","v":0},115.55378999999999,279.77420167976993,500000,{"$f":"IF(B102<>\"\",IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B102<>\"\",B102<=Term-3),MIN(AU102,Charges!$H$11),0)","v":0},{"$f":"IF(C102=1,MIN(AV102,AW102),IF(AV102=0,0,MIN(AW102-AY101,IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$I$100,5)/Mode,0))))*(B102<=Term-3)","v":0},0,{"$f":"IF(B102<>\"\",IF(BH102>0,IF(AH103<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,MIN(IF(MOD(C102,12)=0,VLOOKUP(B102,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM102,AH102),AH102-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C102<60,0,IF(MOD(C102,12)=0,(BC102<60)*SUM(INDIRECT($BF$7&(C102+11)&\":\"&$BF$7&C101))+(BC102>=60)*SUMPRODUCT($BD$12:BD102,$BE$12:$BE102),0))","v":0},1000000,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,IF(MOD(C102,12)=0,VLOOKUP(B102,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},561830.21247984539,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B102<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B102<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B102<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B102<=Charges!$C$88),0)","v":0},{"$f":"IF(B102<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B102<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW102*BY102*Input!$H$35+BX102*BZ102*Input!$H$36","v":0},0,{"$f":"CB102*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F102*Charges!$F$51+CM101+IF(MOD(C102-1,12)=0,CN101,0)-BE101,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C102-1,12)=0,H102*D102,CN101),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG102-(B102>PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH102-(B102<=PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"CI102*Charges!$C$22/12","v":0},0,-97.54121167976993,{"$f":"CJ102-CL102-(B102<=PPT)*AF102*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C102=\"\",MOD(C102-1,12)=0,B102>PPT),0%,100%/12+CO101),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B102>PPT),0%,100%-CO102)","v":0},{"$f":"IF(B102>=Charges!$B$68,IF(MOD(C102,12)=0,(Loyalty_Bonus+Charges!$C$69*(B102-11))*AH102,0),0)","v":0},561830.21247984539,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,92,0,0,0,0,{"$f":"IF(AND(B103<>\"\", B103<=10),VLOOKUP(B103,Charges!$C$40:$F$50, 4, 0), IF(AND(B103<>\"\", B103 >10), 100%, 0))","v":0.97},0,0,{"$f":"D103*H103+F103*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B103=1,0,IF(B103<>\"\",(M103+N103)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G103), 0.5*Term*aprem)*(1+Indexation*(B103-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B103, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B103<>\"\",B103<=Term),IF(C103<61,Charges!$C$31,W102*(1+(B103<>B102)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,R103+CR102-BB102),\"\")","v":561830.21247984539},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,IF(C103=Input!$O$18,Input!$O$19,R103+CR102-Z103-BE102)),\"\")","v":560635.57398984535},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,CI103+CJ103,AB103*(1+Charges!$D$11)),0)","v":564242.72015363502},{"$f":"IF(Input!$W$55=1,CK103+CL103,( 1-(1-CW103)^(1/12))*(AC103))","v":543.60383585533998},{"$f":"AC103*Charges!$D$28/12","v":634.77306017283934},97.848690453961197,641.45252630930122,{"$f":"IF(Input!$W$55=1,CM103+CN103,MAX(AC103-AG103,0))","v":563601.26762732572},1000000,{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,563601.26762732572,{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B103<>\"\",((Flat_Extra/1000)/12)*AQ103*AO103+Input!$H$34*V103*AP103,\"\")","v":0},115.55378999999999,280.08168045396121,500000,{"$f":"IF(B103<>\"\",IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B103<>\"\",B103<=Term-3),MIN(AU103,Charges!$H$11),0)","v":0},{"$f":"IF(C103=1,MIN(AV103,AW103),IF(AV103=0,0,MIN(AW103-AY102,IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$I$100,5)/Mode,0))))*(B103<=Term-3)","v":0},0,{"$f":"IF(B103<>\"\",IF(BH103>0,IF(AH104<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,MIN(IF(MOD(C103,12)=0,VLOOKUP(B103,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM103,AH103),AH103-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C103<60,0,IF(MOD(C103,12)=0,(BC103<60)*SUM(INDIRECT($BF$7&(C103+11)&\":\"&$BF$7&C102))+(BC103>=60)*SUMPRODUCT($BD$12:BD103,$BE$12:$BE103),0))","v":0},1000000,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,IF(MOD(C103,12)=0,VLOOKUP(B103,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},563601.26762732572,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B103<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B103<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B103<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B103<=Charges!$C$88),0)","v":0},{"$f":"IF(B103<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B103<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW103*BY103*Input!$H$35+BX103*BZ103*Input!$H$36","v":0},0,{"$f":"CB103*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F103*Charges!$F$51+CM102+IF(MOD(C103-1,12)=0,CN102,0)-BE102,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C103-1,12)=0,H103*D103,CN102),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG103-(B103>PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH103-(B103<=PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"CI103*Charges!$C$22/12","v":0},0,-97.848690453961197,{"$f":"CJ103-CL103-(B103<=PPT)*AF103*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C103=\"\",MOD(C103-1,12)=0,B103>PPT),0%,100%/12+CO102),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B103>PPT),0%,100%-CO103)","v":0},{"$f":"IF(B103>=Charges!$B$68,IF(MOD(C103,12)=0,(Loyalty_Bonus+Charges!$C$69*(B103-11))*AH103,0),0)","v":0},563601.26762732572,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,93,0,0,0,0,{"$f":"IF(AND(B104<>\"\", B104<=10),VLOOKUP(B104,Charges!$C$40:$F$50, 4, 0), IF(AND(B104<>\"\", B104 >10), 100%, 0))","v":0.97},0,0,{"$f":"D104*H104+F104*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B104=1,0,IF(B104<>\"\",(M104+N104)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G104), 0.5*Term*aprem)*(1+Indexation*(B104-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B104, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B104<>\"\",B104<=Term),IF(C104<61,Charges!$C$31,W103*(1+(B104<>B103)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,R104+CR103-BB103),\"\")","v":563601.26762732572},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,IF(C104=Input!$O$18,Input!$O$19,R104+CR103-Z104-BE103)),\"\")","v":562406.62913732568},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,CI104+CJ104,AB104*(1+Charges!$D$11)),0)","v":566025.17032326071},{"$f":"IF(Input!$W$55=1,CK104+CL104,( 1-(1-CW104)^(1/12))*(AC104))","v":545.32108751818055},{"$f":"AC104*Charges!$D$28/12","v":636.77831661366827},98.157795753272495,643.47888327145301,{"$f":"IF(Input!$W$55=1,CM104+CN104,MAX(AC104-AG104,0))","v":565381.69143998926},1000000,{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,565381.69143998926,{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B104<>\"\",((Flat_Extra/1000)/12)*AQ104*AO104+Input!$H$34*V104*AP104,\"\")","v":0},115.55378999999999,280.3907857532725,500000,{"$f":"IF(B104<>\"\",IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B104<>\"\",B104<=Term-3),MIN(AU104,Charges!$H$11),0)","v":0},{"$f":"IF(C104=1,MIN(AV104,AW104),IF(AV104=0,0,MIN(AW104-AY103,IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$I$100,5)/Mode,0))))*(B104<=Term-3)","v":0},0,{"$f":"IF(B104<>\"\",IF(BH104>0,IF(AH105<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,MIN(IF(MOD(C104,12)=0,VLOOKUP(B104,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM104,AH104),AH104-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C104<60,0,IF(MOD(C104,12)=0,(BC104<60)*SUM(INDIRECT($BF$7&(C104+11)&\":\"&$BF$7&C103))+(BC104>=60)*SUMPRODUCT($BD$12:BD104,$BE$12:$BE104),0))","v":0},1000000,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,IF(MOD(C104,12)=0,VLOOKUP(B104,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},565381.69143998926,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B104<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B104<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B104<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B104<=Charges!$C$88),0)","v":0},{"$f":"IF(B104<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B104<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW104*BY104*Input!$H$35+BX104*BZ104*Input!$H$36","v":0},0,{"$f":"CB104*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F104*Charges!$F$51+CM103+IF(MOD(C104-1,12)=0,CN103,0)-BE103,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C104-1,12)=0,H104*D104,CN103),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG104-(B104>PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH104-(B104<=PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"CI104*Charges!$C$22/12","v":0},0,-98.157795753272495,{"$f":"CJ104-CL104-(B104<=PPT)*AF104*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C104=\"\",MOD(C104-1,12)=0,B104>PPT),0%,100%/12+CO103),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B104>PPT),0%,100%-CO104)","v":0},{"$f":"IF(B104>=Charges!$B$68,IF(MOD(C104,12)=0,(Loyalty_Bonus+Charges!$C$69*(B104-11))*AH104,0),0)","v":0},565381.69143998926,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,94,0,0,0,0,{"$f":"IF(AND(B105<>\"\", B105<=10),VLOOKUP(B105,Charges!$C$40:$F$50, 4, 0), IF(AND(B105<>\"\", B105 >10), 100%, 0))","v":0.97},0,0,{"$f":"D105*H105+F105*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B105=1,0,IF(B105<>\"\",(M105+N105)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G105), 0.5*Term*aprem)*(1+Indexation*(B105-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B105, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B105<>\"\",B105<=Term),IF(C105<61,Charges!$C$31,W104*(1+(B105<>B104)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,R105+CR104-BB104),\"\")","v":565381.69143998926},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,IF(C105=Input!$O$18,Input!$O$19,R105+CR104-Z105-BE104)),\"\")","v":564187.05294998921},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,CI105+CJ105,AB105*(1+Charges!$D$11)),0)","v":567817.0494363436},{"$f":"IF(Input!$W$55=1,CK105+CL105,( 1-(1-CW105)^(1/12))*(AC105))","v":547.04742323234927},{"$f":"AC105*Charges!$D$28/12","v":638.7941806158866},98.46853618182287,645.51595941417213,{"$f":"IF(Input!$W$55=1,CM105+CN105,MAX(AC105-AG105,0))","v":567171.53347692941},1000000,{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,567171.53347692941,{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B105<>\"\",((Flat_Extra/1000)/12)*AQ105*AO105+Input!$H$34*V105*AP105,\"\")","v":0},115.55378999999999,280.70152618182289,500000,{"$f":"IF(B105<>\"\",IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B105<>\"\",B105<=Term-3),MIN(AU105,Charges!$H$11),0)","v":0},{"$f":"IF(C105=1,MIN(AV105,AW105),IF(AV105=0,0,MIN(AW105-AY104,IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$I$100,5)/Mode,0))))*(B105<=Term-3)","v":0},0,{"$f":"IF(B105<>\"\",IF(BH105>0,IF(AH106<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,MIN(IF(MOD(C105,12)=0,VLOOKUP(B105,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM105,AH105),AH105-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C105<60,0,IF(MOD(C105,12)=0,(BC105<60)*SUM(INDIRECT($BF$7&(C105+11)&\":\"&$BF$7&C104))+(BC105>=60)*SUMPRODUCT($BD$12:BD105,$BE$12:$BE105),0))","v":0},1000000,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,IF(MOD(C105,12)=0,VLOOKUP(B105,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},567171.53347692941,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B105<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B105<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B105<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B105<=Charges!$C$88),0)","v":0},{"$f":"IF(B105<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B105<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW105*BY105*Input!$H$35+BX105*BZ105*Input!$H$36","v":0},0,{"$f":"CB105*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F105*Charges!$F$51+CM104+IF(MOD(C105-1,12)=0,CN104,0)-BE104,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C105-1,12)=0,H105*D105,CN104),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG105-(B105>PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH105-(B105<=PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"CI105*Charges!$C$22/12","v":0},0,-98.46853618182287,{"$f":"CJ105-CL105-(B105<=PPT)*AF105*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C105=\"\",MOD(C105-1,12)=0,B105>PPT),0%,100%/12+CO104),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B105>PPT),0%,100%-CO105)","v":0},{"$f":"IF(B105>=Charges!$B$68,IF(MOD(C105,12)=0,(Loyalty_Bonus+Charges!$C$69*(B105-11))*AH105,0),0)","v":0},567171.53347692941,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,95,0,0,0,0,{"$f":"IF(AND(B106<>\"\", B106<=10),VLOOKUP(B106,Charges!$C$40:$F$50, 4, 0), IF(AND(B106<>\"\", B106 >10), 100%, 0))","v":0.97},0,0,{"$f":"D106*H106+F106*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B106=1,0,IF(B106<>\"\",(M106+N106)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G106), 0.5*Term*aprem)*(1+Indexation*(B106-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B106, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B106<>\"\",B106<=Term),IF(C106<61,Charges!$C$31,W105*(1+(B106<>B105)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,R106+CR105-BB105),\"\")","v":567171.53347692941},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,IF(C106=Input!$O$18,Input!$O$19,R106+CR105-Z106-BE105)),\"\")","v":565976.89498692937},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,CI106+CJ106,AB106*(1+Charges!$D$11)),0)","v":569618.40737084148},{"$f":"IF(Input!$W$55=1,CK106+CL106,( 1-(1-CW106)^(1/12))*(AC106))","v":548.78289105136673},{"$f":"AC106*Charges!$D$28/12","v":640.82070829219663},98.780920389246006,647.56381144061277,{"$f":"IF(Input!$W$55=1,CM106+CN106,MAX(AC106-AG106,0))","v":568970.84355940088},1000000,{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,568970.84355940088,{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B106<>\"\",((Flat_Extra/1000)/12)*AQ106*AO106+Input!$H$34*V106*AP106,\"\")","v":0},115.55378999999999,281.01391038924601,500000,{"$f":"IF(B106<>\"\",IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B106<>\"\",B106<=Term-3),MIN(AU106,Charges!$H$11),0)","v":0},{"$f":"IF(C106=1,MIN(AV106,AW106),IF(AV106=0,0,MIN(AW106-AY105,IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$I$100,5)/Mode,0))))*(B106<=Term-3)","v":0},0,{"$f":"IF(B106<>\"\",IF(BH106>0,IF(AH107<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,MIN(IF(MOD(C106,12)=0,VLOOKUP(B106,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM106,AH106),AH106-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C106<60,0,IF(MOD(C106,12)=0,(BC106<60)*SUM(INDIRECT($BF$7&(C106+11)&\":\"&$BF$7&C105))+(BC106>=60)*SUMPRODUCT($BD$12:BD106,$BE$12:$BE106),0))","v":0},1000000,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,IF(MOD(C106,12)=0,VLOOKUP(B106,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},568970.84355940088,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B106<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B106<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B106<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B106<=Charges!$C$88),0)","v":0},{"$f":"IF(B106<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B106<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW106*BY106*Input!$H$35+BX106*BZ106*Input!$H$36","v":0},0,{"$f":"CB106*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F106*Charges!$F$51+CM105+IF(MOD(C106-1,12)=0,CN105,0)-BE105,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C106-1,12)=0,H106*D106,CN105),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG106-(B106>PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH106-(B106<=PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"CI106*Charges!$C$22/12","v":0},0,-98.780920389246006,{"$f":"CJ106-CL106-(B106<=PPT)*AF106*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C106=\"\",MOD(C106-1,12)=0,B106>PPT),0%,100%/12+CO105),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B106>PPT),0%,100%-CO106)","v":0},{"$f":"IF(B106>=Charges!$B$68,IF(MOD(C106,12)=0,(Loyalty_Bonus+Charges!$C$69*(B106-11))*AH106,0),0)","v":0},568970.84355940088,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,96,0,0,0,0,{"$f":"IF(AND(B107<>\"\", B107<=10),VLOOKUP(B107,Charges!$C$40:$F$50, 4, 0), IF(AND(B107<>\"\", B107 >10), 100%, 0))","v":0.97},0,0,{"$f":"D107*H107+F107*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B107=1,0,IF(B107<>\"\",(M107+N107)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G107), 0.5*Term*aprem)*(1+Indexation*(B107-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B107, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},641.96550000000002,{"$f":"MIN(IF(AND(B107<>\"\",B107<=Term),IF(C107<61,Charges!$C$31,W106*(1+(B107<>B106)*Charges!$C$32))),500)","v":370.44000000000005},66.679200000000009,437.11920000000009,1194.63849,{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,R107+CR106-BB106),\"\")","v":568970.84355940088},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,IF(C107=Input!$O$18,Input!$O$19,R107+CR106-Z107-BE106)),\"\")","v":567776.20506940084},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,CI107+CJ107,AB107*(1+Charges!$D$11)),0)","v":571429.29426856083},{"$f":"IF(Input!$W$55=1,CK107+CL107,( 1-(1-CW107)^(1/12))*(AC107))","v":550.52753928295112},{"$f":"AC107*Charges!$D$28/12","v":642.85795605213093},99.094957070931201,649.6224963538823,{"$f":"IF(Input!$W$55=1,CM107+CN107,MAX(AC107-AG107,0))","v":570779.6717722069},1000000,{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,570779.6717722069,{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B107<>\"\",((Flat_Extra/1000)/12)*AQ107*AO107+Input!$H$34*V107*AP107,\"\")","v":0},115.55378999999999,281.3279470709312,500000,{"$f":"IF(B107<>\"\",IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B107<>\"\",B107<=Term-3),MIN(AU107,Charges!$H$11),0)","v":0},{"$f":"IF(C107=1,MIN(AV107,AW107),IF(AV107=0,0,MIN(AW107-AY106,IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$I$100,5)/Mode,0))))*(B107<=Term-3)","v":0},0,{"$f":"IF(B107<>\"\",IF(BH107>0,IF(AH108<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,MIN(IF(MOD(C107,12)=0,VLOOKUP(B107,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM107,AH107),AH107-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C107<60,0,IF(MOD(C107,12)=0,(BC107<60)*SUM(INDIRECT($BF$7&(C107+11)&\":\"&$BF$7&C106))+(BC107>=60)*SUMPRODUCT($BD$12:BD107,$BE$12:$BE107),0))","v":0},1000000,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,IF(MOD(C107,12)=0,VLOOKUP(B107,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},570779.6717722069,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B107<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B107<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B107<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B107<=Charges!$C$88),0)","v":0},{"$f":"IF(B107<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B107<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW107*BY107*Input!$H$35+BX107*BZ107*Input!$H$36","v":0},0,{"$f":"CB107*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F107*Charges!$F$51+CM106+IF(MOD(C107-1,12)=0,CN106,0)-BE106,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C107-1,12)=0,H107*D107,CN106),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG107-(B107>PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH107-(B107<=PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"CI107*Charges!$C$22/12","v":0},0,-99.094957070931201,{"$f":"CJ107-CL107-(B107<=PPT)*AF107*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C107=\"\",MOD(C107-1,12)=0,B107>PPT),0%,100%/12+CO106),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B107>PPT),0%,100%-CO107)","v":0},{"$f":"IF(B107>=Charges!$B$68,IF(MOD(C107,12)=0,(Loyalty_Bonus+Charges!$C$69*(B107-11))*AH107,0),0)","v":0},570779.6717722069,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,97,0,0,0,0,{"$f":"IF(AND(B108<>\"\", B108<=10),VLOOKUP(B108,Charges!$C$40:$F$50, 4, 0), IF(AND(B108<>\"\", B108 >10), 100%, 0))","v":0.97},0,0,{"$f":"D108*H108+F108*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B108=1,0,IF(B108<>\"\",(M108+N108)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G108), 0.5*Term*aprem)*(1+Indexation*(B108-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B108, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B108<>\"\",B108<=Term),IF(C108<61,Charges!$C$31,W107*(1+(B108<>B107)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,R108+CR107-BB107),\"\")","v":570779.6717722069},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,IF(C108=Input!$O$18,Input!$O$19,R108+CR107-Z108-BE107)),\"\")","v":569485.67323087354},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,CI108+CJ108,AB108*(1+Charges!$D$11)),0)","v":573149.76119965652},{"$f":"IF(Input!$W$55=1,CK108+CL108,( 1-(1-CW108)^(1/12))*(AC108))","v":552.1850749317075},{"$f":"AC108*Charges!$D$28/12","v":644.79348134961356},99.393313487707346,651.57838841941486,{"$f":"IF(Input!$W$55=1,CM108+CN108,MAX(AC108-AG108,0))","v":572498.18281123706},1000000,{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,572498.18281123706,{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B108<>\"\",((Flat_Extra/1000)/12)*AQ108*AO108+Input!$H$34*V108*AP108,\"\")","v":0},127.376448,296.78292148770731,500000,{"$f":"IF(B108<>\"\",IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B108<>\"\",B108<=Term-3),MIN(AU108,Charges!$H$11),0)","v":0},{"$f":"IF(C108=1,MIN(AV108,AW108),IF(AV108=0,0,MIN(AW108-AY107,IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$I$100,5)/Mode,0))))*(B108<=Term-3)","v":0},0,{"$f":"IF(B108<>\"\",IF(BH108>0,IF(AH109<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,MIN(IF(MOD(C108,12)=0,VLOOKUP(B108,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM108,AH108),AH108-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C108<60,0,IF(MOD(C108,12)=0,(BC108<60)*SUM(INDIRECT($BF$7&(C108+11)&\":\"&$BF$7&C107))+(BC108>=60)*SUMPRODUCT($BD$12:BD108,$BE$12:$BE108),0))","v":0},1000000,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,IF(MOD(C108,12)=0,VLOOKUP(B108,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},572498.18281123706,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B108<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B108<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B108<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B108<=Charges!$C$88),0)","v":0},{"$f":"IF(B108<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B108<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW108*BY108*Input!$H$35+BX108*BZ108*Input!$H$36","v":0},0,{"$f":"CB108*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F108*Charges!$F$51+CM107+IF(MOD(C108-1,12)=0,CN107,0)-BE107,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C108-1,12)=0,H108*D108,CN107),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG108-(B108>PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH108-(B108<=PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"CI108*Charges!$C$22/12","v":0},0,-99.393313487707346,{"$f":"CJ108-CL108-(B108<=PPT)*AF108*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C108=\"\",MOD(C108-1,12)=0,B108>PPT),0%,100%/12+CO107),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B108>PPT),0%,100%-CO108)","v":0},{"$f":"IF(B108>=Charges!$B$68,IF(MOD(C108,12)=0,(Loyalty_Bonus+Charges!$C$69*(B108-11))*AH108,0),0)","v":0},572498.18281123706,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,98,0,0,0,0,{"$f":"IF(AND(B109<>\"\", B109<=10),VLOOKUP(B109,Charges!$C$40:$F$50, 4, 0), IF(AND(B109<>\"\", B109 >10), 100%, 0))","v":0.97},0,0,{"$f":"D109*H109+F109*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B109=1,0,IF(B109<>\"\",(M109+N109)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G109), 0.5*Term*aprem)*(1+Indexation*(B109-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B109, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B109<>\"\",B109<=Term),IF(C109<61,Charges!$C$31,W108*(1+(B109<>B108)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,R109+CR108-BB108),\"\")","v":572498.18281123706},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,IF(C109=Input!$O$18,Input!$O$19,R109+CR108-Z109-BE108)),\"\")","v":571204.18426990369},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,CI109+CJ109,AB109*(1+Charges!$D$11)),0)","v":574879.32919045619},{"$f":"IF(Input!$W$55=1,CK109+CL109,( 1-(1-CW109)^(1/12))*(AC109))","v":553.85137874137877},{"$f":"AC109*Charges!$D$28/12","v":646.73924533926322},99.693248173448168,653.54462691482695,{"$f":"IF(Input!$W$55=1,CM109+CN109,MAX(AC109-AG109,0))","v":574225.78456354141},1000000,{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,574225.78456354141,{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B109<>\"\",((Flat_Extra/1000)/12)*AQ109*AO109+Input!$H$34*V109*AP109,\"\")","v":0},127.376448,297.08285617344814,500000,{"$f":"IF(B109<>\"\",IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B109<>\"\",B109<=Term-3),MIN(AU109,Charges!$H$11),0)","v":0},{"$f":"IF(C109=1,MIN(AV109,AW109),IF(AV109=0,0,MIN(AW109-AY108,IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$I$100,5)/Mode,0))))*(B109<=Term-3)","v":0},0,{"$f":"IF(B109<>\"\",IF(BH109>0,IF(AH110<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,MIN(IF(MOD(C109,12)=0,VLOOKUP(B109,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM109,AH109),AH109-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C109<60,0,IF(MOD(C109,12)=0,(BC109<60)*SUM(INDIRECT($BF$7&(C109+11)&\":\"&$BF$7&C108))+(BC109>=60)*SUMPRODUCT($BD$12:BD109,$BE$12:$BE109),0))","v":0},1000000,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,IF(MOD(C109,12)=0,VLOOKUP(B109,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},574225.78456354141,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B109<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B109<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B109<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B109<=Charges!$C$88),0)","v":0},{"$f":"IF(B109<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B109<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW109*BY109*Input!$H$35+BX109*BZ109*Input!$H$36","v":0},0,{"$f":"CB109*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F109*Charges!$F$51+CM108+IF(MOD(C109-1,12)=0,CN108,0)-BE108,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C109-1,12)=0,H109*D109,CN108),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG109-(B109>PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH109-(B109<=PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"CI109*Charges!$C$22/12","v":0},0,-99.693248173448168,{"$f":"CJ109-CL109-(B109<=PPT)*AF109*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C109=\"\",MOD(C109-1,12)=0,B109>PPT),0%,100%/12+CO108),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B109>PPT),0%,100%-CO109)","v":0},{"$f":"IF(B109>=Charges!$B$68,IF(MOD(C109,12)=0,(Loyalty_Bonus+Charges!$C$69*(B109-11))*AH109,0),0)","v":0},574225.78456354141,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,99,0,0,0,0,{"$f":"IF(AND(B110<>\"\", B110<=10),VLOOKUP(B110,Charges!$C$40:$F$50, 4, 0), IF(AND(B110<>\"\", B110 >10), 100%, 0))","v":0.97},0,0,{"$f":"D110*H110+F110*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B110=1,0,IF(B110<>\"\",(M110+N110)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G110), 0.5*Term*aprem)*(1+Indexation*(B110-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B110, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B110<>\"\",B110<=Term),IF(C110<61,Charges!$C$31,W109*(1+(B110<>B109)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,R110+CR109-BB109),\"\")","v":574225.78456354141},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,IF(C110=Input!$O$18,Input!$O$19,R110+CR109-Z110-BE109)),\"\")","v":572931.78602220805},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,CI110+CJ110,AB110*(1+Charges!$D$11)),0)","v":576618.04638445296},{"$f":"IF(Input!$W$55=1,CK110+CL110,( 1-(1-CW110)^(1/12))*(AC110))","v":555.52649709446439},{"$f":"AC110*Charges!$D$28/12","v":648.69530218250964},99.994769477003587,655.521266571468,{"$f":"IF(Input!$W$55=1,CM110+CN110,MAX(AC110-AG110,0))","v":575962.52511788148},1000000,{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,575962.52511788148,{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B110<>\"\",((Flat_Extra/1000)/12)*AQ110*AO110+Input!$H$34*V110*AP110,\"\")","v":0},127.376448,297.38437747700357,500000,{"$f":"IF(B110<>\"\",IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B110<>\"\",B110<=Term-3),MIN(AU110,Charges!$H$11),0)","v":0},{"$f":"IF(C110=1,MIN(AV110,AW110),IF(AV110=0,0,MIN(AW110-AY109,IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$I$100,5)/Mode,0))))*(B110<=Term-3)","v":0},0,{"$f":"IF(B110<>\"\",IF(BH110>0,IF(AH111<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,MIN(IF(MOD(C110,12)=0,VLOOKUP(B110,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM110,AH110),AH110-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C110<60,0,IF(MOD(C110,12)=0,(BC110<60)*SUM(INDIRECT($BF$7&(C110+11)&\":\"&$BF$7&C109))+(BC110>=60)*SUMPRODUCT($BD$12:BD110,$BE$12:$BE110),0))","v":0},1000000,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,IF(MOD(C110,12)=0,VLOOKUP(B110,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},575962.52511788148,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B110<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B110<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B110<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B110<=Charges!$C$88),0)","v":0},{"$f":"IF(B110<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B110<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW110*BY110*Input!$H$35+BX110*BZ110*Input!$H$36","v":0},0,{"$f":"CB110*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F110*Charges!$F$51+CM109+IF(MOD(C110-1,12)=0,CN109,0)-BE109,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C110-1,12)=0,H110*D110,CN109),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG110-(B110>PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH110-(B110<=PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"CI110*Charges!$C$22/12","v":0},0,-99.994769477003587,{"$f":"CJ110-CL110-(B110<=PPT)*AF110*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C110=\"\",MOD(C110-1,12)=0,B110>PPT),0%,100%/12+CO109),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B110>PPT),0%,100%-CO110)","v":0},{"$f":"IF(B110>=Charges!$B$68,IF(MOD(C110,12)=0,(Loyalty_Bonus+Charges!$C$69*(B110-11))*AH110,0),0)","v":0},575962.52511788148,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,100,0,0,0,0,{"$f":"IF(AND(B111<>\"\", B111<=10),VLOOKUP(B111,Charges!$C$40:$F$50, 4, 0), IF(AND(B111<>\"\", B111 >10), 100%, 0))","v":0.97},0,0,{"$f":"D111*H111+F111*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B111=1,0,IF(B111<>\"\",(M111+N111)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G111), 0.5*Term*aprem)*(1+Indexation*(B111-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B111, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B111<>\"\",B111<=Term),IF(C111<61,Charges!$C$31,W110*(1+(B111<>B110)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,R111+CR110-BB110),\"\")","v":575962.52511788148},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,IF(C111=Input!$O$18,Input!$O$19,R111+CR110-Z111-BE110)),\"\")","v":574668.52657654812},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,CI111+CJ111,AB111*(1+Charges!$D$11)),0)","v":578365.9611798129},{"$f":"IF(Input!$W$55=1,CK111+CL111,( 1-(1-CW111)^(1/12))*(AC111))","v":557.21047661882085},{"$f":"AC111*Charges!$D$28/12","v":650.66170632728949},100.29788579138774,657.50836241020863,{"$f":"IF(Input!$W$55=1,CM111+CN111,MAX(AC111-AG111,0))","v":577708.45281740266},1000000,{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,577708.45281740266,{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B111<>\"\",((Flat_Extra/1000)/12)*AQ111*AO111+Input!$H$34*V111*AP111,\"\")","v":0},127.376448,297.68749379138774,500000,{"$f":"IF(B111<>\"\",IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B111<>\"\",B111<=Term-3),MIN(AU111,Charges!$H$11),0)","v":0},{"$f":"IF(C111=1,MIN(AV111,AW111),IF(AV111=0,0,MIN(AW111-AY110,IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$I$100,5)/Mode,0))))*(B111<=Term-3)","v":0},0,{"$f":"IF(B111<>\"\",IF(BH111>0,IF(AH112<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,MIN(IF(MOD(C111,12)=0,VLOOKUP(B111,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM111,AH111),AH111-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C111<60,0,IF(MOD(C111,12)=0,(BC111<60)*SUM(INDIRECT($BF$7&(C111+11)&\":\"&$BF$7&C110))+(BC111>=60)*SUMPRODUCT($BD$12:BD111,$BE$12:$BE111),0))","v":0},1000000,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,IF(MOD(C111,12)=0,VLOOKUP(B111,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},577708.45281740266,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B111<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B111<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B111<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B111<=Charges!$C$88),0)","v":0},{"$f":"IF(B111<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B111<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW111*BY111*Input!$H$35+BX111*BZ111*Input!$H$36","v":0},0,{"$f":"CB111*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F111*Charges!$F$51+CM110+IF(MOD(C111-1,12)=0,CN110,0)-BE110,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C111-1,12)=0,H111*D111,CN110),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG111-(B111>PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH111-(B111<=PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"CI111*Charges!$C$22/12","v":0},0,-100.29788579138774,{"$f":"CJ111-CL111-(B111<=PPT)*AF111*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C111=\"\",MOD(C111-1,12)=0,B111>PPT),0%,100%/12+CO110),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B111>PPT),0%,100%-CO111)","v":0},{"$f":"IF(B111>=Charges!$B$68,IF(MOD(C111,12)=0,(Loyalty_Bonus+Charges!$C$69*(B111-11))*AH111,0),0)","v":0},577708.45281740266,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,101,0,0,0,0,{"$f":"IF(AND(B112<>\"\", B112<=10),VLOOKUP(B112,Charges!$C$40:$F$50, 4, 0), IF(AND(B112<>\"\", B112 >10), 100%, 0))","v":0.97},0,0,{"$f":"D112*H112+F112*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B112=1,0,IF(B112<>\"\",(M112+N112)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G112), 0.5*Term*aprem)*(1+Indexation*(B112-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B112, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B112<>\"\",B112<=Term),IF(C112<61,Charges!$C$31,W111*(1+(B112<>B111)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,R112+CR111-BB111),\"\")","v":577708.45281740266},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,IF(C112=Input!$O$18,Input!$O$19,R112+CR111-Z112-BE111)),\"\")","v":576414.4542760693},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,CI112+CJ112,AB112*(1+Charges!$D$11)),0)","v":580123.12223072269},{"$f":"IF(Input!$W$55=1,CK112+CL112,( 1-(1-CW112)^(1/12))*(AC112))","v":558.90336418896106},{"$f":"AC112*Charges!$D$28/12","v":652.63851250956304},100.60260555401298,659.505969742974,{"$f":"IF(Input!$W$55=1,CM112+CN112,MAX(AC112-AG112,0))","v":579463.61626097967},1000000,{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,579463.61626097967,{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B112<>\"\",((Flat_Extra/1000)/12)*AQ112*AO112+Input!$H$34*V112*AP112,\"\")","v":0},127.376448,297.99221355401295,500000,{"$f":"IF(B112<>\"\",IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B112<>\"\",B112<=Term-3),MIN(AU112,Charges!$H$11),0)","v":0},{"$f":"IF(C112=1,MIN(AV112,AW112),IF(AV112=0,0,MIN(AW112-AY111,IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$I$100,5)/Mode,0))))*(B112<=Term-3)","v":0},0,{"$f":"IF(B112<>\"\",IF(BH112>0,IF(AH113<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,MIN(IF(MOD(C112,12)=0,VLOOKUP(B112,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM112,AH112),AH112-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C112<60,0,IF(MOD(C112,12)=0,(BC112<60)*SUM(INDIRECT($BF$7&(C112+11)&\":\"&$BF$7&C111))+(BC112>=60)*SUMPRODUCT($BD$12:BD112,$BE$12:$BE112),0))","v":0},1000000,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,IF(MOD(C112,12)=0,VLOOKUP(B112,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},579463.61626097967,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B112<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B112<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B112<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B112<=Charges!$C$88),0)","v":0},{"$f":"IF(B112<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B112<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW112*BY112*Input!$H$35+BX112*BZ112*Input!$H$36","v":0},0,{"$f":"CB112*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F112*Charges!$F$51+CM111+IF(MOD(C112-1,12)=0,CN111,0)-BE111,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C112-1,12)=0,H112*D112,CN111),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG112-(B112>PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH112-(B112<=PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"CI112*Charges!$C$22/12","v":0},0,-100.60260555401298,{"$f":"CJ112-CL112-(B112<=PPT)*AF112*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C112=\"\",MOD(C112-1,12)=0,B112>PPT),0%,100%/12+CO111),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B112>PPT),0%,100%-CO112)","v":0},{"$f":"IF(B112>=Charges!$B$68,IF(MOD(C112,12)=0,(Loyalty_Bonus+Charges!$C$69*(B112-11))*AH112,0),0)","v":0},579463.61626097967,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,102,0,0,0,0,{"$f":"IF(AND(B113<>\"\", B113<=10),VLOOKUP(B113,Charges!$C$40:$F$50, 4, 0), IF(AND(B113<>\"\", B113 >10), 100%, 0))","v":0.97},0,0,{"$f":"D113*H113+F113*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B113=1,0,IF(B113<>\"\",(M113+N113)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G113), 0.5*Term*aprem)*(1+Indexation*(B113-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B113, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B113<>\"\",B113<=Term),IF(C113<61,Charges!$C$31,W112*(1+(B113<>B112)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,R113+CR112-BB112),\"\")","v":579463.61626097967},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,IF(C113=Input!$O$18,Input!$O$19,R113+CR112-Z113-BE112)),\"\")","v":578169.61771964631},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,CI113+CJ113,AB113*(1+Charges!$D$11)),0)","v":581889.57844874368},{"$f":"IF(Input!$W$55=1,CK113+CL113,( 1-(1-CW113)^(1/12))*(AC113))","v":560.60520692735781},{"$f":"AC113*Charges!$D$28/12","v":654.62577575483658},100.9089372469244,661.51414417428225,{"$f":"IF(Input!$W$55=1,CM113+CN113,MAX(AC113-AG113,0))","v":581228.06430456939},1000000,{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,581228.06430456939,{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B113<>\"\",((Flat_Extra/1000)/12)*AQ113*AO113+Input!$H$34*V113*AP113,\"\")","v":0},127.376448,298.29854524692439,500000,{"$f":"IF(B113<>\"\",IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B113<>\"\",B113<=Term-3),MIN(AU113,Charges!$H$11),0)","v":0},{"$f":"IF(C113=1,MIN(AV113,AW113),IF(AV113=0,0,MIN(AW113-AY112,IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$I$100,5)/Mode,0))))*(B113<=Term-3)","v":0},0,{"$f":"IF(B113<>\"\",IF(BH113>0,IF(AH114<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,MIN(IF(MOD(C113,12)=0,VLOOKUP(B113,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM113,AH113),AH113-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C113<60,0,IF(MOD(C113,12)=0,(BC113<60)*SUM(INDIRECT($BF$7&(C113+11)&\":\"&$BF$7&C112))+(BC113>=60)*SUMPRODUCT($BD$12:BD113,$BE$12:$BE113),0))","v":0},1000000,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,IF(MOD(C113,12)=0,VLOOKUP(B113,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},581228.06430456939,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B113<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B113<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B113<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B113<=Charges!$C$88),0)","v":0},{"$f":"IF(B113<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B113<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW113*BY113*Input!$H$35+BX113*BZ113*Input!$H$36","v":0},0,{"$f":"CB113*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F113*Charges!$F$51+CM112+IF(MOD(C113-1,12)=0,CN112,0)-BE112,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C113-1,12)=0,H113*D113,CN112),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG113-(B113>PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH113-(B113<=PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"CI113*Charges!$C$22/12","v":0},0,-100.9089372469244,{"$f":"CJ113-CL113-(B113<=PPT)*AF113*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C113=\"\",MOD(C113-1,12)=0,B113>PPT),0%,100%/12+CO112),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B113>PPT),0%,100%-CO113)","v":0},{"$f":"IF(B113>=Charges!$B$68,IF(MOD(C113,12)=0,(Loyalty_Bonus+Charges!$C$69*(B113-11))*AH113,0),0)","v":0},581228.06430456939,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,103,0,0,0,0,{"$f":"IF(AND(B114<>\"\", B114<=10),VLOOKUP(B114,Charges!$C$40:$F$50, 4, 0), IF(AND(B114<>\"\", B114 >10), 100%, 0))","v":0.97},0,0,{"$f":"D114*H114+F114*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B114=1,0,IF(B114<>\"\",(M114+N114)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G114), 0.5*Term*aprem)*(1+Indexation*(B114-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B114, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B114<>\"\",B114<=Term),IF(C114<61,Charges!$C$31,W113*(1+(B114<>B113)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,R114+CR113-BB113),\"\")","v":581228.06430456939},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,IF(C114=Input!$O$18,Input!$O$19,R114+CR113-Z114-BE113)),\"\")","v":579934.06576323602},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,CI114+CJ114,AB114*(1+Charges!$D$11)),0)","v":583665.37900417345},{"$f":"IF(Input!$W$55=1,CK114+CL114,( 1-(1-CW114)^(1/12))*(AC114))","v":562.31605220575648},{"$f":"AC114*Charges!$D$28/12","v":656.62355137969519},101.21688939703616,663.53294160279268,{"$f":"IF(Input!$W$55=1,CM114+CN114,MAX(AC114-AG114,0))","v":583001.84606257069},1000000,{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,583001.84606257069,{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B114<>\"\",((Flat_Extra/1000)/12)*AQ114*AO114+Input!$H$34*V114*AP114,\"\")","v":0},127.376448,298.60649739703615,500000,{"$f":"IF(B114<>\"\",IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B114<>\"\",B114<=Term-3),MIN(AU114,Charges!$H$11),0)","v":0},{"$f":"IF(C114=1,MIN(AV114,AW114),IF(AV114=0,0,MIN(AW114-AY113,IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$I$100,5)/Mode,0))))*(B114<=Term-3)","v":0},0,{"$f":"IF(B114<>\"\",IF(BH114>0,IF(AH115<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,MIN(IF(MOD(C114,12)=0,VLOOKUP(B114,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM114,AH114),AH114-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C114<60,0,IF(MOD(C114,12)=0,(BC114<60)*SUM(INDIRECT($BF$7&(C114+11)&\":\"&$BF$7&C113))+(BC114>=60)*SUMPRODUCT($BD$12:BD114,$BE$12:$BE114),0))","v":0},1000000,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,IF(MOD(C114,12)=0,VLOOKUP(B114,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},583001.84606257069,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B114<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B114<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B114<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B114<=Charges!$C$88),0)","v":0},{"$f":"IF(B114<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B114<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW114*BY114*Input!$H$35+BX114*BZ114*Input!$H$36","v":0},0,{"$f":"CB114*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F114*Charges!$F$51+CM113+IF(MOD(C114-1,12)=0,CN113,0)-BE113,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C114-1,12)=0,H114*D114,CN113),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG114-(B114>PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH114-(B114<=PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"CI114*Charges!$C$22/12","v":0},0,-101.21688939703616,{"$f":"CJ114-CL114-(B114<=PPT)*AF114*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C114=\"\",MOD(C114-1,12)=0,B114>PPT),0%,100%/12+CO113),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B114>PPT),0%,100%-CO114)","v":0},{"$f":"IF(B114>=Charges!$B$68,IF(MOD(C114,12)=0,(Loyalty_Bonus+Charges!$C$69*(B114-11))*AH114,0),0)","v":0},583001.84606257069,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,104,0,0,0,0,{"$f":"IF(AND(B115<>\"\", B115<=10),VLOOKUP(B115,Charges!$C$40:$F$50, 4, 0), IF(AND(B115<>\"\", B115 >10), 100%, 0))","v":0.97},0,0,{"$f":"D115*H115+F115*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B115=1,0,IF(B115<>\"\",(M115+N115)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G115), 0.5*Term*aprem)*(1+Indexation*(B115-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B115, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B115<>\"\",B115<=Term),IF(C115<61,Charges!$C$31,W114*(1+(B115<>B114)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,R115+CR114-BB114),\"\")","v":583001.84606257069},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,IF(C115=Input!$O$18,Input!$O$19,R115+CR114-Z115-BE114)),\"\")","v":581707.84752123733},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,CI115+CJ115,AB115*(1+Charges!$D$11)),0)","v":585450.57332741423},{"$f":"IF(Input!$W$55=1,CK115+CL115,( 1-(1-CW115)^(1/12))*(AC115))","v":564.03594764649279},{"$f":"AC115*Charges!$D$28/12","v":658.63189499334101},101.52647057636869,665.56241822286142,{"$f":"IF(Input!$W$55=1,CM115+CN115,MAX(AC115-AG115,0))","v":584785.01090919133},1000000,{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,584785.01090919133,{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B115<>\"\",((Flat_Extra/1000)/12)*AQ115*AO115+Input!$H$34*V115*AP115,\"\")","v":0},127.376448,298.9160785763687,500000,{"$f":"IF(B115<>\"\",IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B115<>\"\",B115<=Term-3),MIN(AU115,Charges!$H$11),0)","v":0},{"$f":"IF(C115=1,MIN(AV115,AW115),IF(AV115=0,0,MIN(AW115-AY114,IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$I$100,5)/Mode,0))))*(B115<=Term-3)","v":0},0,{"$f":"IF(B115<>\"\",IF(BH115>0,IF(AH116<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,MIN(IF(MOD(C115,12)=0,VLOOKUP(B115,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM115,AH115),AH115-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C115<60,0,IF(MOD(C115,12)=0,(BC115<60)*SUM(INDIRECT($BF$7&(C115+11)&\":\"&$BF$7&C114))+(BC115>=60)*SUMPRODUCT($BD$12:BD115,$BE$12:$BE115),0))","v":0},1000000,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,IF(MOD(C115,12)=0,VLOOKUP(B115,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},584785.01090919133,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B115<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B115<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B115<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B115<=Charges!$C$88),0)","v":0},{"$f":"IF(B115<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B115<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW115*BY115*Input!$H$35+BX115*BZ115*Input!$H$36","v":0},0,{"$f":"CB115*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F115*Charges!$F$51+CM114+IF(MOD(C115-1,12)=0,CN114,0)-BE114,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C115-1,12)=0,H115*D115,CN114),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG115-(B115>PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH115-(B115<=PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"CI115*Charges!$C$22/12","v":0},0,-101.52647057636869,{"$f":"CJ115-CL115-(B115<=PPT)*AF115*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C115=\"\",MOD(C115-1,12)=0,B115>PPT),0%,100%/12+CO114),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B115>PPT),0%,100%-CO115)","v":0},{"$f":"IF(B115>=Charges!$B$68,IF(MOD(C115,12)=0,(Loyalty_Bonus+Charges!$C$69*(B115-11))*AH115,0),0)","v":0},584785.01090919133,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,105,0,0,0,0,{"$f":"IF(AND(B116<>\"\", B116<=10),VLOOKUP(B116,Charges!$C$40:$F$50, 4, 0), IF(AND(B116<>\"\", B116 >10), 100%, 0))","v":0.97},0,0,{"$f":"D116*H116+F116*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B116=1,0,IF(B116<>\"\",(M116+N116)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G116), 0.5*Term*aprem)*(1+Indexation*(B116-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B116, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B116<>\"\",B116<=Term),IF(C116<61,Charges!$C$31,W115*(1+(B116<>B115)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,R116+CR115-BB115),\"\")","v":584785.01090919133},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,IF(C116=Input!$O$18,Input!$O$19,R116+CR115-Z116-BE115)),\"\")","v":583491.01236785797},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,CI116+CJ116,AB116*(1+Charges!$D$11)),0)","v":587245.21111034916},{"$f":"IF(Input!$W$55=1,CK116+CL116,( 1-(1-CW116)^(1/12))*(AC116))","v":565.76494112381886},{"$f":"AC116*Charges!$D$28/12","v":660.65086249914282},101.8376894022874,667.60263052610628,{"$f":"IF(Input!$W$55=1,CM116+CN116,MAX(AC116-AG116,0))","v":586577.6084798231},1000000,{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,586577.6084798231,{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B116<>\"\",((Flat_Extra/1000)/12)*AQ116*AO116+Input!$H$34*V116*AP116,\"\")","v":0},127.376448,299.22729740228738,500000,{"$f":"IF(B116<>\"\",IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B116<>\"\",B116<=Term-3),MIN(AU116,Charges!$H$11),0)","v":0},{"$f":"IF(C116=1,MIN(AV116,AW116),IF(AV116=0,0,MIN(AW116-AY115,IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$I$100,5)/Mode,0))))*(B116<=Term-3)","v":0},0,{"$f":"IF(B116<>\"\",IF(BH116>0,IF(AH117<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,MIN(IF(MOD(C116,12)=0,VLOOKUP(B116,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM116,AH116),AH116-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C116<60,0,IF(MOD(C116,12)=0,(BC116<60)*SUM(INDIRECT($BF$7&(C116+11)&\":\"&$BF$7&C115))+(BC116>=60)*SUMPRODUCT($BD$12:BD116,$BE$12:$BE116),0))","v":0},1000000,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,IF(MOD(C116,12)=0,VLOOKUP(B116,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},586577.6084798231,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B116<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B116<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B116<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B116<=Charges!$C$88),0)","v":0},{"$f":"IF(B116<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B116<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW116*BY116*Input!$H$35+BX116*BZ116*Input!$H$36","v":0},0,{"$f":"CB116*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F116*Charges!$F$51+CM115+IF(MOD(C116-1,12)=0,CN115,0)-BE115,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C116-1,12)=0,H116*D116,CN115),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG116-(B116>PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH116-(B116<=PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"CI116*Charges!$C$22/12","v":0},0,-101.8376894022874,{"$f":"CJ116-CL116-(B116<=PPT)*AF116*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C116=\"\",MOD(C116-1,12)=0,B116>PPT),0%,100%/12+CO115),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B116>PPT),0%,100%-CO116)","v":0},{"$f":"IF(B116>=Charges!$B$68,IF(MOD(C116,12)=0,(Loyalty_Bonus+Charges!$C$69*(B116-11))*AH116,0),0)","v":0},586577.6084798231,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,106,0,0,0,0,{"$f":"IF(AND(B117<>\"\", B117<=10),VLOOKUP(B117,Charges!$C$40:$F$50, 4, 0), IF(AND(B117<>\"\", B117 >10), 100%, 0))","v":0.97},0,0,{"$f":"D117*H117+F117*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B117=1,0,IF(B117<>\"\",(M117+N117)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G117), 0.5*Term*aprem)*(1+Indexation*(B117-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B117, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B117<>\"\",B117<=Term),IF(C117<61,Charges!$C$31,W116*(1+(B117<>B116)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,R117+CR116-BB116),\"\")","v":586577.6084798231},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,IF(C117=Input!$O$18,Input!$O$19,R117+CR116-Z117-BE116)),\"\")","v":585283.60993848974},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,CI117+CJ117,AB117*(1+Charges!$D$11)),0)","v":589049.34230772546},{"$f":"IF(Input!$W$55=1,CK117+CL117,( 1-(1-CW117)^(1/12))*(AC117))","v":567.50308076523595},{"$f":"AC117*Charges!$D$28/12","v":662.68051009619114},102.15055453774247,669.65363530297839,{"$f":"IF(Input!$W$55=1,CM117+CN117,MAX(AC117-AG117,0))","v":588379.68867242243},1000000,{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,588379.68867242243,{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B117<>\"\",((Flat_Extra/1000)/12)*AQ117*AO117+Input!$H$34*V117*AP117,\"\")","v":0},127.376448,299.54016253774245,500000,{"$f":"IF(B117<>\"\",IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B117<>\"\",B117<=Term-3),MIN(AU117,Charges!$H$11),0)","v":0},{"$f":"IF(C117=1,MIN(AV117,AW117),IF(AV117=0,0,MIN(AW117-AY116,IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$I$100,5)/Mode,0))))*(B117<=Term-3)","v":0},0,{"$f":"IF(B117<>\"\",IF(BH117>0,IF(AH118<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,MIN(IF(MOD(C117,12)=0,VLOOKUP(B117,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM117,AH117),AH117-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C117<60,0,IF(MOD(C117,12)=0,(BC117<60)*SUM(INDIRECT($BF$7&(C117+11)&\":\"&$BF$7&C116))+(BC117>=60)*SUMPRODUCT($BD$12:BD117,$BE$12:$BE117),0))","v":0},1000000,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,IF(MOD(C117,12)=0,VLOOKUP(B117,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},588379.68867242243,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B117<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B117<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B117<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B117<=Charges!$C$88),0)","v":0},{"$f":"IF(B117<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B117<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW117*BY117*Input!$H$35+BX117*BZ117*Input!$H$36","v":0},0,{"$f":"CB117*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F117*Charges!$F$51+CM116+IF(MOD(C117-1,12)=0,CN116,0)-BE116,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C117-1,12)=0,H117*D117,CN116),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG117-(B117>PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH117-(B117<=PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"CI117*Charges!$C$22/12","v":0},0,-102.15055453774247,{"$f":"CJ117-CL117-(B117<=PPT)*AF117*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C117=\"\",MOD(C117-1,12)=0,B117>PPT),0%,100%/12+CO116),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B117>PPT),0%,100%-CO117)","v":0},{"$f":"IF(B117>=Charges!$B$68,IF(MOD(C117,12)=0,(Loyalty_Bonus+Charges!$C$69*(B117-11))*AH117,0),0)","v":0},588379.68867242243,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,107,0,0,0,0,{"$f":"IF(AND(B118<>\"\", B118<=10),VLOOKUP(B118,Charges!$C$40:$F$50, 4, 0), IF(AND(B118<>\"\", B118 >10), 100%, 0))","v":0.97},0,0,{"$f":"D118*H118+F118*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B118=1,0,IF(B118<>\"\",(M118+N118)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G118), 0.5*Term*aprem)*(1+Indexation*(B118-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B118, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B118<>\"\",B118<=Term),IF(C118<61,Charges!$C$31,W117*(1+(B118<>B117)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,R118+CR117-BB117),\"\")","v":588379.68867242243},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,IF(C118=Input!$O$18,Input!$O$19,R118+CR117-Z118-BE117)),\"\")","v":587085.69013108907},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,CI118+CJ118,AB118*(1+Charges!$D$11)),0)","v":590863.01713854459},{"$f":"IF(Input!$W$55=1,CK118+CL118,( 1-(1-CW118)^(1/12))*(AC118))","v":569.25041495283369},{"$f":"AC118*Charges!$D$28/12","v":664.72089428086258},102.46507469151005,671.71548964434373,{"$f":"IF(Input!$W$55=1,CM118+CN118,MAX(AC118-AG118,0))","v":590191.30164890026},1000000,{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,590191.30164890026,{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B118<>\"\",((Flat_Extra/1000)/12)*AQ118*AO118+Input!$H$34*V118*AP118,\"\")","v":0},127.376448,299.85468269151005,500000,{"$f":"IF(B118<>\"\",IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B118<>\"\",B118<=Term-3),MIN(AU118,Charges!$H$11),0)","v":0},{"$f":"IF(C118=1,MIN(AV118,AW118),IF(AV118=0,0,MIN(AW118-AY117,IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$I$100,5)/Mode,0))))*(B118<=Term-3)","v":0},0,{"$f":"IF(B118<>\"\",IF(BH118>0,IF(AH119<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,MIN(IF(MOD(C118,12)=0,VLOOKUP(B118,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM118,AH118),AH118-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C118<60,0,IF(MOD(C118,12)=0,(BC118<60)*SUM(INDIRECT($BF$7&(C118+11)&\":\"&$BF$7&C117))+(BC118>=60)*SUMPRODUCT($BD$12:BD118,$BE$12:$BE118),0))","v":0},1000000,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,IF(MOD(C118,12)=0,VLOOKUP(B118,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},590191.30164890026,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B118<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B118<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B118<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B118<=Charges!$C$88),0)","v":0},{"$f":"IF(B118<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B118<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW118*BY118*Input!$H$35+BX118*BZ118*Input!$H$36","v":0},0,{"$f":"CB118*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F118*Charges!$F$51+CM117+IF(MOD(C118-1,12)=0,CN117,0)-BE117,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C118-1,12)=0,H118*D118,CN117),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG118-(B118>PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH118-(B118<=PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"CI118*Charges!$C$22/12","v":0},0,-102.46507469151005,{"$f":"CJ118-CL118-(B118<=PPT)*AF118*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C118=\"\",MOD(C118-1,12)=0,B118>PPT),0%,100%/12+CO117),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B118>PPT),0%,100%-CO118)","v":0},{"$f":"IF(B118>=Charges!$B$68,IF(MOD(C118,12)=0,(Loyalty_Bonus+Charges!$C$69*(B118-11))*AH118,0),0)","v":0},590191.30164890026,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,108,0,0,0,0,{"$f":"IF(AND(B119<>\"\", B119<=10),VLOOKUP(B119,Charges!$C$40:$F$50, 4, 0), IF(AND(B119<>\"\", B119 >10), 100%, 0))","v":0.97},0,0,{"$f":"D119*H119+F119*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B119=1,0,IF(B119<>\"\",(M119+N119)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G119), 0.5*Term*aprem)*(1+Indexation*(B119-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B119, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},707.64693333333332,{"$f":"MIN(IF(AND(B119<>\"\",B119<=Term),IF(C119<61,Charges!$C$31,W118*(1+(B119<>B118)*Charges!$C$32))),500)","v":388.96200000000005},70.013159999999999,458.97516000000007,1293.9985413333334,{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,R119+CR118-BB118),\"\")","v":590191.30164890026},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,IF(C119=Input!$O$18,Input!$O$19,R119+CR118-Z119-BE118)),\"\")","v":588897.3031075669},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,CI119+CJ119,AB119*(1+Charges!$D$11)),0)","v":592686.28608746082},{"$f":"IF(Input!$W$55=1,CK119+CL119,( 1-(1-CW119)^(1/12))*(AC119))","v":571.00699232463728},{"$f":"AC119*Charges!$D$28/12","v":666.77207184839347},102.78125861843471,673.78825094307194,{"$f":"IF(Input!$W$55=1,CM119+CN119,MAX(AC119-AG119,0))","v":592012.49783651775},1000000,{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,592012.49783651775,{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B119<>\"\",((Flat_Extra/1000)/12)*AQ119*AO119+Input!$H$34*V119*AP119,\"\")","v":0},127.376448,300.17086661843467,500000,{"$f":"IF(B119<>\"\",IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B119<>\"\",B119<=Term-3),MIN(AU119,Charges!$H$11),0)","v":0},{"$f":"IF(C119=1,MIN(AV119,AW119),IF(AV119=0,0,MIN(AW119-AY118,IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$I$100,5)/Mode,0))))*(B119<=Term-3)","v":0},0,{"$f":"IF(B119<>\"\",IF(BH119>0,IF(AH120<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,MIN(IF(MOD(C119,12)=0,VLOOKUP(B119,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM119,AH119),AH119-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C119<60,0,IF(MOD(C119,12)=0,(BC119<60)*SUM(INDIRECT($BF$7&(C119+11)&\":\"&$BF$7&C118))+(BC119>=60)*SUMPRODUCT($BD$12:BD119,$BE$12:$BE119),0))","v":0},1000000,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,IF(MOD(C119,12)=0,VLOOKUP(B119,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},592012.49783651775,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B119<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B119<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B119<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B119<=Charges!$C$88),0)","v":0},{"$f":"IF(B119<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B119<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW119*BY119*Input!$H$35+BX119*BZ119*Input!$H$36","v":0},0,{"$f":"CB119*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F119*Charges!$F$51+CM118+IF(MOD(C119-1,12)=0,CN118,0)-BE118,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C119-1,12)=0,H119*D119,CN118),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG119-(B119>PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH119-(B119<=PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"CI119*Charges!$C$22/12","v":0},0,-102.78125861843471,{"$f":"CJ119-CL119-(B119<=PPT)*AF119*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C119=\"\",MOD(C119-1,12)=0,B119>PPT),0%,100%/12+CO118),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B119>PPT),0%,100%-CO119)","v":0},{"$f":"IF(B119>=Charges!$B$68,IF(MOD(C119,12)=0,(Loyalty_Bonus+Charges!$C$69*(B119-11))*AH119,0),0)","v":0},592012.49783651775,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,109,0,0,0,0,{"$f":"IF(AND(B120<>\"\", B120<=10),VLOOKUP(B120,Charges!$C$40:$F$50, 4, 0), IF(AND(B120<>\"\", B120 >10), 100%, 0))","v":0.97},0,0,{"$f":"D120*H120+F120*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B120=1,0,IF(B120<>\"\",(M120+N120)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G120), 0.5*Term*aprem)*(1+Indexation*(B120-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B120, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B120<>\"\",B120<=Term),IF(C120<61,Charges!$C$31,W119*(1+(B120<>B119)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,R120+CR119-BB119),\"\")","v":592012.49783651775},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,IF(C120=Input!$O$18,Input!$O$19,R120+CR119-Z120-BE119)),\"\")","v":590609.14318851777},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,CI120+CJ120,AB120*(1+Charges!$D$11)),0)","v":594409.14019903599},{"$f":"IF(Input!$W$55=1,CK120+CL120,( 1-(1-CW120)^(1/12))*(AC120))","v":572.66682783552596},{"$f":"AC120*Charges!$D$28/12","v":668.7102827239155},103.08002901039467,675.74685684592066,{"$f":"IF(Input!$W$55=1,CM120+CN120,MAX(AC120-AG120,0))","v":593733.39334219007},1000000,{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,593733.39334219007,{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B120<>\"\",((Flat_Extra/1000)/12)*AQ120*AO120+Input!$H$34*V120*AP120,\"\")","v":0},140.55723,317.15107701039466,500000,{"$f":"IF(B120<>\"\",IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B120<>\"\",B120<=Term-3),MIN(AU120,Charges!$H$11),0)","v":0},{"$f":"IF(C120=1,MIN(AV120,AW120),IF(AV120=0,0,MIN(AW120-AY119,IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$I$100,5)/Mode,0))))*(B120<=Term-3)","v":0},0,{"$f":"IF(B120<>\"\",IF(BH120>0,IF(AH121<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,MIN(IF(MOD(C120,12)=0,VLOOKUP(B120,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM120,AH120),AH120-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C120<60,0,IF(MOD(C120,12)=0,(BC120<60)*SUM(INDIRECT($BF$7&(C120+11)&\":\"&$BF$7&C119))+(BC120>=60)*SUMPRODUCT($BD$12:BD120,$BE$12:$BE120),0))","v":0},1000000,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,IF(MOD(C120,12)=0,VLOOKUP(B120,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},593733.39334219007,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B120<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B120<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B120<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B120<=Charges!$C$88),0)","v":0},{"$f":"IF(B120<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B120<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW120*BY120*Input!$H$35+BX120*BZ120*Input!$H$36","v":0},0,{"$f":"CB120*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F120*Charges!$F$51+CM119+IF(MOD(C120-1,12)=0,CN119,0)-BE119,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C120-1,12)=0,H120*D120,CN119),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG120-(B120>PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH120-(B120<=PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"CI120*Charges!$C$22/12","v":0},0,-103.08002901039467,{"$f":"CJ120-CL120-(B120<=PPT)*AF120*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C120=\"\",MOD(C120-1,12)=0,B120>PPT),0%,100%/12+CO119),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B120>PPT),0%,100%-CO120)","v":0},{"$f":"IF(B120>=Charges!$B$68,IF(MOD(C120,12)=0,(Loyalty_Bonus+Charges!$C$69*(B120-11))*AH120,0),0)","v":0},593733.39334219007,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,110,0,0,0,0,{"$f":"IF(AND(B121<>\"\", B121<=10),VLOOKUP(B121,Charges!$C$40:$F$50, 4, 0), IF(AND(B121<>\"\", B121 >10), 100%, 0))","v":0.97},0,0,{"$f":"D121*H121+F121*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B121=1,0,IF(B121<>\"\",(M121+N121)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G121), 0.5*Term*aprem)*(1+Indexation*(B121-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B121, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B121<>\"\",B121<=Term),IF(C121<61,Charges!$C$31,W120*(1+(B121<>B120)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,R121+CR120-BB120),\"\")","v":593733.39334219007},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,IF(C121=Input!$O$18,Input!$O$19,R121+CR120-Z121-BE120)),\"\")","v":592330.03869419009},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,CI121+CJ121,AB121*(1+Charges!$D$11)),0)","v":596141.10799820803},{"$f":"IF(Input!$W$55=1,CK121+CL121,( 1-(1-CW121)^(1/12))*(AC121))","v":574.33544367331911},{"$f":"AC121*Charges!$D$28/12","v":670.658746497984},103.38037986119744,677.71582353451652,{"$f":"IF(Input!$W$55=1,CM121+CN121,MAX(AC121-AG121,0))","v":595463.3921746735},1000000,{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,595463.3921746735,{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B121<>\"\",((Flat_Extra/1000)/12)*AQ121*AO121+Input!$H$34*V121*AP121,\"\")","v":0},140.55723,317.45142786119743,500000,{"$f":"IF(B121<>\"\",IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B121<>\"\",B121<=Term-3),MIN(AU121,Charges!$H$11),0)","v":0},{"$f":"IF(C121=1,MIN(AV121,AW121),IF(AV121=0,0,MIN(AW121-AY120,IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$I$100,5)/Mode,0))))*(B121<=Term-3)","v":0},0,{"$f":"IF(B121<>\"\",IF(BH121>0,IF(AH122<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,MIN(IF(MOD(C121,12)=0,VLOOKUP(B121,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM121,AH121),AH121-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C121<60,0,IF(MOD(C121,12)=0,(BC121<60)*SUM(INDIRECT($BF$7&(C121+11)&\":\"&$BF$7&C120))+(BC121>=60)*SUMPRODUCT($BD$12:BD121,$BE$12:$BE121),0))","v":0},1000000,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,IF(MOD(C121,12)=0,VLOOKUP(B121,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},595463.3921746735,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B121<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B121<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B121<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B121<=Charges!$C$88),0)","v":0},{"$f":"IF(B121<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B121<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW121*BY121*Input!$H$35+BX121*BZ121*Input!$H$36","v":0},0,{"$f":"CB121*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F121*Charges!$F$51+CM120+IF(MOD(C121-1,12)=0,CN120,0)-BE120,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C121-1,12)=0,H121*D121,CN120),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG121-(B121>PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH121-(B121<=PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"CI121*Charges!$C$22/12","v":0},0,-103.38037986119744,{"$f":"CJ121-CL121-(B121<=PPT)*AF121*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C121=\"\",MOD(C121-1,12)=0,B121>PPT),0%,100%/12+CO120),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B121>PPT),0%,100%-CO121)","v":0},{"$f":"IF(B121>=Charges!$B$68,IF(MOD(C121,12)=0,(Loyalty_Bonus+Charges!$C$69*(B121-11))*AH121,0),0)","v":0},595463.3921746735,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,111,0,0,0,0,{"$f":"IF(AND(B122<>\"\", B122<=10),VLOOKUP(B122,Charges!$C$40:$F$50, 4, 0), IF(AND(B122<>\"\", B122 >10), 100%, 0))","v":0.97},0,0,{"$f":"D122*H122+F122*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B122=1,0,IF(B122<>\"\",(M122+N122)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G122), 0.5*Term*aprem)*(1+Indexation*(B122-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B122, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B122<>\"\",B122<=Term),IF(C122<61,Charges!$C$31,W121*(1+(B122<>B121)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,R122+CR121-BB121),\"\")","v":595463.3921746735},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,IF(C122=Input!$O$18,Input!$O$19,R122+CR121-Z122-BE121)),\"\")","v":594060.03752667352},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,CI122+CJ122,AB122*(1+Charges!$D$11)),0)","v":597882.23769526987},{"$f":"IF(Input!$W$55=1,CK122+CL122,( 1-(1-CW122)^(1/12))*(AC122))","v":576.01288628487237},{"$f":"AC122*Charges!$D$28/12","v":672.61751740717852},103.68231953127702,679.69520581614938,{"$f":"IF(Input!$W$55=1,CM122+CN122,MAX(AC122-AG122,0))","v":597202.54248945368},1000000,{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,597202.54248945368,{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B122<>\"\",((Flat_Extra/1000)/12)*AQ122*AO122+Input!$H$34*V122*AP122,\"\")","v":0},140.55723,317.75336753127704,500000,{"$f":"IF(B122<>\"\",IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B122<>\"\",B122<=Term-3),MIN(AU122,Charges!$H$11),0)","v":0},{"$f":"IF(C122=1,MIN(AV122,AW122),IF(AV122=0,0,MIN(AW122-AY121,IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$I$100,5)/Mode,0))))*(B122<=Term-3)","v":0},0,{"$f":"IF(B122<>\"\",IF(BH122>0,IF(AH123<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,MIN(IF(MOD(C122,12)=0,VLOOKUP(B122,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM122,AH122),AH122-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C122<60,0,IF(MOD(C122,12)=0,(BC122<60)*SUM(INDIRECT($BF$7&(C122+11)&\":\"&$BF$7&C121))+(BC122>=60)*SUMPRODUCT($BD$12:BD122,$BE$12:$BE122),0))","v":0},1000000,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,IF(MOD(C122,12)=0,VLOOKUP(B122,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},597202.54248945368,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B122<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B122<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B122<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B122<=Charges!$C$88),0)","v":0},{"$f":"IF(B122<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B122<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW122*BY122*Input!$H$35+BX122*BZ122*Input!$H$36","v":0},0,{"$f":"CB122*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F122*Charges!$F$51+CM121+IF(MOD(C122-1,12)=0,CN121,0)-BE121,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C122-1,12)=0,H122*D122,CN121),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG122-(B122>PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH122-(B122<=PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"CI122*Charges!$C$22/12","v":0},0,-103.68231953127702,{"$f":"CJ122-CL122-(B122<=PPT)*AF122*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C122=\"\",MOD(C122-1,12)=0,B122>PPT),0%,100%/12+CO121),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B122>PPT),0%,100%-CO122)","v":0},{"$f":"IF(B122>=Charges!$B$68,IF(MOD(C122,12)=0,(Loyalty_Bonus+Charges!$C$69*(B122-11))*AH122,0),0)","v":0},597202.54248945368,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,112,0,0,0,0,{"$f":"IF(AND(B123<>\"\", B123<=10),VLOOKUP(B123,Charges!$C$40:$F$50, 4, 0), IF(AND(B123<>\"\", B123 >10), 100%, 0))","v":0.97},0,0,{"$f":"D123*H123+F123*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B123=1,0,IF(B123<>\"\",(M123+N123)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G123), 0.5*Term*aprem)*(1+Indexation*(B123-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B123, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B123<>\"\",B123<=Term),IF(C123<61,Charges!$C$31,W122*(1+(B123<>B122)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,R123+CR122-BB122),\"\")","v":597202.54248945368},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,IF(C123=Input!$O$18,Input!$O$19,R123+CR122-Z123-BE122)),\"\")","v":595799.18784145371},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,CI123+CJ123,AB123*(1+Charges!$D$11)),0)","v":599632.57775554119},{"$f":"IF(Input!$W$55=1,CK123+CL123,( 1-(1-CW123)^(1/12))*(AC123))","v":577.69920236273992},{"$f":"AC123*Charges!$D$28/12","v":674.58664997498386},103.98585642529318,681.68505878803307,{"$f":"IF(Input!$W$55=1,CM123+CN123,MAX(AC123-AG123,0))","v":598950.89269675314},1000000,{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,598950.89269675314,{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B123<>\"\",((Flat_Extra/1000)/12)*AQ123*AO123+Input!$H$34*V123*AP123,\"\")","v":0},140.55723,318.05690442529317,500000,{"$f":"IF(B123<>\"\",IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B123<>\"\",B123<=Term-3),MIN(AU123,Charges!$H$11),0)","v":0},{"$f":"IF(C123=1,MIN(AV123,AW123),IF(AV123=0,0,MIN(AW123-AY122,IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$I$100,5)/Mode,0))))*(B123<=Term-3)","v":0},0,{"$f":"IF(B123<>\"\",IF(BH123>0,IF(AH124<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,MIN(IF(MOD(C123,12)=0,VLOOKUP(B123,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM123,AH123),AH123-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C123<60,0,IF(MOD(C123,12)=0,(BC123<60)*SUM(INDIRECT($BF$7&(C123+11)&\":\"&$BF$7&C122))+(BC123>=60)*SUMPRODUCT($BD$12:BD123,$BE$12:$BE123),0))","v":0},1000000,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,IF(MOD(C123,12)=0,VLOOKUP(B123,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},598950.89269675314,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B123<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B123<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B123<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B123<=Charges!$C$88),0)","v":0},{"$f":"IF(B123<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B123<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW123*BY123*Input!$H$35+BX123*BZ123*Input!$H$36","v":0},0,{"$f":"CB123*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F123*Charges!$F$51+CM122+IF(MOD(C123-1,12)=0,CN122,0)-BE122,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C123-1,12)=0,H123*D123,CN122),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG123-(B123>PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH123-(B123<=PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"CI123*Charges!$C$22/12","v":0},0,-103.98585642529318,{"$f":"CJ123-CL123-(B123<=PPT)*AF123*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C123=\"\",MOD(C123-1,12)=0,B123>PPT),0%,100%/12+CO122),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B123>PPT),0%,100%-CO123)","v":0},{"$f":"IF(B123>=Charges!$B$68,IF(MOD(C123,12)=0,(Loyalty_Bonus+Charges!$C$69*(B123-11))*AH123,0),0)","v":0},598950.89269675314,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,113,0,0,0,0,{"$f":"IF(AND(B124<>\"\", B124<=10),VLOOKUP(B124,Charges!$C$40:$F$50, 4, 0), IF(AND(B124<>\"\", B124 >10), 100%, 0))","v":0.97},0,0,{"$f":"D124*H124+F124*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B124=1,0,IF(B124<>\"\",(M124+N124)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G124), 0.5*Term*aprem)*(1+Indexation*(B124-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B124, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B124<>\"\",B124<=Term),IF(C124<61,Charges!$C$31,W123*(1+(B124<>B123)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,R124+CR123-BB123),\"\")","v":598950.89269675314},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,IF(C124=Input!$O$18,Input!$O$19,R124+CR123-Z124-BE123)),\"\")","v":597547.53804875317},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,CI124+CJ124,AB124*(1+Charges!$D$11)),0)","v":601392.17690071731},{"$f":"IF(Input!$W$55=1,CK124+CL124,( 1-(1-CW124)^(1/12))*(AC124))","v":579.39443884647346},{"$f":"AC124*Charges!$D$28/12","v":676.56619901330703},104.29099899236522,683.68543783883865,{"$f":"IF(Input!$W$55=1,CM124+CN124,MAX(AC124-AG124,0))","v":600708.49146287842},1000000,{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,600708.49146287842,{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B124<>\"\",((Flat_Extra/1000)/12)*AQ124*AO124+Input!$H$34*V124*AP124,\"\")","v":0},140.55723,318.36204699236521,500000,{"$f":"IF(B124<>\"\",IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B124<>\"\",B124<=Term-3),MIN(AU124,Charges!$H$11),0)","v":0},{"$f":"IF(C124=1,MIN(AV124,AW124),IF(AV124=0,0,MIN(AW124-AY123,IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$I$100,5)/Mode,0))))*(B124<=Term-3)","v":0},0,{"$f":"IF(B124<>\"\",IF(BH124>0,IF(AH125<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,MIN(IF(MOD(C124,12)=0,VLOOKUP(B124,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM124,AH124),AH124-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C124<60,0,IF(MOD(C124,12)=0,(BC124<60)*SUM(INDIRECT($BF$7&(C124+11)&\":\"&$BF$7&C123))+(BC124>=60)*SUMPRODUCT($BD$12:BD124,$BE$12:$BE124),0))","v":0},1000000,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,IF(MOD(C124,12)=0,VLOOKUP(B124,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},600708.49146287842,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B124<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B124<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B124<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B124<=Charges!$C$88),0)","v":0},{"$f":"IF(B124<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B124<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW124*BY124*Input!$H$35+BX124*BZ124*Input!$H$36","v":0},0,{"$f":"CB124*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F124*Charges!$F$51+CM123+IF(MOD(C124-1,12)=0,CN123,0)-BE123,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C124-1,12)=0,H124*D124,CN123),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG124-(B124>PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH124-(B124<=PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"CI124*Charges!$C$22/12","v":0},0,-104.29099899236522,{"$f":"CJ124-CL124-(B124<=PPT)*AF124*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C124=\"\",MOD(C124-1,12)=0,B124>PPT),0%,100%/12+CO123),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B124>PPT),0%,100%-CO124)","v":0},{"$f":"IF(B124>=Charges!$B$68,IF(MOD(C124,12)=0,(Loyalty_Bonus+Charges!$C$69*(B124-11))*AH124,0),0)","v":0},600708.49146287842,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,114,0,0,0,0,{"$f":"IF(AND(B125<>\"\", B125<=10),VLOOKUP(B125,Charges!$C$40:$F$50, 4, 0), IF(AND(B125<>\"\", B125 >10), 100%, 0))","v":0.97},0,0,{"$f":"D125*H125+F125*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B125=1,0,IF(B125<>\"\",(M125+N125)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G125), 0.5*Term*aprem)*(1+Indexation*(B125-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B125, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B125<>\"\",B125<=Term),IF(C125<61,Charges!$C$31,W124*(1+(B125<>B124)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,R125+CR124-BB124),\"\")","v":600708.49146287842},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,IF(C125=Input!$O$18,Input!$O$19,R125+CR124-Z125-BE124)),\"\")","v":599305.13681487844},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,CI125+CJ125,AB125*(1+Charges!$D$11)),0)","v":603161.08411022509},{"$f":"IF(Input!$W$55=1,CK125+CL125,( 1-(1-CW125)^(1/12))*(AC125))","v":581.09864292392933},{"$f":"AC125*Charges!$D$28/12","v":678.55621962400323},104.59775572630727,685.69639865023657,{"$f":"IF(Input!$W$55=1,CM125+CN125,MAX(AC125-AG125,0))","v":602475.38771157491},1000000,{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,602475.38771157491,{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B125<>\"\",((Flat_Extra/1000)/12)*AQ125*AO125+Input!$H$34*V125*AP125,\"\")","v":0},140.55723,318.66880372630726,500000,{"$f":"IF(B125<>\"\",IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B125<>\"\",B125<=Term-3),MIN(AU125,Charges!$H$11),0)","v":0},{"$f":"IF(C125=1,MIN(AV125,AW125),IF(AV125=0,0,MIN(AW125-AY124,IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$I$100,5)/Mode,0))))*(B125<=Term-3)","v":0},0,{"$f":"IF(B125<>\"\",IF(BH125>0,IF(AH126<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,MIN(IF(MOD(C125,12)=0,VLOOKUP(B125,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM125,AH125),AH125-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C125<60,0,IF(MOD(C125,12)=0,(BC125<60)*SUM(INDIRECT($BF$7&(C125+11)&\":\"&$BF$7&C124))+(BC125>=60)*SUMPRODUCT($BD$12:BD125,$BE$12:$BE125),0))","v":0},1000000,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,IF(MOD(C125,12)=0,VLOOKUP(B125,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},602475.38771157491,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B125<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B125<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B125<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B125<=Charges!$C$88),0)","v":0},{"$f":"IF(B125<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B125<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW125*BY125*Input!$H$35+BX125*BZ125*Input!$H$36","v":0},0,{"$f":"CB125*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F125*Charges!$F$51+CM124+IF(MOD(C125-1,12)=0,CN124,0)-BE124,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C125-1,12)=0,H125*D125,CN124),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG125-(B125>PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH125-(B125<=PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"CI125*Charges!$C$22/12","v":0},0,-104.59775572630727,{"$f":"CJ125-CL125-(B125<=PPT)*AF125*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C125=\"\",MOD(C125-1,12)=0,B125>PPT),0%,100%/12+CO124),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B125>PPT),0%,100%-CO125)","v":0},{"$f":"IF(B125>=Charges!$B$68,IF(MOD(C125,12)=0,(Loyalty_Bonus+Charges!$C$69*(B125-11))*AH125,0),0)","v":0},602475.38771157491,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,115,0,0,0,0,{"$f":"IF(AND(B126<>\"\", B126<=10),VLOOKUP(B126,Charges!$C$40:$F$50, 4, 0), IF(AND(B126<>\"\", B126 >10), 100%, 0))","v":0.97},0,0,{"$f":"D126*H126+F126*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B126=1,0,IF(B126<>\"\",(M126+N126)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G126), 0.5*Term*aprem)*(1+Indexation*(B126-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B126, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B126<>\"\",B126<=Term),IF(C126<61,Charges!$C$31,W125*(1+(B126<>B125)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,R126+CR125-BB125),\"\")","v":602475.38771157491},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,IF(C126=Input!$O$18,Input!$O$19,R126+CR125-Z126-BE125)),\"\")","v":601072.03306357493},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,CI126+CJ126,AB126*(1+Charges!$D$11)),0)","v":604939.34862258693},{"$f":"IF(Input!$W$55=1,CK126+CL126,( 1-(1-CW126)^(1/12))*(AC126))","v":582.81186203258187},{"$f":"AC126*Charges!$D$28/12","v":680.55676720041026},104.90613516586474,687.7179971984466,{"$f":"IF(Input!$W$55=1,CM126+CN126,MAX(AC126-AG126,0))","v":604251.63062538847},1000000,{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,604251.63062538847,{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B126<>\"\",((Flat_Extra/1000)/12)*AQ126*AO126+Input!$H$34*V126*AP126,\"\")","v":0},140.55723,318.97718316586474,500000,{"$f":"IF(B126<>\"\",IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B126<>\"\",B126<=Term-3),MIN(AU126,Charges!$H$11),0)","v":0},{"$f":"IF(C126=1,MIN(AV126,AW126),IF(AV126=0,0,MIN(AW126-AY125,IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$I$100,5)/Mode,0))))*(B126<=Term-3)","v":0},0,{"$f":"IF(B126<>\"\",IF(BH126>0,IF(AH127<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,MIN(IF(MOD(C126,12)=0,VLOOKUP(B126,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM126,AH126),AH126-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C126<60,0,IF(MOD(C126,12)=0,(BC126<60)*SUM(INDIRECT($BF$7&(C126+11)&\":\"&$BF$7&C125))+(BC126>=60)*SUMPRODUCT($BD$12:BD126,$BE$12:$BE126),0))","v":0},1000000,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,IF(MOD(C126,12)=0,VLOOKUP(B126,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},604251.63062538847,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B126<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B126<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B126<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B126<=Charges!$C$88),0)","v":0},{"$f":"IF(B126<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B126<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW126*BY126*Input!$H$35+BX126*BZ126*Input!$H$36","v":0},0,{"$f":"CB126*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F126*Charges!$F$51+CM125+IF(MOD(C126-1,12)=0,CN125,0)-BE125,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C126-1,12)=0,H126*D126,CN125),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG126-(B126>PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH126-(B126<=PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"CI126*Charges!$C$22/12","v":0},0,-104.90613516586474,{"$f":"CJ126-CL126-(B126<=PPT)*AF126*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C126=\"\",MOD(C126-1,12)=0,B126>PPT),0%,100%/12+CO125),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B126>PPT),0%,100%-CO126)","v":0},{"$f":"IF(B126>=Charges!$B$68,IF(MOD(C126,12)=0,(Loyalty_Bonus+Charges!$C$69*(B126-11))*AH126,0),0)","v":0},604251.63062538847,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,116,0,0,0,0,{"$f":"IF(AND(B127<>\"\", B127<=10),VLOOKUP(B127,Charges!$C$40:$F$50, 4, 0), IF(AND(B127<>\"\", B127 >10), 100%, 0))","v":0.97},0,0,{"$f":"D127*H127+F127*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B127=1,0,IF(B127<>\"\",(M127+N127)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G127), 0.5*Term*aprem)*(1+Indexation*(B127-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B127, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B127<>\"\",B127<=Term),IF(C127<61,Charges!$C$31,W126*(1+(B127<>B126)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,R127+CR126-BB126),\"\")","v":604251.63062538847},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,IF(C127=Input!$O$18,Input!$O$19,R127+CR126-Z127-BE126)),\"\")","v":602848.27597738849},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,CI127+CJ127,AB127*(1+Charges!$D$11)),0)","v":606727.01993679069},{"$f":"IF(Input!$W$55=1,CK127+CL127,( 1-(1-CW127)^(1/12))*(AC127))","v":584.53414386084387},{"$f":"AC127*Charges!$D$28/12","v":682.56789742888952},105.21614589495189,689.75028975579573,{"$f":"IF(Input!$W$55=1,CM127+CN127,MAX(AC127-AG127,0))","v":606037.26964703493},1000000,{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,606037.26964703493,{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B127<>\"\",((Flat_Extra/1000)/12)*AQ127*AO127+Input!$H$34*V127*AP127,\"\")","v":0},140.55723,319.28719389495188,500000,{"$f":"IF(B127<>\"\",IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B127<>\"\",B127<=Term-3),MIN(AU127,Charges!$H$11),0)","v":0},{"$f":"IF(C127=1,MIN(AV127,AW127),IF(AV127=0,0,MIN(AW127-AY126,IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$I$100,5)/Mode,0))))*(B127<=Term-3)","v":0},0,{"$f":"IF(B127<>\"\",IF(BH127>0,IF(AH128<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,MIN(IF(MOD(C127,12)=0,VLOOKUP(B127,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM127,AH127),AH127-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C127<60,0,IF(MOD(C127,12)=0,(BC127<60)*SUM(INDIRECT($BF$7&(C127+11)&\":\"&$BF$7&C126))+(BC127>=60)*SUMPRODUCT($BD$12:BD127,$BE$12:$BE127),0))","v":0},1000000,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,IF(MOD(C127,12)=0,VLOOKUP(B127,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},606037.26964703493,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B127<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B127<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B127<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B127<=Charges!$C$88),0)","v":0},{"$f":"IF(B127<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B127<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW127*BY127*Input!$H$35+BX127*BZ127*Input!$H$36","v":0},0,{"$f":"CB127*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F127*Charges!$F$51+CM126+IF(MOD(C127-1,12)=0,CN126,0)-BE126,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C127-1,12)=0,H127*D127,CN126),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG127-(B127>PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH127-(B127<=PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"CI127*Charges!$C$22/12","v":0},0,-105.21614589495189,{"$f":"CJ127-CL127-(B127<=PPT)*AF127*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C127=\"\",MOD(C127-1,12)=0,B127>PPT),0%,100%/12+CO126),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B127>PPT),0%,100%-CO127)","v":0},{"$f":"IF(B127>=Charges!$B$68,IF(MOD(C127,12)=0,(Loyalty_Bonus+Charges!$C$69*(B127-11))*AH127,0),0)","v":0},606037.26964703493,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,117,0,0,0,0,{"$f":"IF(AND(B128<>\"\", B128<=10),VLOOKUP(B128,Charges!$C$40:$F$50, 4, 0), IF(AND(B128<>\"\", B128 >10), 100%, 0))","v":0.97},0,0,{"$f":"D128*H128+F128*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B128=1,0,IF(B128<>\"\",(M128+N128)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G128), 0.5*Term*aprem)*(1+Indexation*(B128-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B128, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B128<>\"\",B128<=Term),IF(C128<61,Charges!$C$31,W127*(1+(B128<>B127)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,R128+CR127-BB127),\"\")","v":606037.26964703493},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,IF(C128=Input!$O$18,Input!$O$19,R128+CR127-Z128-BE127)),\"\")","v":604633.91499903495},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,CI128+CJ128,AB128*(1+Charges!$D$11)),0)","v":608524.14781366801},{"$f":"IF(Input!$W$55=1,CK128+CL128,( 1-(1-CW128)^(1/12))*(AC128))","v":586.26553634939398},{"$f":"AC128*Charges!$D$28/12","v":684.5896662903765},105.52779654289091,691.79333289228487,{"$f":"IF(Input!$W$55=1,CM128+CN128,MAX(AC128-AG128,0))","v":607832.35448077577},1000000,{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,607832.35448077577,{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B128<>\"\",((Flat_Extra/1000)/12)*AQ128*AO128+Input!$H$34*V128*AP128,\"\")","v":0},140.55723,319.5988445428909,500000,{"$f":"IF(B128<>\"\",IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B128<>\"\",B128<=Term-3),MIN(AU128,Charges!$H$11),0)","v":0},{"$f":"IF(C128=1,MIN(AV128,AW128),IF(AV128=0,0,MIN(AW128-AY127,IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$I$100,5)/Mode,0))))*(B128<=Term-3)","v":0},0,{"$f":"IF(B128<>\"\",IF(BH128>0,IF(AH129<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,MIN(IF(MOD(C128,12)=0,VLOOKUP(B128,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM128,AH128),AH128-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C128<60,0,IF(MOD(C128,12)=0,(BC128<60)*SUM(INDIRECT($BF$7&(C128+11)&\":\"&$BF$7&C127))+(BC128>=60)*SUMPRODUCT($BD$12:BD128,$BE$12:$BE128),0))","v":0},1000000,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,IF(MOD(C128,12)=0,VLOOKUP(B128,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},607832.35448077577,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B128<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B128<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B128<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B128<=Charges!$C$88),0)","v":0},{"$f":"IF(B128<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B128<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW128*BY128*Input!$H$35+BX128*BZ128*Input!$H$36","v":0},0,{"$f":"CB128*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F128*Charges!$F$51+CM127+IF(MOD(C128-1,12)=0,CN127,0)-BE127,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C128-1,12)=0,H128*D128,CN127),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG128-(B128>PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH128-(B128<=PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"CI128*Charges!$C$22/12","v":0},0,-105.52779654289091,{"$f":"CJ128-CL128-(B128<=PPT)*AF128*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C128=\"\",MOD(C128-1,12)=0,B128>PPT),0%,100%/12+CO127),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B128>PPT),0%,100%-CO128)","v":0},{"$f":"IF(B128>=Charges!$B$68,IF(MOD(C128,12)=0,(Loyalty_Bonus+Charges!$C$69*(B128-11))*AH128,0),0)","v":0},607832.35448077577,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,118,0,0,0,0,{"$f":"IF(AND(B129<>\"\", B129<=10),VLOOKUP(B129,Charges!$C$40:$F$50, 4, 0), IF(AND(B129<>\"\", B129 >10), 100%, 0))","v":0.97},0,0,{"$f":"D129*H129+F129*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B129=1,0,IF(B129<>\"\",(M129+N129)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G129), 0.5*Term*aprem)*(1+Indexation*(B129-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B129, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B129<>\"\",B129<=Term),IF(C129<61,Charges!$C$31,W128*(1+(B129<>B128)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,R129+CR128-BB128),\"\")","v":607832.35448077577},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,IF(C129=Input!$O$18,Input!$O$19,R129+CR128-Z129-BE128)),\"\")","v":606428.99983277579},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,CI129+CJ129,AB129*(1+Charges!$D$11)),0)","v":610330.78227727918},{"$f":"IF(Input!$W$55=1,CK129+CL129,( 1-(1-CW129)^(1/12))*(AC129))","v":588.00608769251107},{"$f":"AC129*Charges!$D$28/12","v":686.62213006193906},105.84109578465198,693.84718347716307,{"$f":"IF(Input!$W$55=1,CM129+CN129,MAX(AC129-AG129,0))","v":609636.93509380205},1000000,{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,609636.93509380205,{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B129<>\"\",((Flat_Extra/1000)/12)*AQ129*AO129+Input!$H$34*V129*AP129,\"\")","v":0},140.55723,319.91214378465202,500000,{"$f":"IF(B129<>\"\",IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B129<>\"\",B129<=Term-3),MIN(AU129,Charges!$H$11),0)","v":0},{"$f":"IF(C129=1,MIN(AV129,AW129),IF(AV129=0,0,MIN(AW129-AY128,IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$I$100,5)/Mode,0))))*(B129<=Term-3)","v":0},0,{"$f":"IF(B129<>\"\",IF(BH129>0,IF(AH130<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,MIN(IF(MOD(C129,12)=0,VLOOKUP(B129,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM129,AH129),AH129-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C129<60,0,IF(MOD(C129,12)=0,(BC129<60)*SUM(INDIRECT($BF$7&(C129+11)&\":\"&$BF$7&C128))+(BC129>=60)*SUMPRODUCT($BD$12:BD129,$BE$12:$BE129),0))","v":0},1000000,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,IF(MOD(C129,12)=0,VLOOKUP(B129,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},609636.93509380205,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B129<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B129<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B129<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B129<=Charges!$C$88),0)","v":0},{"$f":"IF(B129<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B129<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW129*BY129*Input!$H$35+BX129*BZ129*Input!$H$36","v":0},0,{"$f":"CB129*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F129*Charges!$F$51+CM128+IF(MOD(C129-1,12)=0,CN128,0)-BE128,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C129-1,12)=0,H129*D129,CN128),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG129-(B129>PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH129-(B129<=PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"CI129*Charges!$C$22/12","v":0},0,-105.84109578465198,{"$f":"CJ129-CL129-(B129<=PPT)*AF129*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C129=\"\",MOD(C129-1,12)=0,B129>PPT),0%,100%/12+CO128),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B129>PPT),0%,100%-CO129)","v":0},{"$f":"IF(B129>=Charges!$B$68,IF(MOD(C129,12)=0,(Loyalty_Bonus+Charges!$C$69*(B129-11))*AH129,0),0)","v":0},609636.93509380205,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,119,0,0,0,0,{"$f":"IF(AND(B130<>\"\", B130<=10),VLOOKUP(B130,Charges!$C$40:$F$50, 4, 0), IF(AND(B130<>\"\", B130 >10), 100%, 0))","v":0.97},0,0,{"$f":"D130*H130+F130*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B130=1,0,IF(B130<>\"\",(M130+N130)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G130), 0.5*Term*aprem)*(1+Indexation*(B130-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B130, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B130<>\"\",B130<=Term),IF(C130<61,Charges!$C$31,W129*(1+(B130<>B129)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,R130+CR129-BB129),\"\")","v":609636.93509380205},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,IF(C130=Input!$O$18,Input!$O$19,R130+CR129-Z130-BE129)),\"\")","v":608233.58044580207},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,CI130+CJ130,AB130*(1+Charges!$D$11)),0)","v":612146.97361630551},{"$f":"IF(Input!$W$55=1,CK130+CL130,( 1-(1-CW130)^(1/12))*(AC130))","v":589.75584633941594},{"$f":"AC130*Charges!$D$28/12","v":688.66534531834361},106.15605234109486,695.91189868051083,{"$f":"IF(Input!$W$55=1,CM130+CN130,MAX(AC130-AG130,0))","v":611451.06171762501},1000000,{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,611451.06171762501,{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B130<>\"\",((Flat_Extra/1000)/12)*AQ130*AO130+Input!$H$34*V130*AP130,\"\")","v":0},140.55723,320.22710034109485,500000,{"$f":"IF(B130<>\"\",IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B130<>\"\",B130<=Term-3),MIN(AU130,Charges!$H$11),0)","v":0},{"$f":"IF(C130=1,MIN(AV130,AW130),IF(AV130=0,0,MIN(AW130-AY129,IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$I$100,5)/Mode,0))))*(B130<=Term-3)","v":0},0,{"$f":"IF(B130<>\"\",IF(BH130>0,IF(AH131<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,MIN(IF(MOD(C130,12)=0,VLOOKUP(B130,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM130,AH130),AH130-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C130<60,0,IF(MOD(C130,12)=0,(BC130<60)*SUM(INDIRECT($BF$7&(C130+11)&\":\"&$BF$7&C129))+(BC130>=60)*SUMPRODUCT($BD$12:BD130,$BE$12:$BE130),0))","v":0},1000000,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,IF(MOD(C130,12)=0,VLOOKUP(B130,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},611451.06171762501,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B130<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B130<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B130<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B130<=Charges!$C$88),0)","v":0},{"$f":"IF(B130<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B130<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW130*BY130*Input!$H$35+BX130*BZ130*Input!$H$36","v":0},0,{"$f":"CB130*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F130*Charges!$F$51+CM129+IF(MOD(C130-1,12)=0,CN129,0)-BE129,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C130-1,12)=0,H130*D130,CN129),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG130-(B130>PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH130-(B130<=PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"CI130*Charges!$C$22/12","v":0},0,-106.15605234109486,{"$f":"CJ130-CL130-(B130<=PPT)*AF130*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C130=\"\",MOD(C130-1,12)=0,B130>PPT),0%,100%/12+CO129),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B130>PPT),0%,100%-CO130)","v":0},{"$f":"IF(B130>=Charges!$B$68,IF(MOD(C130,12)=0,(Loyalty_Bonus+Charges!$C$69*(B130-11))*AH130,0),0)","v":0},611451.06171762501,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,120,0,0,0,0,{"$f":"IF(AND(B131<>\"\", B131<=10),VLOOKUP(B131,Charges!$C$40:$F$50, 4, 0), IF(AND(B131<>\"\", B131 >10), 100%, 0))","v":0.97},0,0,{"$f":"D131*H131+F131*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B131=1,0,IF(B131<>\"\",(M131+N131)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G131), 0.5*Term*aprem)*(1+Indexation*(B131-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B131, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},780.87350000000004,{"$f":"MIN(IF(AND(B131<>\"\",B131<=Term),IF(C131<61,Charges!$C$31,W130*(1+(B131<>B130)*Charges!$C$32))),500)","v":408.41010000000006},73.513818000000001,481.92391800000007,1403.354648,{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,R131+CR130-BB130),\"\")","v":611451.06171762501},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,IF(C131=Input!$O$18,Input!$O$19,R131+CR130-Z131-BE130)),\"\")","v":610047.70706962503},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,CI131+CJ131,AB131*(1+Charges!$D$11)),0)","v":613972.7723854495},{"$f":"IF(Input!$W$55=1,CK131+CL131,( 1-(1-CW131)^(1/12))*(AC131))","v":591.51486099561998},{"$f":"AC131*Charges!$D$28/12","v":690.71936893363079},106.47267497921159,697.98753597483153,{"$f":"IF(Input!$W$55=1,CM131+CN131,MAX(AC131-AG131,0))","v":613274.78484947467},1000000,{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,613274.78484947467,{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B131<>\"\",((Flat_Extra/1000)/12)*AQ131*AO131+Input!$H$34*V131*AP131,\"\")","v":0},140.55723,320.54372297921157,500000,{"$f":"IF(B131<>\"\",IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B131<>\"\",B131<=Term-3),MIN(AU131,Charges!$H$11),0)","v":0},{"$f":"IF(C131=1,MIN(AV131,AW131),IF(AV131=0,0,MIN(AW131-AY130,IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$I$100,5)/Mode,0))))*(B131<=Term-3)","v":0},0,{"$f":"IF(B131<>\"\",IF(BH131>0,IF(AH132<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,MIN(IF(MOD(C131,12)=0,VLOOKUP(B131,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM131,AH131),AH131-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C131<60,0,IF(MOD(C131,12)=0,(BC131<60)*SUM(INDIRECT($BF$7&(C131+11)&\":\"&$BF$7&C130))+(BC131>=60)*SUMPRODUCT($BD$12:BD131,$BE$12:$BE131),0))","v":0},1000000,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,IF(MOD(C131,12)=0,VLOOKUP(B131,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},613274.78484947467,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B131<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B131<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B131<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B131<=Charges!$C$88),0)","v":0},{"$f":"IF(B131<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B131<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW131*BY131*Input!$H$35+BX131*BZ131*Input!$H$36","v":0},0,{"$f":"CB131*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F131*Charges!$F$51+CM130+IF(MOD(C131-1,12)=0,CN130,0)-BE130,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C131-1,12)=0,H131*D131,CN130),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG131-(B131>PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH131-(B131<=PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"CI131*Charges!$C$22/12","v":0},0,-106.47267497921159,{"$f":"CJ131-CL131-(B131<=PPT)*AF131*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C131=\"\",MOD(C131-1,12)=0,B131>PPT),0%,100%/12+CO130),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B131>PPT),0%,100%-CO131)","v":0},{"$f":"IF(B131>=Charges!$B$68,IF(MOD(C131,12)=0,(Loyalty_Bonus+Charges!$C$69*(B131-11))*AH131,0),0)","v":0},613274.78484947467,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,11,121,0,0,0,0,{"$f":"IF(AND(B132<>\"\", B132<=10),VLOOKUP(B132,Charges!$C$40:$F$50, 4, 0), IF(AND(B132<>\"\", B132 >10), 100%, 0))","v":1},0,0,{"$f":"D132*H132+F132*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B132=1,0,IF(B132<>\"\",(M132+N132)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G132), 0.5*Term*aprem)*(1+Indexation*(B132-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B132, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},657.5,{"$f":"MIN(IF(AND(B132<>\"\",B132<=Term),IF(C132<61,Charges!$C$31,W131*(1+(B132<>B131)*Charges!$C$32))),500)","v":0},0,0,775.85,{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,R132+CR131-BB131),\"\")","v":613274.78484947467},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,IF(C132=Input!$O$18,Input!$O$19,R132+CR131-Z132-BE131)),\"\")","v":612498.9348494747},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,CI132+CJ132,AB132*(1+Charges!$D$11)),0)","v":616439.77143864124},{"$f":"IF(Input!$W$55=1,CK132+CL132,( 1-(1-CW132)^(1/12))*(AC132))","v":593.89162209588085},{"$f":"AC132*Charges!$D$28/12","v":693.49474286847135},106.90049197725855,700.79211407313937,{"$f":"IF(Input!$W$55=1,CM132+CN132,MAX(AC132-AG132,0))","v":615738.97932456806},1000000,{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,0,{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1000000,{"$f":"IF(B132<>\"\",((Flat_Extra/1000)/12)*AQ132*AO132+Input!$H$34*V132*AP132,\"\")","v":0},118.35,225.25049197725855,500000,{"$f":"IF(B132<>\"\",IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B132<>\"\",B132<=Term-3),MIN(AU132,Charges!$H$11),0)","v":0},{"$f":"IF(C132=1,MIN(AV132,AW132),IF(AV132=0,0,MIN(AW132-AY131,IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$I$100,5)/Mode,0))))*(B132<=Term-3)","v":0},0,{"$f":"IF(B132<>\"\",IF(BH132>0,IF(AH133<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,MIN(IF(MOD(C132,12)=0,VLOOKUP(B132,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM132,AH132),AH132-Charges!$D$73*aprem)))),0),0)","v":0},55,0,0,{"$f":"IF(C132<60,0,IF(MOD(C132,12)=0,(BC132<60)*SUM(INDIRECT($BF$7&(C132+11)&\":\"&$BF$7&C131))+(BC132>=60)*SUMPRODUCT($BD$12:BD132,$BE$12:$BE132),0))","v":0},1000000,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,IF(MOD(C132,12)=0,VLOOKUP(B132,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},615738.97932456806,613274.78484947467,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B132<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B132<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B132<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B132<=Charges!$C$88),0)","v":0},{"$f":"IF(B132<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B132<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW132*BY132*Input!$H$35+BX132*BZ132*Input!$H$36","v":0},0,{"$f":"CB132*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F132*Charges!$F$51+CM131+IF(MOD(C132-1,12)=0,CN131,0)-BE131,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C132-1,12)=0,H132*D132,CN131),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG132-(B132>PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH132-(B132<=PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"CI132*Charges!$C$22/12","v":0},0,-106.90049197725855,{"$f":"CJ132-CL132-(B132<=PPT)*AF132*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C132=\"\",MOD(C132-1,12)=0,B132>PPT),0%,100%/12+CO131),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B132>PPT),0%,100%-CO132)","v":0},{"$f":"IF(B132>=Charges!$B$68,IF(MOD(C132,12)=0,(Loyalty_Bonus+Charges!$C$69*(B132-11))*AH132,0),0)","v":0},615738.97932456806,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
["","","",0,0,"","",{"$f":"IF(AND(B133<>\"\", B133<=10),VLOOKUP(B133,Charges!$C$40:$F$50, 4, 0), IF(AND(B133<>\"\", B133 >10), 100%, 0))","v":0},0,"",{"$f":"D133*H133+F133*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B133=1,0,IF(B133<>\"\",(M133+N133)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G133), 0.5*Term*aprem)*(1+Indexation*(B133-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B133, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B133<>\"\",B133<=Term),IF(C133<61,Charges!$C$31,W132*(1+(B133<>B132)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,R133+CR132-BB132),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,IF(C133=Input!$O$18,Input!$O$19,R133+CR132-Z133-BE132)),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,CI133+CJ133,AB133*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK133+CL133,( 1-(1-CW133)^(1/12))*(AC133))","v":{"$error":"#VALUE!"}},{"$f":"AC133*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM133+CN133,MAX(AC133-AG133,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",((Flat_Extra/1000)/12)*AQ133*AO133+Input!$H$34*V133*AP133,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B133<>\"\",IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B133<>\"\",B133<=Term-3),MIN(AU133,Charges!$H$11),0)","v":0},{"$f":"IF(C133=1,MIN(AV133,AW133),IF(AV133=0,0,MIN(AW133-AY132,IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$I$100,5)/Mode,0))))*(B133<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",IF(BH133>0,IF(AH134<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,MIN(IF(MOD(C133,12)=0,VLOOKUP(B133,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM133,AH133),AH133-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C133<60,0,IF(MOD(C133,12)=0,(BC133<60)*SUM(INDIRECT($BF$7&(C133+11)&\":\"&$BF$7&C132))+(BC133>=60)*SUMPRODUCT($BD$12:BD133,$BE$12:$BE133),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,IF(MOD(C133,12)=0,VLOOKUP(B133,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B133<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B133<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B133<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B133<=Charges!$C$88),0)","v":0},{"$f":"IF(B133<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B133<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW133*BY133*Input!$H$35+BX133*BZ133*Input!$H$36","v":0},0,{"$f":"CB133*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F133*Charges!$F$51+CM132+IF(MOD(C133-1,12)=0,CN132,0)-BE132,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C133-1,12)=0,H133*D133,CN132),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG133-(B133>PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH133-(B133<=PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"CI133*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ133-CL133-(B133<=PPT)*AF133*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C133=\"\",MOD(C133-1,12)=0,B133>PPT),0%,100%/12+CO132),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B133>PPT),0%,100%-CO133)","v":0},{"$f":"IF(B133>=Charges!$B$68,IF(MOD(C133,12)=0,(Loyalty_Bonus+Charges!$C$69*(B133-11))*AH133,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B134<>\"\", B134<=10),VLOOKUP(B134,Charges!$C$40:$F$50, 4, 0), IF(AND(B134<>\"\", B134 >10), 100%, 0))","v":0},0,"",{"$f":"D134*H134+F134*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B134=1,0,IF(B134<>\"\",(M134+N134)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G134), 0.5*Term*aprem)*(1+Indexation*(B134-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B134, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B134<>\"\",B134<=Term),IF(C134<61,Charges!$C$31,W133*(1+(B134<>B133)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,R134+CR133-BB133),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,IF(C134=Input!$O$18,Input!$O$19,R134+CR133-Z134-BE133)),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,CI134+CJ134,AB134*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK134+CL134,( 1-(1-CW134)^(1/12))*(AC134))","v":{"$error":"#VALUE!"}},{"$f":"AC134*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM134+CN134,MAX(AC134-AG134,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",((Flat_Extra/1000)/12)*AQ134*AO134+Input!$H$34*V134*AP134,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B134<>\"\",IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B134<>\"\",B134<=Term-3),MIN(AU134,Charges!$H$11),0)","v":0},{"$f":"IF(C134=1,MIN(AV134,AW134),IF(AV134=0,0,MIN(AW134-AY133,IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$I$100,5)/Mode,0))))*(B134<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",IF(BH134>0,IF(AH135<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,MIN(IF(MOD(C134,12)=0,VLOOKUP(B134,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM134,AH134),AH134-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C134<60,0,IF(MOD(C134,12)=0,(BC134<60)*SUM(INDIRECT($BF$7&(C134+11)&\":\"&$BF$7&C133))+(BC134>=60)*SUMPRODUCT($BD$12:BD134,$BE$12:$BE134),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,IF(MOD(C134,12)=0,VLOOKUP(B134,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B134<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B134<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B134<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B134<=Charges!$C$88),0)","v":0},{"$f":"IF(B134<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B134<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW134*BY134*Input!$H$35+BX134*BZ134*Input!$H$36","v":0},0,{"$f":"CB134*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F134*Charges!$F$51+CM133+IF(MOD(C134-1,12)=0,CN133,0)-BE133,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C134-1,12)=0,H134*D134,CN133),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG134-(B134>PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH134-(B134<=PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"CI134*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ134-CL134-(B134<=PPT)*AF134*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C134=\"\",MOD(C134-1,12)=0,B134>PPT),0%,100%/12+CO133),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B134>PPT),0%,100%-CO134)","v":0},{"$f":"IF(B134>=Charges!$B$68,IF(MOD(C134,12)=0,(Loyalty_Bonus+Charges!$C$69*(B134-11))*AH134,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B135<>\"\", B135<=10),VLOOKUP(B135,Charges!$C$40:$F$50, 4, 0), IF(AND(B135<>\"\", B135 >10), 100%, 0))","v":0},0,"",{"$f":"D135*H135+F135*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B135=1,0,IF(B135<>\"\",(M135+N135)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G135), 0.5*Term*aprem)*(1+Indexation*(B135-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B135, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B135<>\"\",B135<=Term),IF(C135<61,Charges!$C$31,W134*(1+(B135<>B134)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,R135+CR134-BB134),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,IF(C135=Input!$O$18,Input!$O$19,R135+CR134-Z135-BE134)),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,CI135+CJ135,AB135*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK135+CL135,( 1-(1-CW135)^(1/12))*(AC135))","v":{"$error":"#VALUE!"}},{"$f":"AC135*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM135+CN135,MAX(AC135-AG135,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",((Flat_Extra/1000)/12)*AQ135*AO135+Input!$H$34*V135*AP135,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B135<>\"\",IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B135<>\"\",B135<=Term-3),MIN(AU135,Charges!$H$11),0)","v":0},{"$f":"IF(C135=1,MIN(AV135,AW135),IF(AV135=0,0,MIN(AW135-AY134,IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$I$100,5)/Mode,0))))*(B135<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",IF(BH135>0,IF(AH136<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,MIN(IF(MOD(C135,12)=0,VLOOKUP(B135,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM135,AH135),AH135-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C135<60,0,IF(MOD(C135,12)=0,(BC135<60)*SUM(INDIRECT($BF$7&(C135+11)&\":\"&$BF$7&C134))+(BC135>=60)*SUMPRODUCT($BD$12:BD135,$BE$12:$BE135),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,IF(MOD(C135,12)=0,VLOOKUP(B135,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B135<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B135<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B135<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B135<=Charges!$C$88),0)","v":0},{"$f":"IF(B135<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B135<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW135*BY135*Input!$H$35+BX135*BZ135*Input!$H$36","v":0},0,{"$f":"CB135*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F135*Charges!$F$51+CM134+IF(MOD(C135-1,12)=0,CN134,0)-BE134,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C135-1,12)=0,H135*D135,CN134),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG135-(B135>PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH135-(B135<=PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"CI135*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ135-CL135-(B135<=PPT)*AF135*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C135=\"\",MOD(C135-1,12)=0,B135>PPT),0%,100%/12+CO134),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B135>PPT),0%,100%-CO135)","v":0},{"$f":"IF(B135>=Charges!$B$68,IF(MOD(C135,12)=0,(Loyalty_Bonus+Charges!$C$69*(B135-11))*AH135,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B136<>\"\", B136<=10),VLOOKUP(B136,Charges!$C$40:$F$50, 4, 0), IF(AND(B136<>\"\", B136 >10), 100%, 0))","v":0},0,"",{"$f":"D136*H136+F136*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B136=1,0,IF(B136<>\"\",(M136+N136)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G136), 0.5*Term*aprem)*(1+Indexation*(B136-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B136, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B136<>\"\",B136<=Term),IF(C136<61,Charges!$C$31,W135*(1+(B136<>B135)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,R136+CR135-BB135),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,IF(C136=Input!$O$18,Input!$O$19,R136+CR135-Z136-BE135)),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,CI136+CJ136,AB136*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK136+CL136,( 1-(1-CW136)^(1/12))*(AC136))","v":{"$error":"#VALUE!"}},{"$f":"AC136*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM136+CN136,MAX(AC136-AG136,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",((Flat_Extra/1000)/12)*AQ136*AO136+Input!$H$34*V136*AP136,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B136<>\"\",IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B136<>\"\",B136<=Term-3),MIN(AU136,Charges!$H$11),0)","v":0},{"$f":"IF(C136=1,MIN(AV136,AW136),IF(AV136=0,0,MIN(AW136-AY135,IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$I$100,5)/Mode,0))))*(B136<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",IF(BH136>0,IF(AH137<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,MIN(IF(MOD(C136,12)=0,VLOOKUP(B136,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM136,AH136),AH136-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C136<60,0,IF(MOD(C136,12)=0,(BC136<60)*SUM(INDIRECT($BF$7&(C136+11)&\":\"&$BF$7&C135))+(BC136>=60)*SUMPRODUCT($BD$12:BD136,$BE$12:$BE136),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,IF(MOD(C136,12)=0,VLOOKUP(B136,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B136<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B136<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B136<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B136<=Charges!$C$88),0)","v":0},{"$f":"IF(B136<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B136<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW136*BY136*Input!$H$35+BX136*BZ136*Input!$H$36","v":0},0,{"$f":"CB136*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F136*Charges!$F$51+CM135+IF(MOD(C136-1,12)=0,CN135,0)-BE135,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C136-1,12)=0,H136*D136,CN135),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG136-(B136>PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH136-(B136<=PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"CI136*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ136-CL136-(B136<=PPT)*AF136*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C136=\"\",MOD(C136-1,12)=0,B136>PPT),0%,100%/12+CO135),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B136>PPT),0%,100%-CO136)","v":0},{"$f":"IF(B136>=Charges!$B$68,IF(MOD(C136,12)=0,(Loyalty_Bonus+Charges!$C$69*(B136-11))*AH136,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B137<>\"\", B137<=10),VLOOKUP(B137,Charges!$C$40:$F$50, 4, 0), IF(AND(B137<>\"\", B137 >10), 100%, 0))","v":0},0,"",{"$f":"D137*H137+F137*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B137=1,0,IF(B137<>\"\",(M137+N137)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G137), 0.5*Term*aprem)*(1+Indexation*(B137-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B137, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B137<>\"\",B137<=Term),IF(C137<61,Charges!$C$31,W136*(1+(B137<>B136)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,R137+CR136-BB136),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,IF(C137=Input!$O$18,Input!$O$19,R137+CR136-Z137-BE136)),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,CI137+CJ137,AB137*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK137+CL137,( 1-(1-CW137)^(1/12))*(AC137))","v":{"$error":"#VALUE!"}},{"$f":"AC137*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM137+CN137,MAX(AC137-AG137,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",((Flat_Extra/1000)/12)*AQ137*AO137+Input!$H$34*V137*AP137,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B137<>\"\",IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B137<>\"\",B137<=Term-3),MIN(AU137,Charges!$H$11),0)","v":0},{"$f":"IF(C137=1,MIN(AV137,AW137),IF(AV137=0,0,MIN(AW137-AY136,IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$I$100,5)/Mode,0))))*(B137<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",IF(BH137>0,IF(AH138<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,MIN(IF(MOD(C137,12)=0,VLOOKUP(B137,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM137,AH137),AH137-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C137<60,0,IF(MOD(C137,12)=0,(BC137<60)*SUM(INDIRECT($BF$7&(C137+11)&\":\"&$BF$7&C136))+(BC137>=60)*SUMPRODUCT($BD$12:BD137,$BE$12:$BE137),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,IF(MOD(C137,12)=0,VLOOKUP(B137,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B137<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B137<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B137<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B137<=Charges!$C$88),0)","v":0},{"$f":"IF(B137<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B137<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW137*BY137*Input!$H$35+BX137*BZ137*Input!$H$36","v":0},0,{"$f":"CB137*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F137*Charges!$F$51+CM136+IF(MOD(C137-1,12)=0,CN136,0)-BE136,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C137-1,12)=0,H137*D137,CN136),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG137-(B137>PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH137-(B137<=PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"CI137*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ137-CL137-(B137<=PPT)*AF137*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C137=\"\",MOD(C137-1,12)=0,B137>PPT),0%,100%/12+CO136),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B137>PPT),0%,100%-CO137)","v":0},{"$f":"IF(B137>=Charges!$B$68,IF(MOD(C137,12)=0,(Loyalty_Bonus+Charges!$C$69*(B137-11))*AH137,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B138<>\"\", B138<=10),VLOOKUP(B138,Charges!$C$40:$F$50, 4, 0), IF(AND(B138<>\"\", B138 >10), 100%, 0))","v":0},0,"",{"$f":"D138*H138+F138*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B138=1,0,IF(B138<>\"\",(M138+N138)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G138), 0.5*Term*aprem)*(1+Indexation*(B138-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B138, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B138<>\"\",B138<=Term),IF(C138<61,Charges!$C$31,W137*(1+(B138<>B137)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,R138+CR137-BB137),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,IF(C138=Input!$O$18,Input!$O$19,R138+CR137-Z138-BE137)),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,CI138+CJ138,AB138*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK138+CL138,( 1-(1-CW138)^(1/12))*(AC138))","v":{"$error":"#VALUE!"}},{"$f":"AC138*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM138+CN138,MAX(AC138-AG138,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",((Flat_Extra/1000)/12)*AQ138*AO138+Input!$H$34*V138*AP138,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B138<>\"\",IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B138<>\"\",B138<=Term-3),MIN(AU138,Charges!$H$11),0)","v":0},{"$f":"IF(C138=1,MIN(AV138,AW138),IF(AV138=0,0,MIN(AW138-AY137,IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$I$100,5)/Mode,0))))*(B138<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",IF(BH138>0,IF(AH139<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,MIN(IF(MOD(C138,12)=0,VLOOKUP(B138,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM138,AH138),AH138-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C138<60,0,IF(MOD(C138,12)=0,(BC138<60)*SUM(INDIRECT($BF$7&(C138+11)&\":\"&$BF$7&C137))+(BC138>=60)*SUMPRODUCT($BD$12:BD138,$BE$12:$BE138),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,IF(MOD(C138,12)=0,VLOOKUP(B138,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B138<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B138<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B138<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B138<=Charges!$C$88),0)","v":0},{"$f":"IF(B138<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B138<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW138*BY138*Input!$H$35+BX138*BZ138*Input!$H$36","v":0},0,{"$f":"CB138*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F138*Charges!$F$51+CM137+IF(MOD(C138-1,12)=0,CN137,0)-BE137,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C138-1,12)=0,H138*D138,CN137),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG138-(B138>PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH138-(B138<=PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"CI138*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ138-CL138-(B138<=PPT)*AF138*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C138=\"\",MOD(C138-1,12)=0,B138>PPT),0%,100%/12+CO137),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B138>PPT),0%,100%-CO138)","v":0},{"$f":"IF(B138>=Charges!$B$68,IF(MOD(C138,12)=0,(Loyalty_Bonus+Charges!$C$69*(B138-11))*AH138,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B139<>\"\", B139<=10),VLOOKUP(B139,Charges!$C$40:$F$50, 4, 0), IF(AND(B139<>\"\", B139 >10), 100%, 0))","v":0},0,"",{"$f":"D139*H139+F139*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B139=1,0,IF(B139<>\"\",(M139+N139)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G139), 0.5*Term*aprem)*(1+Indexation*(B139-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B139, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B139<>\"\",B139<=Term),IF(C139<61,Charges!$C$31,W138*(1+(B139<>B138)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,R139+CR138-BB138),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,IF(C139=Input!$O$18,Input!$O$19,R139+CR138-Z139-BE138)),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,CI139+CJ139,AB139*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK139+CL139,( 1-(1-CW139)^(1/12))*(AC139))","v":{"$error":"#VALUE!"}},{"$f":"AC139*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM139+CN139,MAX(AC139-AG139,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",((Flat_Extra/1000)/12)*AQ139*AO139+Input!$H$34*V139*AP139,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B139<>\"\",IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B139<>\"\",B139<=Term-3),MIN(AU139,Charges!$H$11),0)","v":0},{"$f":"IF(C139=1,MIN(AV139,AW139),IF(AV139=0,0,MIN(AW139-AY138,IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$I$100,5)/Mode,0))))*(B139<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",IF(BH139>0,IF(AH140<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,MIN(IF(MOD(C139,12)=0,VLOOKUP(B139,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM139,AH139),AH139-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C139<60,0,IF(MOD(C139,12)=0,(BC139<60)*SUM(INDIRECT($BF$7&(C139+11)&\":\"&$BF$7&C138))+(BC139>=60)*SUMPRODUCT($BD$12:BD139,$BE$12:$BE139),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,IF(MOD(C139,12)=0,VLOOKUP(B139,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B139<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B139<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B139<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B139<=Charges!$C$88),0)","v":0},{"$f":"IF(B139<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B139<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW139*BY139*Input!$H$35+BX139*BZ139*Input!$H$36","v":0},0,{"$f":"CB139*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F139*Charges!$F$51+CM138+IF(MOD(C139-1,12)=0,CN138,0)-BE138,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C139-1,12)=0,H139*D139,CN138),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG139-(B139>PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH139-(B139<=PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"CI139*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ139-CL139-(B139<=PPT)*AF139*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C139=\"\",MOD(C139-1,12)=0,B139>PPT),0%,100%/12+CO138),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B139>PPT),0%,100%-CO139)","v":0},{"$f":"IF(B139>=Charges!$B$68,IF(MOD(C139,12)=0,(Loyalty_Bonus+Charges!$C$69*(B139-11))*AH139,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C139<=Term*12,C139+1,\"\")","v":""},{"$f":"IFERROR(IF(C140<>\"\",IF(AND(MOD(C140-1,12/Mode)=0,B140<=Term),(Prem)/Mode,0),\"\")*A140, 0)","v":0},{"$f":"IFERROR(IF(B140<>\"\",(aprem),\"\")*A140, 0)","v":0},{"$f":"IF(B140<>\"\",AX140,\"\")","v":""},{"$f":"IF(B140<>\"\",D140+F140,\"\")","v":""},{"$f":"IF(AND(B140<>\"\", B140<=10),VLOOKUP(B140,Charges!$C$40:$F$50, 4, 0), IF(AND(B140<>\"\", B140 >10), 100%, 0))","v":0},{"$f":"IF(D140<>0,(D140*H140)/(D140),0)","v":0},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12)=0,G140,G140+J139),\"\")","v":""},{"$f":"D140*H140+F140*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",(G140-K140)*Service_tax,0)","v":0},{"$f":"K140-L140","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B140<>\"\",G140-K140,\"\")","v":""},{"$f":"IF(B140<>\"\",G140-M140,\"\")","v":""},{"$f":"IF(B140=1,0,IF(B140<>\"\",(M140+N140)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B140<>\"\",M140-Q140,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G140), 0.5*Term*aprem)*(1+Indexation*(B140-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B140, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E140/1000*(B140<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B140<>\"\",AQ140*VLOOKUP(Age+B140-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B140<>\"\",B140<=Term),IF(C140<61,Charges!$C$31,W139*(1+(B140<>B139)*Charges!$C$32))),500)","v":0},{"$f":"IF(B140<>\"\",W140*Service_tax,0)","v":0},{"$f":"W140+X140","v":0},"",{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,R140+CR139-BB139),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,IF(C140=Input!$O$18,Input!$O$19,R140+CR139-Z140-BE139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,CI140+CJ140,AB140*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK140+CL140,( 1-(1-CW140)^(1/12))*(AC140))","v":{"$error":"#VALUE!"}},{"$f":"AC140*Charges!$D$28/12","v":0},{"$f":"AD140*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD140+AF140","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM140+CN140,MAX(AC140-AG140,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",S140,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B140<>\"\",B140<=Term),CR140-AM140,0)","v":0},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S140+T140+U140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",((Flat_Extra/1000)/12)*AQ140*AO140+Input!$H$34*V140*AP140,\"\")","v":""},{"$f":"IF(B140<>\"\",Service_tax*(V140+AR140+CB140),\"\")","v":""},{"$f":"L140+X140+AF140+AS140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",D140+AU139,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B140<>\"\",B140<=Term-3),MIN(AU140,Charges!$H$11),0)","v":0},{"$f":"IF(C140=1,MIN(AV140,AW140),IF(AV140=0,0,MIN(AW140-AY139,IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$I$100,5)/Mode,0))))*(B140<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C140=1,AX140,AX140+AY139)*(B140<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(BH140>0,IF(AH141<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B140<>\"\",AZ140,0)","v":0},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,MIN(IF(MOD(C140,12)=0,VLOOKUP(B140,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM140,AH140),AH140-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B140<>\"\",Age+B140-1,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(BC140+2>60,1,0),\"\")","v":""},{"$f":"IF(B140<>\"\",BB140,0)","v":0},{"$f":"IF(C140<60,0,IF(MOD(C140,12)=0,(BC140<60)*SUM(INDIRECT($BF$7&(C140+11)&\":\"&$BF$7&C139))+(BC140>=60)*SUMPRODUCT($BD$12:BD140,$BE$12:$BE140),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(C140<=60,AI140,IF(MOD(C140,12)=0,AI140-BF140*0,BG139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,IF(MOD(C140,12)=0,VLOOKUP(B140,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH140","v":{"$error":"#VALUE!"}},{"$f":"IF(A140=1,-G140,0)+IF(C140=Term*12+1,CR139)+BB140","v":0},null,null,null,null,{"$f":"IF(B140>PPT, 0,PPT-B140)","v":0},{"$f":"IF(B140>=Term, 1,MIN(Term-B140+1,10))","v":1},{"$f":"10%*SA*(B140<=Term)","v":0},{"$f":"E140","v":0},null,null,{"$f":"Charges!$C$82/12*(B140<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B140<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B140<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B140<=Charges!$C$88),0)","v":0},{"$f":"IF(B140<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B140<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW140*BY140*Input!$H$35+BX140*BZ140*Input!$H$36","v":0},{"$f":"BW140+CA140+BX140","v":0},{"$f":"CB140*Charges!$C$6","v":0},{"$f":"CB140+CC140","v":0},null,null,{"$f":"IF(Input!$W$55=1,F140*Charges!$F$51+CM139+IF(MOD(C140-1,12)=0,CN139,0)-BE139,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C140-1,12)=0,H140*D140,CN139),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG140-(B140>PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH140-(B140<=PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"CI140*Charges!$C$22/12","v":0},{"$f":"CJ140*SUMPRODUCT($CO$11:$CP$11,CO140:CP140)/12","v":0},{"$f":"CI140-CK140+CQ139-(B140>PPT)*AF140","v":{"$error":"#VALUE!"}},{"$f":"CJ140-CL140-(B140<=PPT)*AF140*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C140=\"\",MOD(C140-1,12)=0,B140>PPT),0%,100%/12+CO139),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B140>PPT),0%,100%-CO140)","v":0},{"$f":"IF(B140>=Charges!$B$68,IF(MOD(C140,12)=0,(Loyalty_Bonus+Charges!$C$69*(B140-11))*AH140,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B140 >8, avg_fmc_dfa2, IF(Term-B140 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B140 >16, avg_fmc_dfa6, IF(Term-B140 > 11, avg_fmc_dfa7,IF(Term-B140 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU140, CV140)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B141<>\"\",IF(C141<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B140<=Term,INT((C141-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B141<>\"\", B141<=10),VLOOKUP(B141,Charges!$C$40:$F$50, 4, 0), IF(AND(B141<>\"\", B141 >10), 100%, 0))","v":0},0,"",{"$f":"D141*H141+F141*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B141=1,0,IF(B141<>\"\",(M141+N141)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G141), 0.5*Term*aprem)*(1+Indexation*(B141-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B141, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B141<>\"\",B141<=Term),IF(C141<61,Charges!$C$31,W140*(1+(B141<>B140)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B141<>\"\",V141+Y141+AS141+AR141+CB141,\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,R141+CR140-BB140),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,IF(C141=Input!$O$18,Input!$O$19,R141+CR140-Z141-BE140)),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,CI141+CJ141,AB141*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK141+CL141,( 1-(1-CW141)^(1/12))*(AC141))","v":{"$error":"#VALUE!"}},{"$f":"AC141*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM141+CN141,MAX(AC141-AG141,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",MIN(E141*AJ141,CR141*AK141,AL141),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",((Flat_Extra/1000)/12)*AQ141*AO141+Input!$H$34*V141*AP141,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B141<>\"\",IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B141<>\"\",B141<=Term-3),MIN(AU141,Charges!$H$11),0)","v":0},{"$f":"IF(C141=1,MIN(AV141,AW141),IF(AV141=0,0,MIN(AW141-AY140,IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$I$100,5)/Mode,0))))*(B141<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",IF(BH141>0,IF(AH142<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,MIN(IF(MOD(C141,12)=0,VLOOKUP(B141,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM141,AH141),AH141-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C141<60,0,IF(MOD(C141,12)=0,(BC141<60)*SUM(INDIRECT($BF$7&(C141+11)&\":\"&$BF$7&C140))+(BC141>=60)*SUMPRODUCT($BD$12:BD141,$BE$12:$BE141),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,IF(MOD(C141,12)=0,VLOOKUP(B141,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B141<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B141<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B141<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B141<=Charges!$C$88),0)","v":0},{"$f":"IF(B141<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B141<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW141*BY141*Input!$H$35+BX141*BZ141*Input!$H$36","v":0},0,{"$f":"CB141*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F141*Charges!$F$51+CM140+IF(MOD(C141-1,12)=0,CN140,0)-BE140,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C141-1,12)=0,H141*D141,CN140),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG141-(B141>PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH141-(B141<=PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"CI141*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ141-CL141-(B141<=PPT)*AF141*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C141=\"\",MOD(C141-1,12)=0,B141>PPT),0%,100%/12+CO140),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B141>PPT),0%,100%-CO141)","v":0},{"$f":"IF(B141>=Charges!$B$68,IF(MOD(C141,12)=0,(Loyalty_Bonus+Charges!$C$69*(B141-11))*AH141,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH141 +CQ141","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B142<>\"\", B142<=10),VLOOKUP(B142,Charges!$C$40:$F$50, 4, 0), IF(AND(B142<>\"\", B142 >10), 100%, 0))","v":0},0,"",{"$f":"D142*H142+F142*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B142=1,0,IF(B142<>\"\",(M142+N142)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G142), 0.5*Term*aprem)*(1+Indexation*(B142-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B142, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B142<>\"\",B142<=Term),IF(C142<61,Charges!$C$31,W141*(1+(B142<>B141)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,R142+CR141-BB141),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,IF(C142=Input!$O$18,Input!$O$19,R142+CR141-Z142-BE141)),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,CI142+CJ142,AB142*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK142+CL142,( 1-(1-CW142)^(1/12))*(AC142))","v":{"$error":"#VALUE!"}},{"$f":"AC142*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM142+CN142,MAX(AC142-AG142,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",((Flat_Extra/1000)/12)*AQ142*AO142+Input!$H$34*V142*AP142,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B142<>\"\",IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B142<>\"\",B142<=Term-3),MIN(AU142,Charges!$H$11),0)","v":0},{"$f":"IF(C142=1,MIN(AV142,AW142),IF(AV142=0,0,MIN(AW142-AY141,IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$I$100,5)/Mode,0))))*(B142<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",IF(BH142>0,IF(AH143<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,MIN(IF(MOD(C142,12)=0,VLOOKUP(B142,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM142,AH142),AH142-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C142<60,0,IF(MOD(C142,12)=0,(BC142<60)*SUM(INDIRECT($BF$7&(C142+11)&\":\"&$BF$7&C141))+(BC142>=60)*SUMPRODUCT($BD$12:BD142,$BE$12:$BE142),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,IF(MOD(C142,12)=0,VLOOKUP(B142,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B142<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B142<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B142<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B142<=Charges!$C$88),0)","v":0},{"$f":"IF(B142<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B142<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW142*BY142*Input!$H$35+BX142*BZ142*Input!$H$36","v":0},0,{"$f":"CB142*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F142*Charges!$F$51+CM141+IF(MOD(C142-1,12)=0,CN141,0)-BE141,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C142-1,12)=0,H142*D142,CN141),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG142-(B142>PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH142-(B142<=PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"CI142*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ142-CL142-(B142<=PPT)*AF142*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C142=\"\",MOD(C142-1,12)=0,B142>PPT),0%,100%/12+CO141),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B142>PPT),0%,100%-CO142)","v":0},{"$f":"IF(B142>=Charges!$B$68,IF(MOD(C142,12)=0,(Loyalty_Bonus+Charges!$C$69*(B142-11))*AH142,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B143<>\"\", B143<=10),VLOOKUP(B143,Charges!$C$40:$F$50, 4, 0), IF(AND(B143<>\"\", B143 >10), 100%, 0))","v":0},0,"",{"$f":"D143*H143+F143*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B143=1,0,IF(B143<>\"\",(M143+N143)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G143), 0.5*Term*aprem)*(1+Indexation*(B143-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B143, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B143<>\"\",B143<=Term),IF(C143<61,Charges!$C$31,W142*(1+(B143<>B142)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,R143+CR142-BB142),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,IF(C143=Input!$O$18,Input!$O$19,R143+CR142-Z143-BE142)),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,CI143+CJ143,AB143*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK143+CL143,( 1-(1-CW143)^(1/12))*(AC143))","v":{"$error":"#VALUE!"}},{"$f":"AC143*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM143+CN143,MAX(AC143-AG143,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",((Flat_Extra/1000)/12)*AQ143*AO143+Input!$H$34*V143*AP143,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B143<>\"\",IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B143<>\"\",B143<=Term-3),MIN(AU143,Charges!$H$11),0)","v":0},{"$f":"IF(C143=1,MIN(AV143,AW143),IF(AV143=0,0,MIN(AW143-AY142,IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$I$100,5)/Mode,0))))*(B143<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",IF(BH143>0,IF(AH144<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,MIN(IF(MOD(C143,12)=0,VLOOKUP(B143,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM143,AH143),AH143-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C143<60,0,IF(MOD(C143,12)=0,(BC143<60)*SUM(INDIRECT($BF$7&(C143+11)&\":\"&$BF$7&C142))+(BC143>=60)*SUMPRODUCT($BD$12:BD143,$BE$12:$BE143),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,IF(MOD(C143,12)=0,VLOOKUP(B143,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B143<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B143<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B143<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B143<=Charges!$C$88),0)","v":0},{"$f":"IF(B143<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B143<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW143*BY143*Input!$H$35+BX143*BZ143*Input!$H$36","v":0},0,{"$f":"CB143*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F143*Charges!$F$51+CM142+IF(MOD(C143-1,12)=0,CN142,0)-BE142,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C143-1,12)=0,H143*D143,CN142),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG143-(B143>PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH143-(B143<=PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"CI143*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ143-CL143-(B143<=PPT)*AF143*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C143=\"\",MOD(C143-1,12)=0,B143>PPT),0%,100%/12+CO142),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B143>PPT),0%,100%-CO143)","v":0},{"$f":"IF(B143>=Charges!$B$68,IF(MOD(C143,12)=0,(Loyalty_Bonus+Charges!$C$69*(B143-11))*AH143,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B144<>\"\", B144<=10),VLOOKUP(B144,Charges!$C$40:$F$50, 4, 0), IF(AND(B144<>\"\", B144 >10), 100%, 0))","v":0},0,"",{"$f":"D144*H144+F144*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B144=1,0,IF(B144<>\"\",(M144+N144)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G144), 0.5*Term*aprem)*(1+Indexation*(B144-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B144, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B144<>\"\",B144<=Term),IF(C144<61,Charges!$C$31,W143*(1+(B144<>B143)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,R144+CR143-BB143),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,IF(C144=Input!$O$18,Input!$O$19,R144+CR143-Z144-BE143)),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,CI144+CJ144,AB144*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK144+CL144,( 1-(1-CW144)^(1/12))*(AC144))","v":{"$error":"#VALUE!"}},{"$f":"AC144*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM144+CN144,MAX(AC144-AG144,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",((Flat_Extra/1000)/12)*AQ144*AO144+Input!$H$34*V144*AP144,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B144<>\"\",IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B144<>\"\",B144<=Term-3),MIN(AU144,Charges!$H$11),0)","v":0},{"$f":"IF(C144=1,MIN(AV144,AW144),IF(AV144=0,0,MIN(AW144-AY143,IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$I$100,5)/Mode,0))))*(B144<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",IF(BH144>0,IF(AH145<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,MIN(IF(MOD(C144,12)=0,VLOOKUP(B144,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM144,AH144),AH144-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C144<60,0,IF(MOD(C144,12)=0,(BC144<60)*SUM(INDIRECT($BF$7&(C144+11)&\":\"&$BF$7&C143))+(BC144>=60)*SUMPRODUCT($BD$12:BD144,$BE$12:$BE144),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,IF(MOD(C144,12)=0,VLOOKUP(B144,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B144<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B144<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B144<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B144<=Charges!$C$88),0)","v":0},{"$f":"IF(B144<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B144<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW144*BY144*Input!$H$35+BX144*BZ144*Input!$H$36","v":0},0,{"$f":"CB144*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F144*Charges!$F$51+CM143+IF(MOD(C144-1,12)=0,CN143,0)-BE143,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C144-1,12)=0,H144*D144,CN143),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG144-(B144>PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH144-(B144<=PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"CI144*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ144-CL144-(B144<=PPT)*AF144*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C144=\"\",MOD(C144-1,12)=0,B144>PPT),0%,100%/12+CO143),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B144>PPT),0%,100%-CO144)","v":0},{"$f":"IF(B144>=Charges!$B$68,IF(MOD(C144,12)=0,(Loyalty_Bonus+Charges!$C$69*(B144-11))*AH144,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B145<>\"\", B145<=10),VLOOKUP(B145,Charges!$C$40:$F$50, 4, 0), IF(AND(B145<>\"\", B145 >10), 100%, 0))","v":0},0,"",{"$f":"D145*H145+F145*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B145=1,0,IF(B145<>\"\",(M145+N145)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G145), 0.5*Term*aprem)*(1+Indexation*(B145-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B145, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B145<>\"\",B145<=Term),IF(C145<61,Charges!$C$31,W144*(1+(B145<>B144)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,R145+CR144-BB144),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,IF(C145=Input!$O$18,Input!$O$19,R145+CR144-Z145-BE144)),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,CI145+CJ145,AB145*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK145+CL145,( 1-(1-CW145)^(1/12))*(AC145))","v":{"$error":"#VALUE!"}},{"$f":"AC145*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM145+CN145,MAX(AC145-AG145,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",((Flat_Extra/1000)/12)*AQ145*AO145+Input!$H$34*V145*AP145,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B145<>\"\",IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B145<>\"\",B145<=Term-3),MIN(AU145,Charges!$H$11),0)","v":0},{"$f":"IF(C145=1,MIN(AV145,AW145),IF(AV145=0,0,MIN(AW145-AY144,IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$I$100,5)/Mode,0))))*(B145<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",IF(BH145>0,IF(AH146<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,MIN(IF(MOD(C145,12)=0,VLOOKUP(B145,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM145,AH145),AH145-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C145<60,0,IF(MOD(C145,12)=0,(BC145<60)*SUM(INDIRECT($BF$7&(C145+11)&\":\"&$BF$7&C144))+(BC145>=60)*SUMPRODUCT($BD$12:BD145,$BE$12:$BE145),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,IF(MOD(C145,12)=0,VLOOKUP(B145,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B145<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B145<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B145<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B145<=Charges!$C$88),0)","v":0},{"$f":"IF(B145<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B145<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW145*BY145*Input!$H$35+BX145*BZ145*Input!$H$36","v":0},0,{"$f":"CB145*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F145*Charges!$F$51+CM144+IF(MOD(C145-1,12)=0,CN144,0)-BE144,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C145-1,12)=0,H145*D145,CN144),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG145-(B145>PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH145-(B145<=PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"CI145*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ145-CL145-(B145<=PPT)*AF145*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C145=\"\",MOD(C145-1,12)=0,B145>PPT),0%,100%/12+CO144),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B145>PPT),0%,100%-CO145)","v":0},{"$f":"IF(B145>=Charges!$B$68,IF(MOD(C145,12)=0,(Loyalty_Bonus+Charges!$C$69*(B145-11))*AH145,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B146<>\"\", B146<=10),VLOOKUP(B146,Charges!$C$40:$F$50, 4, 0), IF(AND(B146<>\"\", B146 >10), 100%, 0))","v":0},0,"",{"$f":"D146*H146+F146*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B146=1,0,IF(B146<>\"\",(M146+N146)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G146), 0.5*Term*aprem)*(1+Indexation*(B146-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B146, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B146<>\"\",B146<=Term),IF(C146<61,Charges!$C$31,W145*(1+(B146<>B145)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,R146+CR145-BB145),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,IF(C146=Input!$O$18,Input!$O$19,R146+CR145-Z146-BE145)),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,CI146+CJ146,AB146*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK146+CL146,( 1-(1-CW146)^(1/12))*(AC146))","v":{"$error":"#VALUE!"}},{"$f":"AC146*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM146+CN146,MAX(AC146-AG146,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",((Flat_Extra/1000)/12)*AQ146*AO146+Input!$H$34*V146*AP146,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B146<>\"\",IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B146<>\"\",B146<=Term-3),MIN(AU146,Charges!$H$11),0)","v":0},{"$f":"IF(C146=1,MIN(AV146,AW146),IF(AV146=0,0,MIN(AW146-AY145,IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$I$100,5)/Mode,0))))*(B146<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",IF(BH146>0,IF(AH147<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,MIN(IF(MOD(C146,12)=0,VLOOKUP(B146,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM146,AH146),AH146-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C146<60,0,IF(MOD(C146,12)=0,(BC146<60)*SUM(INDIRECT($BF$7&(C146+11)&\":\"&$BF$7&C145))+(BC146>=60)*SUMPRODUCT($BD$12:BD146,$BE$12:$BE146),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,IF(MOD(C146,12)=0,VLOOKUP(B146,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B146<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B146<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B146<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B146<=Charges!$C$88),0)","v":0},{"$f":"IF(B146<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B146<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW146*BY146*Input!$H$35+BX146*BZ146*Input!$H$36","v":0},0,{"$f":"CB146*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F146*Charges!$F$51+CM145+IF(MOD(C146-1,12)=0,CN145,0)-BE145,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C146-1,12)=0,H146*D146,CN145),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG146-(B146>PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH146-(B146<=PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"CI146*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ146-CL146-(B146<=PPT)*AF146*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C146=\"\",MOD(C146-1,12)=0,B146>PPT),0%,100%/12+CO145),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B146>PPT),0%,100%-CO146)","v":0},{"$f":"IF(B146>=Charges!$B$68,IF(MOD(C146,12)=0,(Loyalty_Bonus+Charges!$C$69*(B146-11))*AH146,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B147<>\"\", B147<=10),VLOOKUP(B147,Charges!$C$40:$F$50, 4, 0), IF(AND(B147<>\"\", B147 >10), 100%, 0))","v":0},0,"",{"$f":"D147*H147+F147*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B147=1,0,IF(B147<>\"\",(M147+N147)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G147), 0.5*Term*aprem)*(1+Indexation*(B147-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B147, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B147<>\"\",B147<=Term),IF(C147<61,Charges!$C$31,W146*(1+(B147<>B146)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,R147+CR146-BB146),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,IF(C147=Input!$O$18,Input!$O$19,R147+CR146-Z147-BE146)),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,CI147+CJ147,AB147*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK147+CL147,( 1-(1-CW147)^(1/12))*(AC147))","v":{"$error":"#VALUE!"}},{"$f":"AC147*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM147+CN147,MAX(AC147-AG147,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",((Flat_Extra/1000)/12)*AQ147*AO147+Input!$H$34*V147*AP147,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B147<>\"\",IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B147<>\"\",B147<=Term-3),MIN(AU147,Charges!$H$11),0)","v":0},{"$f":"IF(C147=1,MIN(AV147,AW147),IF(AV147=0,0,MIN(AW147-AY146,IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$I$100,5)/Mode,0))))*(B147<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",IF(BH147>0,IF(AH148<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,MIN(IF(MOD(C147,12)=0,VLOOKUP(B147,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM147,AH147),AH147-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C147<60,0,IF(MOD(C147,12)=0,(BC147<60)*SUM(INDIRECT($BF$7&(C147+11)&\":\"&$BF$7&C146))+(BC147>=60)*SUMPRODUCT($BD$12:BD147,$BE$12:$BE147),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,IF(MOD(C147,12)=0,VLOOKUP(B147,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B147<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B147<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B147<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B147<=Charges!$C$88),0)","v":0},{"$f":"IF(B147<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B147<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW147*BY147*Input!$H$35+BX147*BZ147*Input!$H$36","v":0},0,{"$f":"CB147*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F147*Charges!$F$51+CM146+IF(MOD(C147-1,12)=0,CN146,0)-BE146,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C147-1,12)=0,H147*D147,CN146),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG147-(B147>PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH147-(B147<=PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"CI147*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ147-CL147-(B147<=PPT)*AF147*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C147=\"\",MOD(C147-1,12)=0,B147>PPT),0%,100%/12+CO146),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B147>PPT),0%,100%-CO147)","v":0},{"$f":"IF(B147>=Charges!$B$68,IF(MOD(C147,12)=0,(Loyalty_Bonus+Charges!$C$69*(B147-11))*AH147,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B148<>\"\", B148<=10),VLOOKUP(B148,Charges!$C$40:$F$50, 4, 0), IF(AND(B148<>\"\", B148 >10), 100%, 0))","v":0},0,"",{"$f":"D148*H148+F148*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B148=1,0,IF(B148<>\"\",(M148+N148)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G148), 0.5*Term*aprem)*(1+Indexation*(B148-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B148, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B148<>\"\",B148<=Term),IF(C148<61,Charges!$C$31,W147*(1+(B148<>B147)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,R148+CR147-BB147),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,IF(C148=Input!$O$18,Input!$O$19,R148+CR147-Z148-BE147)),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,CI148+CJ148,AB148*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK148+CL148,( 1-(1-CW148)^(1/12))*(AC148))","v":{"$error":"#VALUE!"}},{"$f":"AC148*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM148+CN148,MAX(AC148-AG148,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",((Flat_Extra/1000)/12)*AQ148*AO148+Input!$H$34*V148*AP148,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B148<>\"\",IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B148<>\"\",B148<=Term-3),MIN(AU148,Charges!$H$11),0)","v":0},{"$f":"IF(C148=1,MIN(AV148,AW148),IF(AV148=0,0,MIN(AW148-AY147,IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$I$100,5)/Mode,0))))*(B148<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",IF(BH148>0,IF(AH149<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,MIN(IF(MOD(C148,12)=0,VLOOKUP(B148,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM148,AH148),AH148-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C148<60,0,IF(MOD(C148,12)=0,(BC148<60)*SUM(INDIRECT($BF$7&(C148+11)&\":\"&$BF$7&C147))+(BC148>=60)*SUMPRODUCT($BD$12:BD148,$BE$12:$BE148),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,IF(MOD(C148,12)=0,VLOOKUP(B148,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B148<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B148<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B148<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B148<=Charges!$C$88),0)","v":0},{"$f":"IF(B148<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B148<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW148*BY148*Input!$H$35+BX148*BZ148*Input!$H$36","v":0},0,{"$f":"CB148*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F148*Charges!$F$51+CM147+IF(MOD(C148-1,12)=0,CN147,0)-BE147,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C148-1,12)=0,H148*D148,CN147),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG148-(B148>PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH148-(B148<=PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"CI148*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ148-CL148-(B148<=PPT)*AF148*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C148=\"\",MOD(C148-1,12)=0,B148>PPT),0%,100%/12+CO147),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B148>PPT),0%,100%-CO148)","v":0},{"$f":"IF(B148>=Charges!$B$68,IF(MOD(C148,12)=0,(Loyalty_Bonus+Charges!$C$69*(B148-11))*AH148,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B149<>\"\", B149<=10),VLOOKUP(B149,Charges!$C$40:$F$50, 4, 0), IF(AND(B149<>\"\", B149 >10), 100%, 0))","v":0},0,"",{"$f":"D149*H149+F149*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B149=1,0,IF(B149<>\"\",(M149+N149)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G149), 0.5*Term*aprem)*(1+Indexation*(B149-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B149, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B149<>\"\",B149<=Term),IF(C149<61,Charges!$C$31,W148*(1+(B149<>B148)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,R149+CR148-BB148),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,IF(C149=Input!$O$18,Input!$O$19,R149+CR148-Z149-BE148)),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,CI149+CJ149,AB149*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK149+CL149,( 1-(1-CW149)^(1/12))*(AC149))","v":{"$error":"#VALUE!"}},{"$f":"AC149*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM149+CN149,MAX(AC149-AG149,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",((Flat_Extra/1000)/12)*AQ149*AO149+Input!$H$34*V149*AP149,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B149<>\"\",IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B149<>\"\",B149<=Term-3),MIN(AU149,Charges!$H$11),0)","v":0},{"$f":"IF(C149=1,MIN(AV149,AW149),IF(AV149=0,0,MIN(AW149-AY148,IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$I$100,5)/Mode,0))))*(B149<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",IF(BH149>0,IF(AH150<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,MIN(IF(MOD(C149,12)=0,VLOOKUP(B149,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM149,AH149),AH149-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C149<60,0,IF(MOD(C149,12)=0,(BC149<60)*SUM(INDIRECT($BF$7&(C149+11)&\":\"&$BF$7&C148))+(BC149>=60)*SUMPRODUCT($BD$12:BD149,$BE$12:$BE149),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,IF(MOD(C149,12)=0,VLOOKUP(B149,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B149<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B149<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B149<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B149<=Charges!$C$88),0)","v":0},{"$f":"IF(B149<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B149<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW149*BY149*Input!$H$35+BX149*BZ149*Input!$H$36","v":0},0,{"$f":"CB149*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F149*Charges!$F$51+CM148+IF(MOD(C149-1,12)=0,CN148,0)-BE148,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C149-1,12)=0,H149*D149,CN148),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG149-(B149>PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH149-(B149<=PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"CI149*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ149-CL149-(B149<=PPT)*AF149*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C149=\"\",MOD(C149-1,12)=0,B149>PPT),0%,100%/12+CO148),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B149>PPT),0%,100%-CO149)","v":0},{"$f":"IF(B149>=Charges!$B$68,IF(MOD(C149,12)=0,(Loyalty_Bonus+Charges!$C$69*(B149-11))*AH149,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B150<>\"\", B150<=10),VLOOKUP(B150,Charges!$C$40:$F$50, 4, 0), IF(AND(B150<>\"\", B150 >10), 100%, 0))","v":0},0,"",{"$f":"D150*H150+F150*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B150=1,0,IF(B150<>\"\",(M150+N150)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G150), 0.5*Term*aprem)*(1+Indexation*(B150-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B150, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B150<>\"\",B150<=Term),IF(C150<61,Charges!$C$31,W149*(1+(B150<>B149)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,R150+CR149-BB149),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,IF(C150=Input!$O$18,Input!$O$19,R150+CR149-Z150-BE149)),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,CI150+CJ150,AB150*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK150+CL150,( 1-(1-CW150)^(1/12))*(AC150))","v":{"$error":"#VALUE!"}},{"$f":"AC150*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM150+CN150,MAX(AC150-AG150,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",((Flat_Extra/1000)/12)*AQ150*AO150+Input!$H$34*V150*AP150,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B150<>\"\",IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B150<>\"\",B150<=Term-3),MIN(AU150,Charges!$H$11),0)","v":0},{"$f":"IF(C150=1,MIN(AV150,AW150),IF(AV150=0,0,MIN(AW150-AY149,IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$I$100,5)/Mode,0))))*(B150<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",IF(BH150>0,IF(AH151<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,MIN(IF(MOD(C150,12)=0,VLOOKUP(B150,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM150,AH150),AH150-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C150<60,0,IF(MOD(C150,12)=0,(BC150<60)*SUM(INDIRECT($BF$7&(C150+11)&\":\"&$BF$7&C149))+(BC150>=60)*SUMPRODUCT($BD$12:BD150,$BE$12:$BE150),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,IF(MOD(C150,12)=0,VLOOKUP(B150,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B150<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B150<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B150<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B150<=Charges!$C$88),0)","v":0},{"$f":"IF(B150<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B150<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW150*BY150*Input!$H$35+BX150*BZ150*Input!$H$36","v":0},0,{"$f":"CB150*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F150*Charges!$F$51+CM149+IF(MOD(C150-1,12)=0,CN149,0)-BE149,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C150-1,12)=0,H150*D150,CN149),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG150-(B150>PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH150-(B150<=PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"CI150*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ150-CL150-(B150<=PPT)*AF150*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C150=\"\",MOD(C150-1,12)=0,B150>PPT),0%,100%/12+CO149),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B150>PPT),0%,100%-CO150)","v":0},{"$f":"IF(B150>=Charges!$B$68,IF(MOD(C150,12)=0,(Loyalty_Bonus+Charges!$C$69*(B150-11))*AH150,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B151<>\"\", B151<=10),VLOOKUP(B151,Charges!$C$40:$F$50, 4, 0), IF(AND(B151<>\"\", B151 >10), 100%, 0))","v":0},0,"",{"$f":"D151*H151+F151*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B151=1,0,IF(B151<>\"\",(M151+N151)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G151), 0.5*Term*aprem)*(1+Indexation*(B151-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B151, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B151<>\"\",B151<=Term),IF(C151<61,Charges!$C$31,W150*(1+(B151<>B150)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,R151+CR150-BB150),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,IF(C151=Input!$O$18,Input!$O$19,R151+CR150-Z151-BE150)),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,CI151+CJ151,AB151*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK151+CL151,( 1-(1-CW151)^(1/12))*(AC151))","v":{"$error":"#VALUE!"}},{"$f":"AC151*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM151+CN151,MAX(AC151-AG151,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",((Flat_Extra/1000)/12)*AQ151*AO151+Input!$H$34*V151*AP151,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B151<>\"\",IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B151<>\"\",B151<=Term-3),MIN(AU151,Charges!$H$11),0)","v":0},{"$f":"IF(C151=1,MIN(AV151,AW151),IF(AV151=0,0,MIN(AW151-AY150,IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$I$100,5)/Mode,0))))*(B151<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",IF(BH151>0,IF(AH152<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,MIN(IF(MOD(C151,12)=0,VLOOKUP(B151,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM151,AH151),AH151-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C151<60,0,IF(MOD(C151,12)=0,(BC151<60)*SUM(INDIRECT($BF$7&(C151+11)&\":\"&$BF$7&C150))+(BC151>=60)*SUMPRODUCT($BD$12:BD151,$BE$12:$BE151),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,IF(MOD(C151,12)=0,VLOOKUP(B151,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B151<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B151<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B151<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B151<=Charges!$C$88),0)","v":0},{"$f":"IF(B151<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B151<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW151*BY151*Input!$H$35+BX151*BZ151*Input!$H$36","v":0},0,{"$f":"CB151*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F151*Charges!$F$51+CM150+IF(MOD(C151-1,12)=0,CN150,0)-BE150,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C151-1,12)=0,H151*D151,CN150),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG151-(B151>PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH151-(B151<=PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"CI151*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ151-CL151-(B151<=PPT)*AF151*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C151=\"\",MOD(C151-1,12)=0,B151>PPT),0%,100%/12+CO150),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B151>PPT),0%,100%-CO151)","v":0},{"$f":"IF(B151>=Charges!$B$68,IF(MOD(C151,12)=0,(Loyalty_Bonus+Charges!$C$69*(B151-11))*AH151,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B152<>\"\", B152<=10),VLOOKUP(B152,Charges!$C$40:$F$50, 4, 0), IF(AND(B152<>\"\", B152 >10), 100%, 0))","v":0},0,"",{"$f":"D152*H152+F152*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B152=1,0,IF(B152<>\"\",(M152+N152)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G152), 0.5*Term*aprem)*(1+Indexation*(B152-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B152, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B152<>\"\",B152<=Term),IF(C152<61,Charges!$C$31,W151*(1+(B152<>B151)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,R152+CR151-BB151),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,IF(C152=Input!$O$18,Input!$O$19,R152+CR151-Z152-BE151)),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,CI152+CJ152,AB152*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK152+CL152,( 1-(1-CW152)^(1/12))*(AC152))","v":{"$error":"#VALUE!"}},{"$f":"AC152*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM152+CN152,MAX(AC152-AG152,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",((Flat_Extra/1000)/12)*AQ152*AO152+Input!$H$34*V152*AP152,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B152<>\"\",IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B152<>\"\",B152<=Term-3),MIN(AU152,Charges!$H$11),0)","v":0},{"$f":"IF(C152=1,MIN(AV152,AW152),IF(AV152=0,0,MIN(AW152-AY151,IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$I$100,5)/Mode,0))))*(B152<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",IF(BH152>0,IF(AH153<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,MIN(IF(MOD(C152,12)=0,VLOOKUP(B152,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM152,AH152),AH152-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C152<60,0,IF(MOD(C152,12)=0,(BC152<60)*SUM(INDIRECT($BF$7&(C152+11)&\":\"&$BF$7&C151))+(BC152>=60)*SUMPRODUCT($BD$12:BD152,$BE$12:$BE152),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,IF(MOD(C152,12)=0,VLOOKUP(B152,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B152<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B152<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B152<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B152<=Charges!$C$88),0)","v":0},{"$f":"IF(B152<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B152<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW152*BY152*Input!$H$35+BX152*BZ152*Input!$H$36","v":0},0,{"$f":"CB152*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F152*Charges!$F$51+CM151+IF(MOD(C152-1,12)=0,CN151,0)-BE151,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C152-1,12)=0,H152*D152,CN151),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG152-(B152>PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH152-(B152<=PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"CI152*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ152-CL152-(B152<=PPT)*AF152*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C152=\"\",MOD(C152-1,12)=0,B152>PPT),0%,100%/12+CO151),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B152>PPT),0%,100%-CO152)","v":0},{"$f":"IF(B152>=Charges!$B$68,IF(MOD(C152,12)=0,(Loyalty_Bonus+Charges!$C$69*(B152-11))*AH152,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B153<>\"\", B153<=10),VLOOKUP(B153,Charges!$C$40:$F$50, 4, 0), IF(AND(B153<>\"\", B153 >10), 100%, 0))","v":0},0,"",{"$f":"D153*H153+F153*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B153=1,0,IF(B153<>\"\",(M153+N153)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G153), 0.5*Term*aprem)*(1+Indexation*(B153-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B153, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B153<>\"\",B153<=Term),IF(C153<61,Charges!$C$31,W152*(1+(B153<>B152)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,R153+CR152-BB152),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,IF(C153=Input!$O$18,Input!$O$19,R153+CR152-Z153-BE152)),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,CI153+CJ153,AB153*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK153+CL153,( 1-(1-CW153)^(1/12))*(AC153))","v":{"$error":"#VALUE!"}},{"$f":"AC153*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM153+CN153,MAX(AC153-AG153,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",((Flat_Extra/1000)/12)*AQ153*AO153+Input!$H$34*V153*AP153,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B153<>\"\",IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B153<>\"\",B153<=Term-3),MIN(AU153,Charges!$H$11),0)","v":0},{"$f":"IF(C153=1,MIN(AV153,AW153),IF(AV153=0,0,MIN(AW153-AY152,IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$I$100,5)/Mode,0))))*(B153<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",IF(BH153>0,IF(AH154<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,MIN(IF(MOD(C153,12)=0,VLOOKUP(B153,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM153,AH153),AH153-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C153<60,0,IF(MOD(C153,12)=0,(BC153<60)*SUM(INDIRECT($BF$7&(C153+11)&\":\"&$BF$7&C152))+(BC153>=60)*SUMPRODUCT($BD$12:BD153,$BE$12:$BE153),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,IF(MOD(C153,12)=0,VLOOKUP(B153,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B153<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B153<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B153<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B153<=Charges!$C$88),0)","v":0},{"$f":"IF(B153<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B153<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW153*BY153*Input!$H$35+BX153*BZ153*Input!$H$36","v":0},0,{"$f":"CB153*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F153*Charges!$F$51+CM152+IF(MOD(C153-1,12)=0,CN152,0)-BE152,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C153-1,12)=0,H153*D153,CN152),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG153-(B153>PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH153-(B153<=PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"CI153*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ153-CL153-(B153<=PPT)*AF153*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C153=\"\",MOD(C153-1,12)=0,B153>PPT),0%,100%/12+CO152),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B153>PPT),0%,100%-CO153)","v":0},{"$f":"IF(B153>=Charges!$B$68,IF(MOD(C153,12)=0,(Loyalty_Bonus+Charges!$C$69*(B153-11))*AH153,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B154<>\"\", B154<=10),VLOOKUP(B154,Charges!$C$40:$F$50, 4, 0), IF(AND(B154<>\"\", B154 >10), 100%, 0))","v":0},0,"",{"$f":"D154*H154+F154*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B154=1,0,IF(B154<>\"\",(M154+N154)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G154), 0.5*Term*aprem)*(1+Indexation*(B154-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B154, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B154<>\"\",B154<=Term),IF(C154<61,Charges!$C$31,W153*(1+(B154<>B153)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,R154+CR153-BB153),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,IF(C154=Input!$O$18,Input!$O$19,R154+CR153-Z154-BE153)),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,CI154+CJ154,AB154*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK154+CL154,( 1-(1-CW154)^(1/12))*(AC154))","v":{"$error":"#VALUE!"}},{"$f":"AC154*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM154+CN154,MAX(AC154-AG154,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",((Flat_Extra/1000)/12)*AQ154*AO154+Input!$H$34*V154*AP154,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B154<>\"\",IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B154<>\"\",B154<=Term-3),MIN(AU154,Charges!$H$11),0)","v":0},{"$f":"IF(C154=1,MIN(AV154,AW154),IF(AV154=0,0,MIN(AW154-AY153,IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$I$100,5)/Mode,0))))*(B154<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",IF(BH154>0,IF(AH155<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,MIN(IF(MOD(C154,12)=0,VLOOKUP(B154,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM154,AH154),AH154-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C154<60,0,IF(MOD(C154,12)=0,(BC154<60)*SUM(INDIRECT($BF$7&(C154+11)&\":\"&$BF$7&C153))+(BC154>=60)*SUMPRODUCT($BD$12:BD154,$BE$12:$BE154),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,IF(MOD(C154,12)=0,VLOOKUP(B154,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B154<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B154<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B154<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B154<=Charges!$C$88),0)","v":0},{"$f":"IF(B154<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B154<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW154*BY154*Input!$H$35+BX154*BZ154*Input!$H$36","v":0},0,{"$f":"CB154*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F154*Charges!$F$51+CM153+IF(MOD(C154-1,12)=0,CN153,0)-BE153,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C154-1,12)=0,H154*D154,CN153),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG154-(B154>PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH154-(B154<=PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"CI154*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ154-CL154-(B154<=PPT)*AF154*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C154=\"\",MOD(C154-1,12)=0,B154>PPT),0%,100%/12+CO153),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B154>PPT),0%,100%-CO154)","v":0},{"$f":"IF(B154>=Charges!$B$68,IF(MOD(C154,12)=0,(Loyalty_Bonus+Charges!$C$69*(B154-11))*AH154,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B155<>\"\", B155<=10),VLOOKUP(B155,Charges!$C$40:$F$50, 4, 0), IF(AND(B155<>\"\", B155 >10), 100%, 0))","v":0},0,"",{"$f":"D155*H155+F155*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B155=1,0,IF(B155<>\"\",(M155+N155)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G155), 0.5*Term*aprem)*(1+Indexation*(B155-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B155, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B155<>\"\",B155<=Term),IF(C155<61,Charges!$C$31,W154*(1+(B155<>B154)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,R155+CR154-BB154),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,IF(C155=Input!$O$18,Input!$O$19,R155+CR154-Z155-BE154)),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,CI155+CJ155,AB155*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK155+CL155,( 1-(1-CW155)^(1/12))*(AC155))","v":{"$error":"#VALUE!"}},{"$f":"AC155*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM155+CN155,MAX(AC155-AG155,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",((Flat_Extra/1000)/12)*AQ155*AO155+Input!$H$34*V155*AP155,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B155<>\"\",IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B155<>\"\",B155<=Term-3),MIN(AU155,Charges!$H$11),0)","v":0},{"$f":"IF(C155=1,MIN(AV155,AW155),IF(AV155=0,0,MIN(AW155-AY154,IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$I$100,5)/Mode,0))))*(B155<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",IF(BH155>0,IF(AH156<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,MIN(IF(MOD(C155,12)=0,VLOOKUP(B155,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM155,AH155),AH155-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C155<60,0,IF(MOD(C155,12)=0,(BC155<60)*SUM(INDIRECT($BF$7&(C155+11)&\":\"&$BF$7&C154))+(BC155>=60)*SUMPRODUCT($BD$12:BD155,$BE$12:$BE155),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,IF(MOD(C155,12)=0,VLOOKUP(B155,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B155<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B155<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B155<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B155<=Charges!$C$88),0)","v":0},{"$f":"IF(B155<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B155<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW155*BY155*Input!$H$35+BX155*BZ155*Input!$H$36","v":0},0,{"$f":"CB155*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F155*Charges!$F$51+CM154+IF(MOD(C155-1,12)=0,CN154,0)-BE154,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C155-1,12)=0,H155*D155,CN154),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG155-(B155>PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH155-(B155<=PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"CI155*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ155-CL155-(B155<=PPT)*AF155*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C155=\"\",MOD(C155-1,12)=0,B155>PPT),0%,100%/12+CO154),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B155>PPT),0%,100%-CO155)","v":0},{"$f":"IF(B155>=Charges!$B$68,IF(MOD(C155,12)=0,(Loyalty_Bonus+Charges!$C$69*(B155-11))*AH155,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B156<>\"\", B156<=10),VLOOKUP(B156,Charges!$C$40:$F$50, 4, 0), IF(AND(B156<>\"\", B156 >10), 100%, 0))","v":0},0,"",{"$f":"D156*H156+F156*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B156=1,0,IF(B156<>\"\",(M156+N156)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G156), 0.5*Term*aprem)*(1+Indexation*(B156-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B156, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B156<>\"\",B156<=Term),IF(C156<61,Charges!$C$31,W155*(1+(B156<>B155)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,R156+CR155-BB155),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,IF(C156=Input!$O$18,Input!$O$19,R156+CR155-Z156-BE155)),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,CI156+CJ156,AB156*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK156+CL156,( 1-(1-CW156)^(1/12))*(AC156))","v":{"$error":"#VALUE!"}},{"$f":"AC156*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM156+CN156,MAX(AC156-AG156,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",((Flat_Extra/1000)/12)*AQ156*AO156+Input!$H$34*V156*AP156,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B156<>\"\",IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B156<>\"\",B156<=Term-3),MIN(AU156,Charges!$H$11),0)","v":0},{"$f":"IF(C156=1,MIN(AV156,AW156),IF(AV156=0,0,MIN(AW156-AY155,IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$I$100,5)/Mode,0))))*(B156<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",IF(BH156>0,IF(AH157<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,MIN(IF(MOD(C156,12)=0,VLOOKUP(B156,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM156,AH156),AH156-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C156<60,0,IF(MOD(C156,12)=0,(BC156<60)*SUM(INDIRECT($BF$7&(C156+11)&\":\"&$BF$7&C155))+(BC156>=60)*SUMPRODUCT($BD$12:BD156,$BE$12:$BE156),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,IF(MOD(C156,12)=0,VLOOKUP(B156,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B156<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B156<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B156<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B156<=Charges!$C$88),0)","v":0},{"$f":"IF(B156<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B156<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW156*BY156*Input!$H$35+BX156*BZ156*Input!$H$36","v":0},0,{"$f":"CB156*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F156*Charges!$F$51+CM155+IF(MOD(C156-1,12)=0,CN155,0)-BE155,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C156-1,12)=0,H156*D156,CN155),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG156-(B156>PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH156-(B156<=PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"CI156*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ156-CL156-(B156<=PPT)*AF156*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C156=\"\",MOD(C156-1,12)=0,B156>PPT),0%,100%/12+CO155),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B156>PPT),0%,100%-CO156)","v":0},{"$f":"IF(B156>=Charges!$B$68,IF(MOD(C156,12)=0,(Loyalty_Bonus+Charges!$C$69*(B156-11))*AH156,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B157<>\"\", B157<=10),VLOOKUP(B157,Charges!$C$40:$F$50, 4, 0), IF(AND(B157<>\"\", B157 >10), 100%, 0))","v":0},0,"",{"$f":"D157*H157+F157*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B157=1,0,IF(B157<>\"\",(M157+N157)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G157), 0.5*Term*aprem)*(1+Indexation*(B157-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B157, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B157<>\"\",B157<=Term),IF(C157<61,Charges!$C$31,W156*(1+(B157<>B156)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,R157+CR156-BB156),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,IF(C157=Input!$O$18,Input!$O$19,R157+CR156-Z157-BE156)),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,CI157+CJ157,AB157*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK157+CL157,( 1-(1-CW157)^(1/12))*(AC157))","v":{"$error":"#VALUE!"}},{"$f":"AC157*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM157+CN157,MAX(AC157-AG157,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",((Flat_Extra/1000)/12)*AQ157*AO157+Input!$H$34*V157*AP157,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B157<>\"\",IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B157<>\"\",B157<=Term-3),MIN(AU157,Charges!$H$11),0)","v":0},{"$f":"IF(C157=1,MIN(AV157,AW157),IF(AV157=0,0,MIN(AW157-AY156,IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$I$100,5)/Mode,0))))*(B157<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",IF(BH157>0,IF(AH158<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,MIN(IF(MOD(C157,12)=0,VLOOKUP(B157,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM157,AH157),AH157-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C157<60,0,IF(MOD(C157,12)=0,(BC157<60)*SUM(INDIRECT($BF$7&(C157+11)&\":\"&$BF$7&C156))+(BC157>=60)*SUMPRODUCT($BD$12:BD157,$BE$12:$BE157),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,IF(MOD(C157,12)=0,VLOOKUP(B157,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B157<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B157<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B157<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B157<=Charges!$C$88),0)","v":0},{"$f":"IF(B157<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B157<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW157*BY157*Input!$H$35+BX157*BZ157*Input!$H$36","v":0},0,{"$f":"CB157*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F157*Charges!$F$51+CM156+IF(MOD(C157-1,12)=0,CN156,0)-BE156,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C157-1,12)=0,H157*D157,CN156),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG157-(B157>PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH157-(B157<=PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"CI157*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ157-CL157-(B157<=PPT)*AF157*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C157=\"\",MOD(C157-1,12)=0,B157>PPT),0%,100%/12+CO156),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B157>PPT),0%,100%-CO157)","v":0},{"$f":"IF(B157>=Charges!$B$68,IF(MOD(C157,12)=0,(Loyalty_Bonus+Charges!$C$69*(B157-11))*AH157,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B158<>\"\", B158<=10),VLOOKUP(B158,Charges!$C$40:$F$50, 4, 0), IF(AND(B158<>\"\", B158 >10), 100%, 0))","v":0},0,"",{"$f":"D158*H158+F158*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B158=1,0,IF(B158<>\"\",(M158+N158)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G158), 0.5*Term*aprem)*(1+Indexation*(B158-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B158, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B158<>\"\",B158<=Term),IF(C158<61,Charges!$C$31,W157*(1+(B158<>B157)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,R158+CR157-BB157),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,IF(C158=Input!$O$18,Input!$O$19,R158+CR157-Z158-BE157)),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,CI158+CJ158,AB158*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK158+CL158,( 1-(1-CW158)^(1/12))*(AC158))","v":{"$error":"#VALUE!"}},{"$f":"AC158*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM158+CN158,MAX(AC158-AG158,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",((Flat_Extra/1000)/12)*AQ158*AO158+Input!$H$34*V158*AP158,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B158<>\"\",IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B158<>\"\",B158<=Term-3),MIN(AU158,Charges!$H$11),0)","v":0},{"$f":"IF(C158=1,MIN(AV158,AW158),IF(AV158=0,0,MIN(AW158-AY157,IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$I$100,5)/Mode,0))))*(B158<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",IF(BH158>0,IF(AH159<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,MIN(IF(MOD(C158,12)=0,VLOOKUP(B158,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM158,AH158),AH158-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C158<60,0,IF(MOD(C158,12)=0,(BC158<60)*SUM(INDIRECT($BF$7&(C158+11)&\":\"&$BF$7&C157))+(BC158>=60)*SUMPRODUCT($BD$12:BD158,$BE$12:$BE158),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,IF(MOD(C158,12)=0,VLOOKUP(B158,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B158<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B158<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B158<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B158<=Charges!$C$88),0)","v":0},{"$f":"IF(B158<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B158<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW158*BY158*Input!$H$35+BX158*BZ158*Input!$H$36","v":0},0,{"$f":"CB158*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F158*Charges!$F$51+CM157+IF(MOD(C158-1,12)=0,CN157,0)-BE157,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C158-1,12)=0,H158*D158,CN157),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG158-(B158>PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH158-(B158<=PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"CI158*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ158-CL158-(B158<=PPT)*AF158*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C158=\"\",MOD(C158-1,12)=0,B158>PPT),0%,100%/12+CO157),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B158>PPT),0%,100%-CO158)","v":0},{"$f":"IF(B158>=Charges!$B$68,IF(MOD(C158,12)=0,(Loyalty_Bonus+Charges!$C$69*(B158-11))*AH158,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B159<>\"\", B159<=10),VLOOKUP(B159,Charges!$C$40:$F$50, 4, 0), IF(AND(B159<>\"\", B159 >10), 100%, 0))","v":0},0,"",{"$f":"D159*H159+F159*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B159=1,0,IF(B159<>\"\",(M159+N159)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G159), 0.5*Term*aprem)*(1+Indexation*(B159-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B159, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B159<>\"\",B159<=Term),IF(C159<61,Charges!$C$31,W158*(1+(B159<>B158)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,R159+CR158-BB158),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,IF(C159=Input!$O$18,Input!$O$19,R159+CR158-Z159-BE158)),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,CI159+CJ159,AB159*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK159+CL159,( 1-(1-CW159)^(1/12))*(AC159))","v":{"$error":"#VALUE!"}},{"$f":"AC159*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM159+CN159,MAX(AC159-AG159,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",((Flat_Extra/1000)/12)*AQ159*AO159+Input!$H$34*V159*AP159,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B159<>\"\",IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B159<>\"\",B159<=Term-3),MIN(AU159,Charges!$H$11),0)","v":0},{"$f":"IF(C159=1,MIN(AV159,AW159),IF(AV159=0,0,MIN(AW159-AY158,IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$I$100,5)/Mode,0))))*(B159<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",IF(BH159>0,IF(AH160<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,MIN(IF(MOD(C159,12)=0,VLOOKUP(B159,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM159,AH159),AH159-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C159<60,0,IF(MOD(C159,12)=0,(BC159<60)*SUM(INDIRECT($BF$7&(C159+11)&\":\"&$BF$7&C158))+(BC159>=60)*SUMPRODUCT($BD$12:BD159,$BE$12:$BE159),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,IF(MOD(C159,12)=0,VLOOKUP(B159,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B159<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B159<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B159<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B159<=Charges!$C$88),0)","v":0},{"$f":"IF(B159<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B159<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW159*BY159*Input!$H$35+BX159*BZ159*Input!$H$36","v":0},0,{"$f":"CB159*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F159*Charges!$F$51+CM158+IF(MOD(C159-1,12)=0,CN158,0)-BE158,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C159-1,12)=0,H159*D159,CN158),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG159-(B159>PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH159-(B159<=PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"CI159*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ159-CL159-(B159<=PPT)*AF159*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C159=\"\",MOD(C159-1,12)=0,B159>PPT),0%,100%/12+CO158),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B159>PPT),0%,100%-CO159)","v":0},{"$f":"IF(B159>=Charges!$B$68,IF(MOD(C159,12)=0,(Loyalty_Bonus+Charges!$C$69*(B159-11))*AH159,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B160<>\"\", B160<=10),VLOOKUP(B160,Charges!$C$40:$F$50, 4, 0), IF(AND(B160<>\"\", B160 >10), 100%, 0))","v":0},0,"",{"$f":"D160*H160+F160*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B160=1,0,IF(B160<>\"\",(M160+N160)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G160), 0.5*Term*aprem)*(1+Indexation*(B160-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B160, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B160<>\"\",B160<=Term),IF(C160<61,Charges!$C$31,W159*(1+(B160<>B159)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,R160+CR159-BB159),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,IF(C160=Input!$O$18,Input!$O$19,R160+CR159-Z160-BE159)),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,CI160+CJ160,AB160*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK160+CL160,( 1-(1-CW160)^(1/12))*(AC160))","v":{"$error":"#VALUE!"}},{"$f":"AC160*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM160+CN160,MAX(AC160-AG160,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",((Flat_Extra/1000)/12)*AQ160*AO160+Input!$H$34*V160*AP160,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B160<>\"\",IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B160<>\"\",B160<=Term-3),MIN(AU160,Charges!$H$11),0)","v":0},{"$f":"IF(C160=1,MIN(AV160,AW160),IF(AV160=0,0,MIN(AW160-AY159,IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$I$100,5)/Mode,0))))*(B160<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",IF(BH160>0,IF(AH161<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,MIN(IF(MOD(C160,12)=0,VLOOKUP(B160,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM160,AH160),AH160-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C160<60,0,IF(MOD(C160,12)=0,(BC160<60)*SUM(INDIRECT($BF$7&(C160+11)&\":\"&$BF$7&C159))+(BC160>=60)*SUMPRODUCT($BD$12:BD160,$BE$12:$BE160),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,IF(MOD(C160,12)=0,VLOOKUP(B160,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B160<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B160<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B160<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B160<=Charges!$C$88),0)","v":0},{"$f":"IF(B160<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B160<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW160*BY160*Input!$H$35+BX160*BZ160*Input!$H$36","v":0},0,{"$f":"CB160*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F160*Charges!$F$51+CM159+IF(MOD(C160-1,12)=0,CN159,0)-BE159,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C160-1,12)=0,H160*D160,CN159),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG160-(B160>PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH160-(B160<=PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"CI160*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ160-CL160-(B160<=PPT)*AF160*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C160=\"\",MOD(C160-1,12)=0,B160>PPT),0%,100%/12+CO159),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B160>PPT),0%,100%-CO160)","v":0},{"$f":"IF(B160>=Charges!$B$68,IF(MOD(C160,12)=0,(Loyalty_Bonus+Charges!$C$69*(B160-11))*AH160,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B161<>\"\", B161<=10),VLOOKUP(B161,Charges!$C$40:$F$50, 4, 0), IF(AND(B161<>\"\", B161 >10), 100%, 0))","v":0},0,"",{"$f":"D161*H161+F161*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B161=1,0,IF(B161<>\"\",(M161+N161)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G161), 0.5*Term*aprem)*(1+Indexation*(B161-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B161, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B161<>\"\",B161<=Term),IF(C161<61,Charges!$C$31,W160*(1+(B161<>B160)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,R161+CR160-BB160),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,IF(C161=Input!$O$18,Input!$O$19,R161+CR160-Z161-BE160)),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,CI161+CJ161,AB161*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK161+CL161,( 1-(1-CW161)^(1/12))*(AC161))","v":{"$error":"#VALUE!"}},{"$f":"AC161*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM161+CN161,MAX(AC161-AG161,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",((Flat_Extra/1000)/12)*AQ161*AO161+Input!$H$34*V161*AP161,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B161<>\"\",IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B161<>\"\",B161<=Term-3),MIN(AU161,Charges!$H$11),0)","v":0},{"$f":"IF(C161=1,MIN(AV161,AW161),IF(AV161=0,0,MIN(AW161-AY160,IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$I$100,5)/Mode,0))))*(B161<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",IF(BH161>0,IF(AH162<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,MIN(IF(MOD(C161,12)=0,VLOOKUP(B161,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM161,AH161),AH161-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C161<60,0,IF(MOD(C161,12)=0,(BC161<60)*SUM(INDIRECT($BF$7&(C161+11)&\":\"&$BF$7&C160))+(BC161>=60)*SUMPRODUCT($BD$12:BD161,$BE$12:$BE161),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,IF(MOD(C161,12)=0,VLOOKUP(B161,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B161<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B161<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B161<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B161<=Charges!$C$88),0)","v":0},{"$f":"IF(B161<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B161<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW161*BY161*Input!$H$35+BX161*BZ161*Input!$H$36","v":0},0,{"$f":"CB161*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F161*Charges!$F$51+CM160+IF(MOD(C161-1,12)=0,CN160,0)-BE160,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C161-1,12)=0,H161*D161,CN160),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG161-(B161>PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH161-(B161<=PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"CI161*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ161-CL161-(B161<=PPT)*AF161*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C161=\"\",MOD(C161-1,12)=0,B161>PPT),0%,100%/12+CO160),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B161>PPT),0%,100%-CO161)","v":0},{"$f":"IF(B161>=Charges!$B$68,IF(MOD(C161,12)=0,(Loyalty_Bonus+Charges!$C$69*(B161-11))*AH161,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B162<>\"\", B162<=10),VLOOKUP(B162,Charges!$C$40:$F$50, 4, 0), IF(AND(B162<>\"\", B162 >10), 100%, 0))","v":0},0,"",{"$f":"D162*H162+F162*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B162=1,0,IF(B162<>\"\",(M162+N162)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G162), 0.5*Term*aprem)*(1+Indexation*(B162-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B162, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B162<>\"\",B162<=Term),IF(C162<61,Charges!$C$31,W161*(1+(B162<>B161)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,R162+CR161-BB161),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,IF(C162=Input!$O$18,Input!$O$19,R162+CR161-Z162-BE161)),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,CI162+CJ162,AB162*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK162+CL162,( 1-(1-CW162)^(1/12))*(AC162))","v":{"$error":"#VALUE!"}},{"$f":"AC162*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM162+CN162,MAX(AC162-AG162,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",((Flat_Extra/1000)/12)*AQ162*AO162+Input!$H$34*V162*AP162,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B162<>\"\",IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B162<>\"\",B162<=Term-3),MIN(AU162,Charges!$H$11),0)","v":0},{"$f":"IF(C162=1,MIN(AV162,AW162),IF(AV162=0,0,MIN(AW162-AY161,IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$I$100,5)/Mode,0))))*(B162<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",IF(BH162>0,IF(AH163<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,MIN(IF(MOD(C162,12)=0,VLOOKUP(B162,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM162,AH162),AH162-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C162<60,0,IF(MOD(C162,12)=0,(BC162<60)*SUM(INDIRECT($BF$7&(C162+11)&\":\"&$BF$7&C161))+(BC162>=60)*SUMPRODUCT($BD$12:BD162,$BE$12:$BE162),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,IF(MOD(C162,12)=0,VLOOKUP(B162,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B162<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B162<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B162<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B162<=Charges!$C$88),0)","v":0},{"$f":"IF(B162<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B162<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW162*BY162*Input!$H$35+BX162*BZ162*Input!$H$36","v":0},0,{"$f":"CB162*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F162*Charges!$F$51+CM161+IF(MOD(C162-1,12)=0,CN161,0)-BE161,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C162-1,12)=0,H162*D162,CN161),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG162-(B162>PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH162-(B162<=PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"CI162*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ162-CL162-(B162<=PPT)*AF162*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C162=\"\",MOD(C162-1,12)=0,B162>PPT),0%,100%/12+CO161),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B162>PPT),0%,100%-CO162)","v":0},{"$f":"IF(B162>=Charges!$B$68,IF(MOD(C162,12)=0,(Loyalty_Bonus+Charges!$C$69*(B162-11))*AH162,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B163<>\"\", B163<=10),VLOOKUP(B163,Charges!$C$40:$F$50, 4, 0), IF(AND(B163<>\"\", B163 >10), 100%, 0))","v":0},0,"",{"$f":"D163*H163+F163*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B163=1,0,IF(B163<>\"\",(M163+N163)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G163), 0.5*Term*aprem)*(1+Indexation*(B163-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B163, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B163<>\"\",B163<=Term),IF(C163<61,Charges!$C$31,W162*(1+(B163<>B162)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,R163+CR162-BB162),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,IF(C163=Input!$O$18,Input!$O$19,R163+CR162-Z163-BE162)),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,CI163+CJ163,AB163*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK163+CL163,( 1-(1-CW163)^(1/12))*(AC163))","v":{"$error":"#VALUE!"}},{"$f":"AC163*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM163+CN163,MAX(AC163-AG163,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",((Flat_Extra/1000)/12)*AQ163*AO163+Input!$H$34*V163*AP163,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B163<>\"\",IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B163<>\"\",B163<=Term-3),MIN(AU163,Charges!$H$11),0)","v":0},{"$f":"IF(C163=1,MIN(AV163,AW163),IF(AV163=0,0,MIN(AW163-AY162,IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$I$100,5)/Mode,0))))*(B163<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",IF(BH163>0,IF(AH164<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,MIN(IF(MOD(C163,12)=0,VLOOKUP(B163,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM163,AH163),AH163-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C163<60,0,IF(MOD(C163,12)=0,(BC163<60)*SUM(INDIRECT($BF$7&(C163+11)&\":\"&$BF$7&C162))+(BC163>=60)*SUMPRODUCT($BD$12:BD163,$BE$12:$BE163),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,IF(MOD(C163,12)=0,VLOOKUP(B163,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B163<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B163<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B163<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B163<=Charges!$C$88),0)","v":0},{"$f":"IF(B163<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B163<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW163*BY163*Input!$H$35+BX163*BZ163*Input!$H$36","v":0},0,{"$f":"CB163*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F163*Charges!$F$51+CM162+IF(MOD(C163-1,12)=0,CN162,0)-BE162,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C163-1,12)=0,H163*D163,CN162),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG163-(B163>PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH163-(B163<=PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"CI163*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ163-CL163-(B163<=PPT)*AF163*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C163=\"\",MOD(C163-1,12)=0,B163>PPT),0%,100%/12+CO162),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B163>PPT),0%,100%-CO163)","v":0},{"$f":"IF(B163>=Charges!$B$68,IF(MOD(C163,12)=0,(Loyalty_Bonus+Charges!$C$69*(B163-11))*AH163,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B164<>\"\", B164<=10),VLOOKUP(B164,Charges!$C$40:$F$50, 4, 0), IF(AND(B164<>\"\", B164 >10), 100%, 0))","v":0},0,"",{"$f":"D164*H164+F164*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B164=1,0,IF(B164<>\"\",(M164+N164)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G164), 0.5*Term*aprem)*(1+Indexation*(B164-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B164, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B164<>\"\",B164<=Term),IF(C164<61,Charges!$C$31,W163*(1+(B164<>B163)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,R164+CR163-BB163),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,IF(C164=Input!$O$18,Input!$O$19,R164+CR163-Z164-BE163)),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,CI164+CJ164,AB164*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK164+CL164,( 1-(1-CW164)^(1/12))*(AC164))","v":{"$error":"#VALUE!"}},{"$f":"AC164*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM164+CN164,MAX(AC164-AG164,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",((Flat_Extra/1000)/12)*AQ164*AO164+Input!$H$34*V164*AP164,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B164<>\"\",IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B164<>\"\",B164<=Term-3),MIN(AU164,Charges!$H$11),0)","v":0},{"$f":"IF(C164=1,MIN(AV164,AW164),IF(AV164=0,0,MIN(AW164-AY163,IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$I$100,5)/Mode,0))))*(B164<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",IF(BH164>0,IF(AH165<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,MIN(IF(MOD(C164,12)=0,VLOOKUP(B164,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM164,AH164),AH164-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C164<60,0,IF(MOD(C164,12)=0,(BC164<60)*SUM(INDIRECT($BF$7&(C164+11)&\":\"&$BF$7&C163))+(BC164>=60)*SUMPRODUCT($BD$12:BD164,$BE$12:$BE164),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,IF(MOD(C164,12)=0,VLOOKUP(B164,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B164<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B164<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B164<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B164<=Charges!$C$88),0)","v":0},{"$f":"IF(B164<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B164<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW164*BY164*Input!$H$35+BX164*BZ164*Input!$H$36","v":0},0,{"$f":"CB164*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F164*Charges!$F$51+CM163+IF(MOD(C164-1,12)=0,CN163,0)-BE163,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C164-1,12)=0,H164*D164,CN163),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG164-(B164>PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH164-(B164<=PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"CI164*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ164-CL164-(B164<=PPT)*AF164*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C164=\"\",MOD(C164-1,12)=0,B164>PPT),0%,100%/12+CO163),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B164>PPT),0%,100%-CO164)","v":0},{"$f":"IF(B164>=Charges!$B$68,IF(MOD(C164,12)=0,(Loyalty_Bonus+Charges!$C$69*(B164-11))*AH164,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B165<>\"\", B165<=10),VLOOKUP(B165,Charges!$C$40:$F$50, 4, 0), IF(AND(B165<>\"\", B165 >10), 100%, 0))","v":0},0,"",{"$f":"D165*H165+F165*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B165=1,0,IF(B165<>\"\",(M165+N165)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G165), 0.5*Term*aprem)*(1+Indexation*(B165-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B165, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B165<>\"\",B165<=Term),IF(C165<61,Charges!$C$31,W164*(1+(B165<>B164)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,R165+CR164-BB164),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,IF(C165=Input!$O$18,Input!$O$19,R165+CR164-Z165-BE164)),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,CI165+CJ165,AB165*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK165+CL165,( 1-(1-CW165)^(1/12))*(AC165))","v":{"$error":"#VALUE!"}},{"$f":"AC165*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM165+CN165,MAX(AC165-AG165,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",((Flat_Extra/1000)/12)*AQ165*AO165+Input!$H$34*V165*AP165,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B165<>\"\",IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B165<>\"\",B165<=Term-3),MIN(AU165,Charges!$H$11),0)","v":0},{"$f":"IF(C165=1,MIN(AV165,AW165),IF(AV165=0,0,MIN(AW165-AY164,IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$I$100,5)/Mode,0))))*(B165<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",IF(BH165>0,IF(AH166<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,MIN(IF(MOD(C165,12)=0,VLOOKUP(B165,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM165,AH165),AH165-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C165<60,0,IF(MOD(C165,12)=0,(BC165<60)*SUM(INDIRECT($BF$7&(C165+11)&\":\"&$BF$7&C164))+(BC165>=60)*SUMPRODUCT($BD$12:BD165,$BE$12:$BE165),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,IF(MOD(C165,12)=0,VLOOKUP(B165,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B165<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B165<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B165<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B165<=Charges!$C$88),0)","v":0},{"$f":"IF(B165<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B165<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW165*BY165*Input!$H$35+BX165*BZ165*Input!$H$36","v":0},0,{"$f":"CB165*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F165*Charges!$F$51+CM164+IF(MOD(C165-1,12)=0,CN164,0)-BE164,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C165-1,12)=0,H165*D165,CN164),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG165-(B165>PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH165-(B165<=PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"CI165*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ165-CL165-(B165<=PPT)*AF165*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C165=\"\",MOD(C165-1,12)=0,B165>PPT),0%,100%/12+CO164),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B165>PPT),0%,100%-CO165)","v":0},{"$f":"IF(B165>=Charges!$B$68,IF(MOD(C165,12)=0,(Loyalty_Bonus+Charges!$C$69*(B165-11))*AH165,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B166<>\"\", B166<=10),VLOOKUP(B166,Charges!$C$40:$F$50, 4, 0), IF(AND(B166<>\"\", B166 >10), 100%, 0))","v":0},0,"",{"$f":"D166*H166+F166*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B166=1,0,IF(B166<>\"\",(M166+N166)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G166), 0.5*Term*aprem)*(1+Indexation*(B166-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B166, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B166<>\"\",B166<=Term),IF(C166<61,Charges!$C$31,W165*(1+(B166<>B165)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,R166+CR165-BB165),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,IF(C166=Input!$O$18,Input!$O$19,R166+CR165-Z166-BE165)),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,CI166+CJ166,AB166*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK166+CL166,( 1-(1-CW166)^(1/12))*(AC166))","v":{"$error":"#VALUE!"}},{"$f":"AC166*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM166+CN166,MAX(AC166-AG166,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",((Flat_Extra/1000)/12)*AQ166*AO166+Input!$H$34*V166*AP166,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B166<>\"\",IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B166<>\"\",B166<=Term-3),MIN(AU166,Charges!$H$11),0)","v":0},{"$f":"IF(C166=1,MIN(AV166,AW166),IF(AV166=0,0,MIN(AW166-AY165,IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$I$100,5)/Mode,0))))*(B166<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",IF(BH166>0,IF(AH167<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,MIN(IF(MOD(C166,12)=0,VLOOKUP(B166,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM166,AH166),AH166-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C166<60,0,IF(MOD(C166,12)=0,(BC166<60)*SUM(INDIRECT($BF$7&(C166+11)&\":\"&$BF$7&C165))+(BC166>=60)*SUMPRODUCT($BD$12:BD166,$BE$12:$BE166),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,IF(MOD(C166,12)=0,VLOOKUP(B166,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B166<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B166<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B166<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B166<=Charges!$C$88),0)","v":0},{"$f":"IF(B166<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B166<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW166*BY166*Input!$H$35+BX166*BZ166*Input!$H$36","v":0},0,{"$f":"CB166*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F166*Charges!$F$51+CM165+IF(MOD(C166-1,12)=0,CN165,0)-BE165,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C166-1,12)=0,H166*D166,CN165),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG166-(B166>PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH166-(B166<=PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"CI166*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ166-CL166-(B166<=PPT)*AF166*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C166=\"\",MOD(C166-1,12)=0,B166>PPT),0%,100%/12+CO165),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B166>PPT),0%,100%-CO166)","v":0},{"$f":"IF(B166>=Charges!$B$68,IF(MOD(C166,12)=0,(Loyalty_Bonus+Charges!$C$69*(B166-11))*AH166,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B167<>\"\", B167<=10),VLOOKUP(B167,Charges!$C$40:$F$50, 4, 0), IF(AND(B167<>\"\", B167 >10), 100%, 0))","v":0},0,"",{"$f":"D167*H167+F167*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B167=1,0,IF(B167<>\"\",(M167+N167)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G167), 0.5*Term*aprem)*(1+Indexation*(B167-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B167, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B167<>\"\",B167<=Term),IF(C167<61,Charges!$C$31,W166*(1+(B167<>B166)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,R167+CR166-BB166),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,IF(C167=Input!$O$18,Input!$O$19,R167+CR166-Z167-BE166)),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,CI167+CJ167,AB167*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK167+CL167,( 1-(1-CW167)^(1/12))*(AC167))","v":{"$error":"#VALUE!"}},{"$f":"AC167*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM167+CN167,MAX(AC167-AG167,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",((Flat_Extra/1000)/12)*AQ167*AO167+Input!$H$34*V167*AP167,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B167<>\"\",IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B167<>\"\",B167<=Term-3),MIN(AU167,Charges!$H$11),0)","v":0},{"$f":"IF(C167=1,MIN(AV167,AW167),IF(AV167=0,0,MIN(AW167-AY166,IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$I$100,5)/Mode,0))))*(B167<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",IF(BH167>0,IF(AH168<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,MIN(IF(MOD(C167,12)=0,VLOOKUP(B167,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM167,AH167),AH167-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C167<60,0,IF(MOD(C167,12)=0,(BC167<60)*SUM(INDIRECT($BF$7&(C167+11)&\":\"&$BF$7&C166))+(BC167>=60)*SUMPRODUCT($BD$12:BD167,$BE$12:$BE167),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,IF(MOD(C167,12)=0,VLOOKUP(B167,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B167<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B167<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B167<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B167<=Charges!$C$88),0)","v":0},{"$f":"IF(B167<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B167<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW167*BY167*Input!$H$35+BX167*BZ167*Input!$H$36","v":0},0,{"$f":"CB167*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F167*Charges!$F$51+CM166+IF(MOD(C167-1,12)=0,CN166,0)-BE166,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C167-1,12)=0,H167*D167,CN166),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG167-(B167>PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH167-(B167<=PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"CI167*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ167-CL167-(B167<=PPT)*AF167*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C167=\"\",MOD(C167-1,12)=0,B167>PPT),0%,100%/12+CO166),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B167>PPT),0%,100%-CO167)","v":0},{"$f":"IF(B167>=Charges!$B$68,IF(MOD(C167,12)=0,(Loyalty_Bonus+Charges!$C$69*(B167-11))*AH167,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B168<>\"\", B168<=10),VLOOKUP(B168,Charges!$C$40:$F$50, 4, 0), IF(AND(B168<>\"\", B168 >10), 100%, 0))","v":0},0,"",{"$f":"D168*H168+F168*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B168=1,0,IF(B168<>\"\",(M168+N168)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G168), 0.5*Term*aprem)*(1+Indexation*(B168-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B168, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B168<>\"\",B168<=Term),IF(C168<61,Charges!$C$31,W167*(1+(B168<>B167)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,R168+CR167-BB167),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,IF(C168=Input!$O$18,Input!$O$19,R168+CR167-Z168-BE167)),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,CI168+CJ168,AB168*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK168+CL168,( 1-(1-CW168)^(1/12))*(AC168))","v":{"$error":"#VALUE!"}},{"$f":"AC168*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM168+CN168,MAX(AC168-AG168,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",((Flat_Extra/1000)/12)*AQ168*AO168+Input!$H$34*V168*AP168,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B168<>\"\",IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B168<>\"\",B168<=Term-3),MIN(AU168,Charges!$H$11),0)","v":0},{"$f":"IF(C168=1,MIN(AV168,AW168),IF(AV168=0,0,MIN(AW168-AY167,IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$I$100,5)/Mode,0))))*(B168<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",IF(BH168>0,IF(AH169<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,MIN(IF(MOD(C168,12)=0,VLOOKUP(B168,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM168,AH168),AH168-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C168<60,0,IF(MOD(C168,12)=0,(BC168<60)*SUM(INDIRECT($BF$7&(C168+11)&\":\"&$BF$7&C167))+(BC168>=60)*SUMPRODUCT($BD$12:BD168,$BE$12:$BE168),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,IF(MOD(C168,12)=0,VLOOKUP(B168,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B168<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B168<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B168<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B168<=Charges!$C$88),0)","v":0},{"$f":"IF(B168<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B168<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW168*BY168*Input!$H$35+BX168*BZ168*Input!$H$36","v":0},0,{"$f":"CB168*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F168*Charges!$F$51+CM167+IF(MOD(C168-1,12)=0,CN167,0)-BE167,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C168-1,12)=0,H168*D168,CN167),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG168-(B168>PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH168-(B168<=PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"CI168*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ168-CL168-(B168<=PPT)*AF168*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C168=\"\",MOD(C168-1,12)=0,B168>PPT),0%,100%/12+CO167),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B168>PPT),0%,100%-CO168)","v":0},{"$f":"IF(B168>=Charges!$B$68,IF(MOD(C168,12)=0,(Loyalty_Bonus+Charges!$C$69*(B168-11))*AH168,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B169<>\"\", B169<=10),VLOOKUP(B169,Charges!$C$40:$F$50, 4, 0), IF(AND(B169<>\"\", B169 >10), 100%, 0))","v":0},0,"",{"$f":"D169*H169+F169*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B169=1,0,IF(B169<>\"\",(M169+N169)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G169), 0.5*Term*aprem)*(1+Indexation*(B169-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B169, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B169<>\"\",B169<=Term),IF(C169<61,Charges!$C$31,W168*(1+(B169<>B168)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,R169+CR168-BB168),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,IF(C169=Input!$O$18,Input!$O$19,R169+CR168-Z169-BE168)),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,CI169+CJ169,AB169*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK169+CL169,( 1-(1-CW169)^(1/12))*(AC169))","v":{"$error":"#VALUE!"}},{"$f":"AC169*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM169+CN169,MAX(AC169-AG169,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",((Flat_Extra/1000)/12)*AQ169*AO169+Input!$H$34*V169*AP169,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B169<>\"\",IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B169<>\"\",B169<=Term-3),MIN(AU169,Charges!$H$11),0)","v":0},{"$f":"IF(C169=1,MIN(AV169,AW169),IF(AV169=0,0,MIN(AW169-AY168,IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$I$100,5)/Mode,0))))*(B169<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",IF(BH169>0,IF(AH170<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,MIN(IF(MOD(C169,12)=0,VLOOKUP(B169,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM169,AH169),AH169-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C169<60,0,IF(MOD(C169,12)=0,(BC169<60)*SUM(INDIRECT($BF$7&(C169+11)&\":\"&$BF$7&C168))+(BC169>=60)*SUMPRODUCT($BD$12:BD169,$BE$12:$BE169),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,IF(MOD(C169,12)=0,VLOOKUP(B169,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B169<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B169<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B169<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B169<=Charges!$C$88),0)","v":0},{"$f":"IF(B169<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B169<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW169*BY169*Input!$H$35+BX169*BZ169*Input!$H$36","v":0},0,{"$f":"CB169*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F169*Charges!$F$51+CM168+IF(MOD(C169-1,12)=0,CN168,0)-BE168,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C169-1,12)=0,H169*D169,CN168),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG169-(B169>PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH169-(B169<=PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"CI169*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ169-CL169-(B169<=PPT)*AF169*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C169=\"\",MOD(C169-1,12)=0,B169>PPT),0%,100%/12+CO168),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B169>PPT),0%,100%-CO169)","v":0},{"$f":"IF(B169>=Charges!$B$68,IF(MOD(C169,12)=0,(Loyalty_Bonus+Charges!$C$69*(B169-11))*AH169,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B170<>\"\", B170<=10),VLOOKUP(B170,Charges!$C$40:$F$50, 4, 0), IF(AND(B170<>\"\", B170 >10), 100%, 0))","v":0},0,"",{"$f":"D170*H170+F170*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B170=1,0,IF(B170<>\"\",(M170+N170)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G170), 0.5*Term*aprem)*(1+Indexation*(B170-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B170, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B170<>\"\",B170<=Term),IF(C170<61,Charges!$C$31,W169*(1+(B170<>B169)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,R170+CR169-BB169),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,IF(C170=Input!$O$18,Input!$O$19,R170+CR169-Z170-BE169)),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,CI170+CJ170,AB170*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK170+CL170,( 1-(1-CW170)^(1/12))*(AC170))","v":{"$error":"#VALUE!"}},{"$f":"AC170*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM170+CN170,MAX(AC170-AG170,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",((Flat_Extra/1000)/12)*AQ170*AO170+Input!$H$34*V170*AP170,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B170<>\"\",IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B170<>\"\",B170<=Term-3),MIN(AU170,Charges!$H$11),0)","v":0},{"$f":"IF(C170=1,MIN(AV170,AW170),IF(AV170=0,0,MIN(AW170-AY169,IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$I$100,5)/Mode,0))))*(B170<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",IF(BH170>0,IF(AH171<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,MIN(IF(MOD(C170,12)=0,VLOOKUP(B170,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM170,AH170),AH170-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C170<60,0,IF(MOD(C170,12)=0,(BC170<60)*SUM(INDIRECT($BF$7&(C170+11)&\":\"&$BF$7&C169))+(BC170>=60)*SUMPRODUCT($BD$12:BD170,$BE$12:$BE170),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,IF(MOD(C170,12)=0,VLOOKUP(B170,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B170<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B170<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B170<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B170<=Charges!$C$88),0)","v":0},{"$f":"IF(B170<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B170<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW170*BY170*Input!$H$35+BX170*BZ170*Input!$H$36","v":0},0,{"$f":"CB170*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F170*Charges!$F$51+CM169+IF(MOD(C170-1,12)=0,CN169,0)-BE169,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C170-1,12)=0,H170*D170,CN169),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG170-(B170>PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH170-(B170<=PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"CI170*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ170-CL170-(B170<=PPT)*AF170*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C170=\"\",MOD(C170-1,12)=0,B170>PPT),0%,100%/12+CO169),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B170>PPT),0%,100%-CO170)","v":0},{"$f":"IF(B170>=Charges!$B$68,IF(MOD(C170,12)=0,(Loyalty_Bonus+Charges!$C$69*(B170-11))*AH170,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B171<>\"\", B171<=10),VLOOKUP(B171,Charges!$C$40:$F$50, 4, 0), IF(AND(B171<>\"\", B171 >10), 100%, 0))","v":0},0,"",{"$f":"D171*H171+F171*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B171=1,0,IF(B171<>\"\",(M171+N171)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G171), 0.5*Term*aprem)*(1+Indexation*(B171-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B171, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B171<>\"\",B171<=Term),IF(C171<61,Charges!$C$31,W170*(1+(B171<>B170)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,R171+CR170-BB170),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,IF(C171=Input!$O$18,Input!$O$19,R171+CR170-Z171-BE170)),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,CI171+CJ171,AB171*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK171+CL171,( 1-(1-CW171)^(1/12))*(AC171))","v":{"$error":"#VALUE!"}},{"$f":"AC171*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM171+CN171,MAX(AC171-AG171,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",((Flat_Extra/1000)/12)*AQ171*AO171+Input!$H$34*V171*AP171,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B171<>\"\",IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B171<>\"\",B171<=Term-3),MIN(AU171,Charges!$H$11),0)","v":0},{"$f":"IF(C171=1,MIN(AV171,AW171),IF(AV171=0,0,MIN(AW171-AY170,IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$I$100,5)/Mode,0))))*(B171<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",IF(BH171>0,IF(AH172<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,MIN(IF(MOD(C171,12)=0,VLOOKUP(B171,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM171,AH171),AH171-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C171<60,0,IF(MOD(C171,12)=0,(BC171<60)*SUM(INDIRECT($BF$7&(C171+11)&\":\"&$BF$7&C170))+(BC171>=60)*SUMPRODUCT($BD$12:BD171,$BE$12:$BE171),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,IF(MOD(C171,12)=0,VLOOKUP(B171,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B171<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B171<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B171<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B171<=Charges!$C$88),0)","v":0},{"$f":"IF(B171<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B171<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW171*BY171*Input!$H$35+BX171*BZ171*Input!$H$36","v":0},0,{"$f":"CB171*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F171*Charges!$F$51+CM170+IF(MOD(C171-1,12)=0,CN170,0)-BE170,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C171-1,12)=0,H171*D171,CN170),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG171-(B171>PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH171-(B171<=PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"CI171*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ171-CL171-(B171<=PPT)*AF171*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C171=\"\",MOD(C171-1,12)=0,B171>PPT),0%,100%/12+CO170),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B171>PPT),0%,100%-CO171)","v":0},{"$f":"IF(B171>=Charges!$B$68,IF(MOD(C171,12)=0,(Loyalty_Bonus+Charges!$C$69*(B171-11))*AH171,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B172<>\"\", B172<=10),VLOOKUP(B172,Charges!$C$40:$F$50, 4, 0), IF(AND(B172<>\"\", B172 >10), 100%, 0))","v":0},0,"",{"$f":"D172*H172+F172*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B172=1,0,IF(B172<>\"\",(M172+N172)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G172), 0.5*Term*aprem)*(1+Indexation*(B172-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B172, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B172<>\"\",B172<=Term),IF(C172<61,Charges!$C$31,W171*(1+(B172<>B171)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,R172+CR171-BB171),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,IF(C172=Input!$O$18,Input!$O$19,R172+CR171-Z172-BE171)),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,CI172+CJ172,AB172*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK172+CL172,( 1-(1-CW172)^(1/12))*(AC172))","v":{"$error":"#VALUE!"}},{"$f":"AC172*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM172+CN172,MAX(AC172-AG172,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",((Flat_Extra/1000)/12)*AQ172*AO172+Input!$H$34*V172*AP172,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B172<>\"\",IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B172<>\"\",B172<=Term-3),MIN(AU172,Charges!$H$11),0)","v":0},{"$f":"IF(C172=1,MIN(AV172,AW172),IF(AV172=0,0,MIN(AW172-AY171,IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$I$100,5)/Mode,0))))*(B172<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",IF(BH172>0,IF(AH173<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,MIN(IF(MOD(C172,12)=0,VLOOKUP(B172,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM172,AH172),AH172-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C172<60,0,IF(MOD(C172,12)=0,(BC172<60)*SUM(INDIRECT($BF$7&(C172+11)&\":\"&$BF$7&C171))+(BC172>=60)*SUMPRODUCT($BD$12:BD172,$BE$12:$BE172),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,IF(MOD(C172,12)=0,VLOOKUP(B172,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B172<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B172<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B172<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B172<=Charges!$C$88),0)","v":0},{"$f":"IF(B172<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B172<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW172*BY172*Input!$H$35+BX172*BZ172*Input!$H$36","v":0},0,{"$f":"CB172*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F172*Charges!$F$51+CM171+IF(MOD(C172-1,12)=0,CN171,0)-BE171,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C172-1,12)=0,H172*D172,CN171),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG172-(B172>PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH172-(B172<=PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"CI172*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ172-CL172-(B172<=PPT)*AF172*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C172=\"\",MOD(C172-1,12)=0,B172>PPT),0%,100%/12+CO171),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B172>PPT),0%,100%-CO172)","v":0},{"$f":"IF(B172>=Charges!$B$68,IF(MOD(C172,12)=0,(Loyalty_Bonus+Charges!$C$69*(B172-11))*AH172,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B173<>\"\", B173<=10),VLOOKUP(B173,Charges!$C$40:$F$50, 4, 0), IF(AND(B173<>\"\", B173 >10), 100%, 0))","v":0},0,"",{"$f":"D173*H173+F173*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B173=1,0,IF(B173<>\"\",(M173+N173)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G173), 0.5*Term*aprem)*(1+Indexation*(B173-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B173, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B173<>\"\",B173<=Term),IF(C173<61,Charges!$C$31,W172*(1+(B173<>B172)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,R173+CR172-BB172),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,IF(C173=Input!$O$18,Input!$O$19,R173+CR172-Z173-BE172)),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,CI173+CJ173,AB173*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK173+CL173,( 1-(1-CW173)^(1/12))*(AC173))","v":{"$error":"#VALUE!"}},{"$f":"AC173*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM173+CN173,MAX(AC173-AG173,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",((Flat_Extra/1000)/12)*AQ173*AO173+Input!$H$34*V173*AP173,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B173<>\"\",IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B173<>\"\",B173<=Term-3),MIN(AU173,Charges!$H$11),0)","v":0},{"$f":"IF(C173=1,MIN(AV173,AW173),IF(AV173=0,0,MIN(AW173-AY172,IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$I$100,5)/Mode,0))))*(B173<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",IF(BH173>0,IF(AH174<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,MIN(IF(MOD(C173,12)=0,VLOOKUP(B173,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM173,AH173),AH173-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C173<60,0,IF(MOD(C173,12)=0,(BC173<60)*SUM(INDIRECT($BF$7&(C173+11)&\":\"&$BF$7&C172))+(BC173>=60)*SUMPRODUCT($BD$12:BD173,$BE$12:$BE173),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,IF(MOD(C173,12)=0,VLOOKUP(B173,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B173<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B173<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B173<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B173<=Charges!$C$88),0)","v":0},{"$f":"IF(B173<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B173<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW173*BY173*Input!$H$35+BX173*BZ173*Input!$H$36","v":0},0,{"$f":"CB173*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F173*Charges!$F$51+CM172+IF(MOD(C173-1,12)=0,CN172,0)-BE172,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C173-1,12)=0,H173*D173,CN172),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG173-(B173>PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH173-(B173<=PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"CI173*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ173-CL173-(B173<=PPT)*AF173*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C173=\"\",MOD(C173-1,12)=0,B173>PPT),0%,100%/12+CO172),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B173>PPT),0%,100%-CO173)","v":0},{"$f":"IF(B173>=Charges!$B$68,IF(MOD(C173,12)=0,(Loyalty_Bonus+Charges!$C$69*(B173-11))*AH173,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B174<>\"\", B174<=10),VLOOKUP(B174,Charges!$C$40:$F$50, 4, 0), IF(AND(B174<>\"\", B174 >10), 100%, 0))","v":0},0,"",{"$f":"D174*H174+F174*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B174=1,0,IF(B174<>\"\",(M174+N174)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G174), 0.5*Term*aprem)*(1+Indexation*(B174-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B174, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B174<>\"\",B174<=Term),IF(C174<61,Charges!$C$31,W173*(1+(B174<>B173)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,R174+CR173-BB173),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,IF(C174=Input!$O$18,Input!$O$19,R174+CR173-Z174-BE173)),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,CI174+CJ174,AB174*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK174+CL174,( 1-(1-CW174)^(1/12))*(AC174))","v":{"$error":"#VALUE!"}},{"$f":"AC174*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM174+CN174,MAX(AC174-AG174,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",((Flat_Extra/1000)/12)*AQ174*AO174+Input!$H$34*V174*AP174,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B174<>\"\",IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B174<>\"\",B174<=Term-3),MIN(AU174,Charges!$H$11),0)","v":0},{"$f":"IF(C174=1,MIN(AV174,AW174),IF(AV174=0,0,MIN(AW174-AY173,IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$I$100,5)/Mode,0))))*(B174<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",IF(BH174>0,IF(AH175<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,MIN(IF(MOD(C174,12)=0,VLOOKUP(B174,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM174,AH174),AH174-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C174<60,0,IF(MOD(C174,12)=0,(BC174<60)*SUM(INDIRECT($BF$7&(C174+11)&\":\"&$BF$7&C173))+(BC174>=60)*SUMPRODUCT($BD$12:BD174,$BE$12:$BE174),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,IF(MOD(C174,12)=0,VLOOKUP(B174,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B174<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B174<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B174<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B174<=Charges!$C$88),0)","v":0},{"$f":"IF(B174<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B174<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW174*BY174*Input!$H$35+BX174*BZ174*Input!$H$36","v":0},0,{"$f":"CB174*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F174*Charges!$F$51+CM173+IF(MOD(C174-1,12)=0,CN173,0)-BE173,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C174-1,12)=0,H174*D174,CN173),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG174-(B174>PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH174-(B174<=PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"CI174*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ174-CL174-(B174<=PPT)*AF174*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C174=\"\",MOD(C174-1,12)=0,B174>PPT),0%,100%/12+CO173),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B174>PPT),0%,100%-CO174)","v":0},{"$f":"IF(B174>=Charges!$B$68,IF(MOD(C174,12)=0,(Loyalty_Bonus+Charges!$C$69*(B174-11))*AH174,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B175<>\"\", B175<=10),VLOOKUP(B175,Charges!$C$40:$F$50, 4, 0), IF(AND(B175<>\"\", B175 >10), 100%, 0))","v":0},0,"",{"$f":"D175*H175+F175*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B175=1,0,IF(B175<>\"\",(M175+N175)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G175), 0.5*Term*aprem)*(1+Indexation*(B175-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B175, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B175<>\"\",B175<=Term),IF(C175<61,Charges!$C$31,W174*(1+(B175<>B174)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,R175+CR174-BB174),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,IF(C175=Input!$O$18,Input!$O$19,R175+CR174-Z175-BE174)),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,CI175+CJ175,AB175*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK175+CL175,( 1-(1-CW175)^(1/12))*(AC175))","v":{"$error":"#VALUE!"}},{"$f":"AC175*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM175+CN175,MAX(AC175-AG175,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",((Flat_Extra/1000)/12)*AQ175*AO175+Input!$H$34*V175*AP175,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B175<>\"\",IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B175<>\"\",B175<=Term-3),MIN(AU175,Charges!$H$11),0)","v":0},{"$f":"IF(C175=1,MIN(AV175,AW175),IF(AV175=0,0,MIN(AW175-AY174,IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$I$100,5)/Mode,0))))*(B175<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",IF(BH175>0,IF(AH176<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,MIN(IF(MOD(C175,12)=0,VLOOKUP(B175,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM175,AH175),AH175-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C175<60,0,IF(MOD(C175,12)=0,(BC175<60)*SUM(INDIRECT($BF$7&(C175+11)&\":\"&$BF$7&C174))+(BC175>=60)*SUMPRODUCT($BD$12:BD175,$BE$12:$BE175),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,IF(MOD(C175,12)=0,VLOOKUP(B175,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B175<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B175<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B175<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B175<=Charges!$C$88),0)","v":0},{"$f":"IF(B175<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B175<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW175*BY175*Input!$H$35+BX175*BZ175*Input!$H$36","v":0},0,{"$f":"CB175*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F175*Charges!$F$51+CM174+IF(MOD(C175-1,12)=0,CN174,0)-BE174,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C175-1,12)=0,H175*D175,CN174),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG175-(B175>PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH175-(B175<=PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"CI175*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ175-CL175-(B175<=PPT)*AF175*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C175=\"\",MOD(C175-1,12)=0,B175>PPT),0%,100%/12+CO174),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B175>PPT),0%,100%-CO175)","v":0},{"$f":"IF(B175>=Charges!$B$68,IF(MOD(C175,12)=0,(Loyalty_Bonus+Charges!$C$69*(B175-11))*AH175,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B176<>\"\", B176<=10),VLOOKUP(B176,Charges!$C$40:$F$50, 4, 0), IF(AND(B176<>\"\", B176 >10), 100%, 0))","v":0},0,"",{"$f":"D176*H176+F176*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B176=1,0,IF(B176<>\"\",(M176+N176)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G176), 0.5*Term*aprem)*(1+Indexation*(B176-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B176, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B176<>\"\",B176<=Term),IF(C176<61,Charges!$C$31,W175*(1+(B176<>B175)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,R176+CR175-BB175),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,IF(C176=Input!$O$18,Input!$O$19,R176+CR175-Z176-BE175)),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,CI176+CJ176,AB176*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK176+CL176,( 1-(1-CW176)^(1/12))*(AC176))","v":{"$error":"#VALUE!"}},{"$f":"AC176*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM176+CN176,MAX(AC176-AG176,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",((Flat_Extra/1000)/12)*AQ176*AO176+Input!$H$34*V176*AP176,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B176<>\"\",IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B176<>\"\",B176<=Term-3),MIN(AU176,Charges!$H$11),0)","v":0},{"$f":"IF(C176=1,MIN(AV176,AW176),IF(AV176=0,0,MIN(AW176-AY175,IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$I$100,5)/Mode,0))))*(B176<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",IF(BH176>0,IF(AH177<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,MIN(IF(MOD(C176,12)=0,VLOOKUP(B176,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM176,AH176),AH176-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C176<60,0,IF(MOD(C176,12)=0,(BC176<60)*SUM(INDIRECT($BF$7&(C176+11)&\":\"&$BF$7&C175))+(BC176>=60)*SUMPRODUCT($BD$12:BD176,$BE$12:$BE176),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,IF(MOD(C176,12)=0,VLOOKUP(B176,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B176<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B176<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B176<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B176<=Charges!$C$88),0)","v":0},{"$f":"IF(B176<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B176<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW176*BY176*Input!$H$35+BX176*BZ176*Input!$H$36","v":0},0,{"$f":"CB176*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F176*Charges!$F$51+CM175+IF(MOD(C176-1,12)=0,CN175,0)-BE175,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C176-1,12)=0,H176*D176,CN175),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG176-(B176>PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH176-(B176<=PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"CI176*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ176-CL176-(B176<=PPT)*AF176*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C176=\"\",MOD(C176-1,12)=0,B176>PPT),0%,100%/12+CO175),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B176>PPT),0%,100%-CO176)","v":0},{"$f":"IF(B176>=Charges!$B$68,IF(MOD(C176,12)=0,(Loyalty_Bonus+Charges!$C$69*(B176-11))*AH176,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B177<>\"\", B177<=10),VLOOKUP(B177,Charges!$C$40:$F$50, 4, 0), IF(AND(B177<>\"\", B177 >10), 100%, 0))","v":0},0,"",{"$f":"D177*H177+F177*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B177=1,0,IF(B177<>\"\",(M177+N177)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G177), 0.5*Term*aprem)*(1+Indexation*(B177-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B177, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B177<>\"\",B177<=Term),IF(C177<61,Charges!$C$31,W176*(1+(B177<>B176)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,R177+CR176-BB176),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,IF(C177=Input!$O$18,Input!$O$19,R177+CR176-Z177-BE176)),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,CI177+CJ177,AB177*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK177+CL177,( 1-(1-CW177)^(1/12))*(AC177))","v":{"$error":"#VALUE!"}},{"$f":"AC177*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM177+CN177,MAX(AC177-AG177,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",((Flat_Extra/1000)/12)*AQ177*AO177+Input!$H$34*V177*AP177,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B177<>\"\",IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B177<>\"\",B177<=Term-3),MIN(AU177,Charges!$H$11),0)","v":0},{"$f":"IF(C177=1,MIN(AV177,AW177),IF(AV177=0,0,MIN(AW177-AY176,IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$I$100,5)/Mode,0))))*(B177<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",IF(BH177>0,IF(AH178<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,MIN(IF(MOD(C177,12)=0,VLOOKUP(B177,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM177,AH177),AH177-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C177<60,0,IF(MOD(C177,12)=0,(BC177<60)*SUM(INDIRECT($BF$7&(C177+11)&\":\"&$BF$7&C176))+(BC177>=60)*SUMPRODUCT($BD$12:BD177,$BE$12:$BE177),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,IF(MOD(C177,12)=0,VLOOKUP(B177,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B177<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B177<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B177<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B177<=Charges!$C$88),0)","v":0},{"$f":"IF(B177<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B177<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW177*BY177*Input!$H$35+BX177*BZ177*Input!$H$36","v":0},0,{"$f":"CB177*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F177*Charges!$F$51+CM176+IF(MOD(C177-1,12)=0,CN176,0)-BE176,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C177-1,12)=0,H177*D177,CN176),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG177-(B177>PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH177-(B177<=PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"CI177*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ177-CL177-(B177<=PPT)*AF177*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C177=\"\",MOD(C177-1,12)=0,B177>PPT),0%,100%/12+CO176),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B177>PPT),0%,100%-CO177)","v":0},{"$f":"IF(B177>=Charges!$B$68,IF(MOD(C177,12)=0,(Loyalty_Bonus+Charges!$C$69*(B177-11))*AH177,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B178<>\"\", B178<=10),VLOOKUP(B178,Charges!$C$40:$F$50, 4, 0), IF(AND(B178<>\"\", B178 >10), 100%, 0))","v":0},0,"",{"$f":"D178*H178+F178*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B178=1,0,IF(B178<>\"\",(M178+N178)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G178), 0.5*Term*aprem)*(1+Indexation*(B178-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B178, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B178<>\"\",B178<=Term),IF(C178<61,Charges!$C$31,W177*(1+(B178<>B177)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,R178+CR177-BB177),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,IF(C178=Input!$O$18,Input!$O$19,R178+CR177-Z178-BE177)),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,CI178+CJ178,AB178*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK178+CL178,( 1-(1-CW178)^(1/12))*(AC178))","v":{"$error":"#VALUE!"}},{"$f":"AC178*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM178+CN178,MAX(AC178-AG178,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",((Flat_Extra/1000)/12)*AQ178*AO178+Input!$H$34*V178*AP178,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B178<>\"\",IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B178<>\"\",B178<=Term-3),MIN(AU178,Charges!$H$11),0)","v":0},{"$f":"IF(C178=1,MIN(AV178,AW178),IF(AV178=0,0,MIN(AW178-AY177,IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$I$100,5)/Mode,0))))*(B178<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",IF(BH178>0,IF(AH179<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,MIN(IF(MOD(C178,12)=0,VLOOKUP(B178,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM178,AH178),AH178-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C178<60,0,IF(MOD(C178,12)=0,(BC178<60)*SUM(INDIRECT($BF$7&(C178+11)&\":\"&$BF$7&C177))+(BC178>=60)*SUMPRODUCT($BD$12:BD178,$BE$12:$BE178),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,IF(MOD(C178,12)=0,VLOOKUP(B178,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B178<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B178<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B178<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B178<=Charges!$C$88),0)","v":0},{"$f":"IF(B178<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B178<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW178*BY178*Input!$H$35+BX178*BZ178*Input!$H$36","v":0},0,{"$f":"CB178*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F178*Charges!$F$51+CM177+IF(MOD(C178-1,12)=0,CN177,0)-BE177,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C178-1,12)=0,H178*D178,CN177),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG178-(B178>PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH178-(B178<=PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"CI178*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ178-CL178-(B178<=PPT)*AF178*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C178=\"\",MOD(C178-1,12)=0,B178>PPT),0%,100%/12+CO177),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B178>PPT),0%,100%-CO178)","v":0},{"$f":"IF(B178>=Charges!$B$68,IF(MOD(C178,12)=0,(Loyalty_Bonus+Charges!$C$69*(B178-11))*AH178,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B179<>\"\", B179<=10),VLOOKUP(B179,Charges!$C$40:$F$50, 4, 0), IF(AND(B179<>\"\", B179 >10), 100%, 0))","v":0},0,"",{"$f":"D179*H179+F179*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B179=1,0,IF(B179<>\"\",(M179+N179)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G179), 0.5*Term*aprem)*(1+Indexation*(B179-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B179, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B179<>\"\",B179<=Term),IF(C179<61,Charges!$C$31,W178*(1+(B179<>B178)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,R179+CR178-BB178),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,IF(C179=Input!$O$18,Input!$O$19,R179+CR178-Z179-BE178)),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,CI179+CJ179,AB179*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK179+CL179,( 1-(1-CW179)^(1/12))*(AC179))","v":{"$error":"#VALUE!"}},{"$f":"AC179*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM179+CN179,MAX(AC179-AG179,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",((Flat_Extra/1000)/12)*AQ179*AO179+Input!$H$34*V179*AP179,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B179<>\"\",IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B179<>\"\",B179<=Term-3),MIN(AU179,Charges!$H$11),0)","v":0},{"$f":"IF(C179=1,MIN(AV179,AW179),IF(AV179=0,0,MIN(AW179-AY178,IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$I$100,5)/Mode,0))))*(B179<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",IF(BH179>0,IF(AH180<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,MIN(IF(MOD(C179,12)=0,VLOOKUP(B179,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM179,AH179),AH179-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C179<60,0,IF(MOD(C179,12)=0,(BC179<60)*SUM(INDIRECT($BF$7&(C179+11)&\":\"&$BF$7&C178))+(BC179>=60)*SUMPRODUCT($BD$12:BD179,$BE$12:$BE179),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,IF(MOD(C179,12)=0,VLOOKUP(B179,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B179<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B179<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B179<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B179<=Charges!$C$88),0)","v":0},{"$f":"IF(B179<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B179<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW179*BY179*Input!$H$35+BX179*BZ179*Input!$H$36","v":0},0,{"$f":"CB179*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F179*Charges!$F$51+CM178+IF(MOD(C179-1,12)=0,CN178,0)-BE178,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C179-1,12)=0,H179*D179,CN178),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG179-(B179>PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH179-(B179<=PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"CI179*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ179-CL179-(B179<=PPT)*AF179*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C179=\"\",MOD(C179-1,12)=0,B179>PPT),0%,100%/12+CO178),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B179>PPT),0%,100%-CO179)","v":0},{"$f":"IF(B179>=Charges!$B$68,IF(MOD(C179,12)=0,(Loyalty_Bonus+Charges!$C$69*(B179-11))*AH179,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B180<>\"\", B180<=10),VLOOKUP(B180,Charges!$C$40:$F$50, 4, 0), IF(AND(B180<>\"\", B180 >10), 100%, 0))","v":0},0,"",{"$f":"D180*H180+F180*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B180=1,0,IF(B180<>\"\",(M180+N180)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G180), 0.5*Term*aprem)*(1+Indexation*(B180-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B180, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B180<>\"\",B180<=Term),IF(C180<61,Charges!$C$31,W179*(1+(B180<>B179)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,R180+CR179-BB179),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,IF(C180=Input!$O$18,Input!$O$19,R180+CR179-Z180-BE179)),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,CI180+CJ180,AB180*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK180+CL180,( 1-(1-CW180)^(1/12))*(AC180))","v":{"$error":"#VALUE!"}},{"$f":"AC180*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM180+CN180,MAX(AC180-AG180,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",((Flat_Extra/1000)/12)*AQ180*AO180+Input!$H$34*V180*AP180,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B180<>\"\",IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B180<>\"\",B180<=Term-3),MIN(AU180,Charges!$H$11),0)","v":0},{"$f":"IF(C180=1,MIN(AV180,AW180),IF(AV180=0,0,MIN(AW180-AY179,IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$I$100,5)/Mode,0))))*(B180<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",IF(BH180>0,IF(AH181<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,MIN(IF(MOD(C180,12)=0,VLOOKUP(B180,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM180,AH180),AH180-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C180<60,0,IF(MOD(C180,12)=0,(BC180<60)*SUM(INDIRECT($BF$7&(C180+11)&\":\"&$BF$7&C179))+(BC180>=60)*SUMPRODUCT($BD$12:BD180,$BE$12:$BE180),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,IF(MOD(C180,12)=0,VLOOKUP(B180,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B180<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B180<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B180<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B180<=Charges!$C$88),0)","v":0},{"$f":"IF(B180<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B180<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW180*BY180*Input!$H$35+BX180*BZ180*Input!$H$36","v":0},0,{"$f":"CB180*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F180*Charges!$F$51+CM179+IF(MOD(C180-1,12)=0,CN179,0)-BE179,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C180-1,12)=0,H180*D180,CN179),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG180-(B180>PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH180-(B180<=PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"CI180*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ180-CL180-(B180<=PPT)*AF180*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C180=\"\",MOD(C180-1,12)=0,B180>PPT),0%,100%/12+CO179),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B180>PPT),0%,100%-CO180)","v":0},{"$f":"IF(B180>=Charges!$B$68,IF(MOD(C180,12)=0,(Loyalty_Bonus+Charges!$C$69*(B180-11))*AH180,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B181<>\"\", B181<=10),VLOOKUP(B181,Charges!$C$40:$F$50, 4, 0), IF(AND(B181<>\"\", B181 >10), 100%, 0))","v":0},0,"",{"$f":"D181*H181+F181*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B181=1,0,IF(B181<>\"\",(M181+N181)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G181), 0.5*Term*aprem)*(1+Indexation*(B181-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B181, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B181<>\"\",B181<=Term),IF(C181<61,Charges!$C$31,W180*(1+(B181<>B180)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,R181+CR180-BB180),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,IF(C181=Input!$O$18,Input!$O$19,R181+CR180-Z181-BE180)),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,CI181+CJ181,AB181*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK181+CL181,( 1-(1-CW181)^(1/12))*(AC181))","v":{"$error":"#VALUE!"}},{"$f":"AC181*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM181+CN181,MAX(AC181-AG181,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",((Flat_Extra/1000)/12)*AQ181*AO181+Input!$H$34*V181*AP181,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B181<>\"\",IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B181<>\"\",B181<=Term-3),MIN(AU181,Charges!$H$11),0)","v":0},{"$f":"IF(C181=1,MIN(AV181,AW181),IF(AV181=0,0,MIN(AW181-AY180,IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$I$100,5)/Mode,0))))*(B181<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",IF(BH181>0,IF(AH182<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,MIN(IF(MOD(C181,12)=0,VLOOKUP(B181,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM181,AH181),AH181-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C181<60,0,IF(MOD(C181,12)=0,(BC181<60)*SUM(INDIRECT($BF$7&(C181+11)&\":\"&$BF$7&C180))+(BC181>=60)*SUMPRODUCT($BD$12:BD181,$BE$12:$BE181),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,IF(MOD(C181,12)=0,VLOOKUP(B181,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B181<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B181<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B181<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B181<=Charges!$C$88),0)","v":0},{"$f":"IF(B181<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B181<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW181*BY181*Input!$H$35+BX181*BZ181*Input!$H$36","v":0},0,{"$f":"CB181*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F181*Charges!$F$51+CM180+IF(MOD(C181-1,12)=0,CN180,0)-BE180,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C181-1,12)=0,H181*D181,CN180),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG181-(B181>PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH181-(B181<=PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"CI181*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ181-CL181-(B181<=PPT)*AF181*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C181=\"\",MOD(C181-1,12)=0,B181>PPT),0%,100%/12+CO180),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B181>PPT),0%,100%-CO181)","v":0},{"$f":"IF(B181>=Charges!$B$68,IF(MOD(C181,12)=0,(Loyalty_Bonus+Charges!$C$69*(B181-11))*AH181,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B182<>\"\", B182<=10),VLOOKUP(B182,Charges!$C$40:$F$50, 4, 0), IF(AND(B182<>\"\", B182 >10), 100%, 0))","v":0},0,"",{"$f":"D182*H182+F182*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B182=1,0,IF(B182<>\"\",(M182+N182)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G182), 0.5*Term*aprem)*(1+Indexation*(B182-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B182, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B182<>\"\",B182<=Term),IF(C182<61,Charges!$C$31,W181*(1+(B182<>B181)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,R182+CR181-BB181),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,IF(C182=Input!$O$18,Input!$O$19,R182+CR181-Z182-BE181)),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,CI182+CJ182,AB182*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK182+CL182,( 1-(1-CW182)^(1/12))*(AC182))","v":{"$error":"#VALUE!"}},{"$f":"AC182*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM182+CN182,MAX(AC182-AG182,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",((Flat_Extra/1000)/12)*AQ182*AO182+Input!$H$34*V182*AP182,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B182<>\"\",IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B182<>\"\",B182<=Term-3),MIN(AU182,Charges!$H$11),0)","v":0},{"$f":"IF(C182=1,MIN(AV182,AW182),IF(AV182=0,0,MIN(AW182-AY181,IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$I$100,5)/Mode,0))))*(B182<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",IF(BH182>0,IF(AH183<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,MIN(IF(MOD(C182,12)=0,VLOOKUP(B182,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM182,AH182),AH182-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C182<60,0,IF(MOD(C182,12)=0,(BC182<60)*SUM(INDIRECT($BF$7&(C182+11)&\":\"&$BF$7&C181))+(BC182>=60)*SUMPRODUCT($BD$12:BD182,$BE$12:$BE182),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,IF(MOD(C182,12)=0,VLOOKUP(B182,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B182<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B182<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B182<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B182<=Charges!$C$88),0)","v":0},{"$f":"IF(B182<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B182<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW182*BY182*Input!$H$35+BX182*BZ182*Input!$H$36","v":0},0,{"$f":"CB182*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F182*Charges!$F$51+CM181+IF(MOD(C182-1,12)=0,CN181,0)-BE181,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C182-1,12)=0,H182*D182,CN181),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG182-(B182>PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH182-(B182<=PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"CI182*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ182-CL182-(B182<=PPT)*AF182*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C182=\"\",MOD(C182-1,12)=0,B182>PPT),0%,100%/12+CO181),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B182>PPT),0%,100%-CO182)","v":0},{"$f":"IF(B182>=Charges!$B$68,IF(MOD(C182,12)=0,(Loyalty_Bonus+Charges!$C$69*(B182-11))*AH182,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B183<>\"\", B183<=10),VLOOKUP(B183,Charges!$C$40:$F$50, 4, 0), IF(AND(B183<>\"\", B183 >10), 100%, 0))","v":0},0,"",{"$f":"D183*H183+F183*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B183=1,0,IF(B183<>\"\",(M183+N183)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G183), 0.5*Term*aprem)*(1+Indexation*(B183-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B183, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B183<>\"\",B183<=Term),IF(C183<61,Charges!$C$31,W182*(1+(B183<>B182)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,R183+CR182-BB182),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,IF(C183=Input!$O$18,Input!$O$19,R183+CR182-Z183-BE182)),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,CI183+CJ183,AB183*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK183+CL183,( 1-(1-CW183)^(1/12))*(AC183))","v":{"$error":"#VALUE!"}},{"$f":"AC183*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM183+CN183,MAX(AC183-AG183,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",((Flat_Extra/1000)/12)*AQ183*AO183+Input!$H$34*V183*AP183,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B183<>\"\",IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B183<>\"\",B183<=Term-3),MIN(AU183,Charges!$H$11),0)","v":0},{"$f":"IF(C183=1,MIN(AV183,AW183),IF(AV183=0,0,MIN(AW183-AY182,IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$I$100,5)/Mode,0))))*(B183<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",IF(BH183>0,IF(AH184<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,MIN(IF(MOD(C183,12)=0,VLOOKUP(B183,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM183,AH183),AH183-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C183<60,0,IF(MOD(C183,12)=0,(BC183<60)*SUM(INDIRECT($BF$7&(C183+11)&\":\"&$BF$7&C182))+(BC183>=60)*SUMPRODUCT($BD$12:BD183,$BE$12:$BE183),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,IF(MOD(C183,12)=0,VLOOKUP(B183,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B183<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B183<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B183<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B183<=Charges!$C$88),0)","v":0},{"$f":"IF(B183<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B183<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW183*BY183*Input!$H$35+BX183*BZ183*Input!$H$36","v":0},0,{"$f":"CB183*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F183*Charges!$F$51+CM182+IF(MOD(C183-1,12)=0,CN182,0)-BE182,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C183-1,12)=0,H183*D183,CN182),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG183-(B183>PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH183-(B183<=PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"CI183*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ183-CL183-(B183<=PPT)*AF183*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C183=\"\",MOD(C183-1,12)=0,B183>PPT),0%,100%/12+CO182),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B183>PPT),0%,100%-CO183)","v":0},{"$f":"IF(B183>=Charges!$B$68,IF(MOD(C183,12)=0,(Loyalty_Bonus+Charges!$C$69*(B183-11))*AH183,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B184<>\"\", B184<=10),VLOOKUP(B184,Charges!$C$40:$F$50, 4, 0), IF(AND(B184<>\"\", B184 >10), 100%, 0))","v":0},0,"",{"$f":"D184*H184+F184*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B184=1,0,IF(B184<>\"\",(M184+N184)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G184), 0.5*Term*aprem)*(1+Indexation*(B184-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B184, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B184<>\"\",B184<=Term),IF(C184<61,Charges!$C$31,W183*(1+(B184<>B183)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,R184+CR183-BB183),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,IF(C184=Input!$O$18,Input!$O$19,R184+CR183-Z184-BE183)),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,CI184+CJ184,AB184*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK184+CL184,( 1-(1-CW184)^(1/12))*(AC184))","v":{"$error":"#VALUE!"}},{"$f":"AC184*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM184+CN184,MAX(AC184-AG184,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",((Flat_Extra/1000)/12)*AQ184*AO184+Input!$H$34*V184*AP184,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B184<>\"\",IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B184<>\"\",B184<=Term-3),MIN(AU184,Charges!$H$11),0)","v":0},{"$f":"IF(C184=1,MIN(AV184,AW184),IF(AV184=0,0,MIN(AW184-AY183,IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$I$100,5)/Mode,0))))*(B184<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",IF(BH184>0,IF(AH185<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,MIN(IF(MOD(C184,12)=0,VLOOKUP(B184,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM184,AH184),AH184-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C184<60,0,IF(MOD(C184,12)=0,(BC184<60)*SUM(INDIRECT($BF$7&(C184+11)&\":\"&$BF$7&C183))+(BC184>=60)*SUMPRODUCT($BD$12:BD184,$BE$12:$BE184),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,IF(MOD(C184,12)=0,VLOOKUP(B184,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B184<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B184<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B184<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B184<=Charges!$C$88),0)","v":0},{"$f":"IF(B184<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B184<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW184*BY184*Input!$H$35+BX184*BZ184*Input!$H$36","v":0},0,{"$f":"CB184*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F184*Charges!$F$51+CM183+IF(MOD(C184-1,12)=0,CN183,0)-BE183,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C184-1,12)=0,H184*D184,CN183),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG184-(B184>PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH184-(B184<=PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"CI184*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ184-CL184-(B184<=PPT)*AF184*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C184=\"\",MOD(C184-1,12)=0,B184>PPT),0%,100%/12+CO183),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B184>PPT),0%,100%-CO184)","v":0},{"$f":"IF(B184>=Charges!$B$68,IF(MOD(C184,12)=0,(Loyalty_Bonus+Charges!$C$69*(B184-11))*AH184,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B185<>\"\", B185<=10),VLOOKUP(B185,Charges!$C$40:$F$50, 4, 0), IF(AND(B185<>\"\", B185 >10), 100%, 0))","v":0},0,"",{"$f":"D185*H185+F185*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B185=1,0,IF(B185<>\"\",(M185+N185)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G185), 0.5*Term*aprem)*(1+Indexation*(B185-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B185, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B185<>\"\",B185<=Term),IF(C185<61,Charges!$C$31,W184*(1+(B185<>B184)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,R185+CR184-BB184),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,IF(C185=Input!$O$18,Input!$O$19,R185+CR184-Z185-BE184)),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,CI185+CJ185,AB185*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK185+CL185,( 1-(1-CW185)^(1/12))*(AC185))","v":{"$error":"#VALUE!"}},{"$f":"AC185*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM185+CN185,MAX(AC185-AG185,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",((Flat_Extra/1000)/12)*AQ185*AO185+Input!$H$34*V185*AP185,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B185<>\"\",IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B185<>\"\",B185<=Term-3),MIN(AU185,Charges!$H$11),0)","v":0},{"$f":"IF(C185=1,MIN(AV185,AW185),IF(AV185=0,0,MIN(AW185-AY184,IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$I$100,5)/Mode,0))))*(B185<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",IF(BH185>0,IF(AH186<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,MIN(IF(MOD(C185,12)=0,VLOOKUP(B185,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM185,AH185),AH185-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C185<60,0,IF(MOD(C185,12)=0,(BC185<60)*SUM(INDIRECT($BF$7&(C185+11)&\":\"&$BF$7&C184))+(BC185>=60)*SUMPRODUCT($BD$12:BD185,$BE$12:$BE185),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,IF(MOD(C185,12)=0,VLOOKUP(B185,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B185<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B185<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B185<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B185<=Charges!$C$88),0)","v":0},{"$f":"IF(B185<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B185<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW185*BY185*Input!$H$35+BX185*BZ185*Input!$H$36","v":0},0,{"$f":"CB185*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F185*Charges!$F$51+CM184+IF(MOD(C185-1,12)=0,CN184,0)-BE184,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C185-1,12)=0,H185*D185,CN184),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG185-(B185>PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH185-(B185<=PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"CI185*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ185-CL185-(B185<=PPT)*AF185*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C185=\"\",MOD(C185-1,12)=0,B185>PPT),0%,100%/12+CO184),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B185>PPT),0%,100%-CO185)","v":0},{"$f":"IF(B185>=Charges!$B$68,IF(MOD(C185,12)=0,(Loyalty_Bonus+Charges!$C$69*(B185-11))*AH185,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B186<>\"\", B186<=10),VLOOKUP(B186,Charges!$C$40:$F$50, 4, 0), IF(AND(B186<>\"\", B186 >10), 100%, 0))","v":0},0,"",{"$f":"D186*H186+F186*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B186=1,0,IF(B186<>\"\",(M186+N186)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G186), 0.5*Term*aprem)*(1+Indexation*(B186-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B186, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B186<>\"\",B186<=Term),IF(C186<61,Charges!$C$31,W185*(1+(B186<>B185)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,R186+CR185-BB185),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,IF(C186=Input!$O$18,Input!$O$19,R186+CR185-Z186-BE185)),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,CI186+CJ186,AB186*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK186+CL186,( 1-(1-CW186)^(1/12))*(AC186))","v":{"$error":"#VALUE!"}},{"$f":"AC186*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM186+CN186,MAX(AC186-AG186,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",((Flat_Extra/1000)/12)*AQ186*AO186+Input!$H$34*V186*AP186,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B186<>\"\",IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B186<>\"\",B186<=Term-3),MIN(AU186,Charges!$H$11),0)","v":0},{"$f":"IF(C186=1,MIN(AV186,AW186),IF(AV186=0,0,MIN(AW186-AY185,IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$I$100,5)/Mode,0))))*(B186<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",IF(BH186>0,IF(AH187<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,MIN(IF(MOD(C186,12)=0,VLOOKUP(B186,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM186,AH186),AH186-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C186<60,0,IF(MOD(C186,12)=0,(BC186<60)*SUM(INDIRECT($BF$7&(C186+11)&\":\"&$BF$7&C185))+(BC186>=60)*SUMPRODUCT($BD$12:BD186,$BE$12:$BE186),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,IF(MOD(C186,12)=0,VLOOKUP(B186,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B186<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B186<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B186<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B186<=Charges!$C$88),0)","v":0},{"$f":"IF(B186<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B186<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW186*BY186*Input!$H$35+BX186*BZ186*Input!$H$36","v":0},0,{"$f":"CB186*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F186*Charges!$F$51+CM185+IF(MOD(C186-1,12)=0,CN185,0)-BE185,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C186-1,12)=0,H186*D186,CN185),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG186-(B186>PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH186-(B186<=PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"CI186*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ186-CL186-(B186<=PPT)*AF186*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C186=\"\",MOD(C186-1,12)=0,B186>PPT),0%,100%/12+CO185),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B186>PPT),0%,100%-CO186)","v":0},{"$f":"IF(B186>=Charges!$B$68,IF(MOD(C186,12)=0,(Loyalty_Bonus+Charges!$C$69*(B186-11))*AH186,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B187<>\"\", B187<=10),VLOOKUP(B187,Charges!$C$40:$F$50, 4, 0), IF(AND(B187<>\"\", B187 >10), 100%, 0))","v":0},0,"",{"$f":"D187*H187+F187*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B187=1,0,IF(B187<>\"\",(M187+N187)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G187), 0.5*Term*aprem)*(1+Indexation*(B187-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B187, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B187<>\"\",B187<=Term),IF(C187<61,Charges!$C$31,W186*(1+(B187<>B186)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,R187+CR186-BB186),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,IF(C187=Input!$O$18,Input!$O$19,R187+CR186-Z187-BE186)),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,CI187+CJ187,AB187*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK187+CL187,( 1-(1-CW187)^(1/12))*(AC187))","v":{"$error":"#VALUE!"}},{"$f":"AC187*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM187+CN187,MAX(AC187-AG187,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",((Flat_Extra/1000)/12)*AQ187*AO187+Input!$H$34*V187*AP187,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B187<>\"\",IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B187<>\"\",B187<=Term-3),MIN(AU187,Charges!$H$11),0)","v":0},{"$f":"IF(C187=1,MIN(AV187,AW187),IF(AV187=0,0,MIN(AW187-AY186,IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$I$100,5)/Mode,0))))*(B187<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",IF(BH187>0,IF(AH188<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,MIN(IF(MOD(C187,12)=0,VLOOKUP(B187,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM187,AH187),AH187-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C187<60,0,IF(MOD(C187,12)=0,(BC187<60)*SUM(INDIRECT($BF$7&(C187+11)&\":\"&$BF$7&C186))+(BC187>=60)*SUMPRODUCT($BD$12:BD187,$BE$12:$BE187),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,IF(MOD(C187,12)=0,VLOOKUP(B187,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B187<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B187<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B187<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B187<=Charges!$C$88),0)","v":0},{"$f":"IF(B187<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B187<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW187*BY187*Input!$H$35+BX187*BZ187*Input!$H$36","v":0},0,{"$f":"CB187*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F187*Charges!$F$51+CM186+IF(MOD(C187-1,12)=0,CN186,0)-BE186,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C187-1,12)=0,H187*D187,CN186),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG187-(B187>PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH187-(B187<=PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"CI187*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ187-CL187-(B187<=PPT)*AF187*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C187=\"\",MOD(C187-1,12)=0,B187>PPT),0%,100%/12+CO186),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B187>PPT),0%,100%-CO187)","v":0},{"$f":"IF(B187>=Charges!$B$68,IF(MOD(C187,12)=0,(Loyalty_Bonus+Charges!$C$69*(B187-11))*AH187,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B188<>\"\", B188<=10),VLOOKUP(B188,Charges!$C$40:$F$50, 4, 0), IF(AND(B188<>\"\", B188 >10), 100%, 0))","v":0},0,"",{"$f":"D188*H188+F188*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B188=1,0,IF(B188<>\"\",(M188+N188)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G188), 0.5*Term*aprem)*(1+Indexation*(B188-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B188, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B188<>\"\",B188<=Term),IF(C188<61,Charges!$C$31,W187*(1+(B188<>B187)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,R188+CR187-BB187),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,IF(C188=Input!$O$18,Input!$O$19,R188+CR187-Z188-BE187)),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,CI188+CJ188,AB188*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK188+CL188,( 1-(1-CW188)^(1/12))*(AC188))","v":{"$error":"#VALUE!"}},{"$f":"AC188*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM188+CN188,MAX(AC188-AG188,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",((Flat_Extra/1000)/12)*AQ188*AO188+Input!$H$34*V188*AP188,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B188<>\"\",IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B188<>\"\",B188<=Term-3),MIN(AU188,Charges!$H$11),0)","v":0},{"$f":"IF(C188=1,MIN(AV188,AW188),IF(AV188=0,0,MIN(AW188-AY187,IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$I$100,5)/Mode,0))))*(B188<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",IF(BH188>0,IF(AH189<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,MIN(IF(MOD(C188,12)=0,VLOOKUP(B188,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM188,AH188),AH188-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C188<60,0,IF(MOD(C188,12)=0,(BC188<60)*SUM(INDIRECT($BF$7&(C188+11)&\":\"&$BF$7&C187))+(BC188>=60)*SUMPRODUCT($BD$12:BD188,$BE$12:$BE188),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,IF(MOD(C188,12)=0,VLOOKUP(B188,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B188<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B188<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B188<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B188<=Charges!$C$88),0)","v":0},{"$f":"IF(B188<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B188<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW188*BY188*Input!$H$35+BX188*BZ188*Input!$H$36","v":0},0,{"$f":"CB188*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F188*Charges!$F$51+CM187+IF(MOD(C188-1,12)=0,CN187,0)-BE187,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C188-1,12)=0,H188*D188,CN187),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG188-(B188>PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH188-(B188<=PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"CI188*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ188-CL188-(B188<=PPT)*AF188*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C188=\"\",MOD(C188-1,12)=0,B188>PPT),0%,100%/12+CO187),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B188>PPT),0%,100%-CO188)","v":0},{"$f":"IF(B188>=Charges!$B$68,IF(MOD(C188,12)=0,(Loyalty_Bonus+Charges!$C$69*(B188-11))*AH188,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B189<>\"\", B189<=10),VLOOKUP(B189,Charges!$C$40:$F$50, 4, 0), IF(AND(B189<>\"\", B189 >10), 100%, 0))","v":0},0,"",{"$f":"D189*H189+F189*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B189=1,0,IF(B189<>\"\",(M189+N189)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G189), 0.5*Term*aprem)*(1+Indexation*(B189-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B189, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B189<>\"\",B189<=Term),IF(C189<61,Charges!$C$31,W188*(1+(B189<>B188)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,R189+CR188-BB188),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,IF(C189=Input!$O$18,Input!$O$19,R189+CR188-Z189-BE188)),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,CI189+CJ189,AB189*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK189+CL189,( 1-(1-CW189)^(1/12))*(AC189))","v":{"$error":"#VALUE!"}},{"$f":"AC189*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM189+CN189,MAX(AC189-AG189,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",((Flat_Extra/1000)/12)*AQ189*AO189+Input!$H$34*V189*AP189,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B189<>\"\",IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B189<>\"\",B189<=Term-3),MIN(AU189,Charges!$H$11),0)","v":0},{"$f":"IF(C189=1,MIN(AV189,AW189),IF(AV189=0,0,MIN(AW189-AY188,IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$I$100,5)/Mode,0))))*(B189<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",IF(BH189>0,IF(AH190<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,MIN(IF(MOD(C189,12)=0,VLOOKUP(B189,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM189,AH189),AH189-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C189<60,0,IF(MOD(C189,12)=0,(BC189<60)*SUM(INDIRECT($BF$7&(C189+11)&\":\"&$BF$7&C188))+(BC189>=60)*SUMPRODUCT($BD$12:BD189,$BE$12:$BE189),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,IF(MOD(C189,12)=0,VLOOKUP(B189,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B189<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B189<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B189<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B189<=Charges!$C$88),0)","v":0},{"$f":"IF(B189<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B189<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW189*BY189*Input!$H$35+BX189*BZ189*Input!$H$36","v":0},0,{"$f":"CB189*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F189*Charges!$F$51+CM188+IF(MOD(C189-1,12)=0,CN188,0)-BE188,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C189-1,12)=0,H189*D189,CN188),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG189-(B189>PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH189-(B189<=PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"CI189*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ189-CL189-(B189<=PPT)*AF189*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C189=\"\",MOD(C189-1,12)=0,B189>PPT),0%,100%/12+CO188),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B189>PPT),0%,100%-CO189)","v":0},{"$f":"IF(B189>=Charges!$B$68,IF(MOD(C189,12)=0,(Loyalty_Bonus+Charges!$C$69*(B189-11))*AH189,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B190<>\"\", B190<=10),VLOOKUP(B190,Charges!$C$40:$F$50, 4, 0), IF(AND(B190<>\"\", B190 >10), 100%, 0))","v":0},0,"",{"$f":"D190*H190+F190*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B190=1,0,IF(B190<>\"\",(M190+N190)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G190), 0.5*Term*aprem)*(1+Indexation*(B190-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B190, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B190<>\"\",B190<=Term),IF(C190<61,Charges!$C$31,W189*(1+(B190<>B189)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,R190+CR189-BB189),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,IF(C190=Input!$O$18,Input!$O$19,R190+CR189-Z190-BE189)),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,CI190+CJ190,AB190*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK190+CL190,( 1-(1-CW190)^(1/12))*(AC190))","v":{"$error":"#VALUE!"}},{"$f":"AC190*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM190+CN190,MAX(AC190-AG190,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",((Flat_Extra/1000)/12)*AQ190*AO190+Input!$H$34*V190*AP190,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B190<>\"\",IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B190<>\"\",B190<=Term-3),MIN(AU190,Charges!$H$11),0)","v":0},{"$f":"IF(C190=1,MIN(AV190,AW190),IF(AV190=0,0,MIN(AW190-AY189,IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$I$100,5)/Mode,0))))*(B190<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",IF(BH190>0,IF(AH191<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,MIN(IF(MOD(C190,12)=0,VLOOKUP(B190,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM190,AH190),AH190-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C190<60,0,IF(MOD(C190,12)=0,(BC190<60)*SUM(INDIRECT($BF$7&(C190+11)&\":\"&$BF$7&C189))+(BC190>=60)*SUMPRODUCT($BD$12:BD190,$BE$12:$BE190),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,IF(MOD(C190,12)=0,VLOOKUP(B190,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B190<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B190<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B190<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B190<=Charges!$C$88),0)","v":0},{"$f":"IF(B190<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B190<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW190*BY190*Input!$H$35+BX190*BZ190*Input!$H$36","v":0},0,{"$f":"CB190*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F190*Charges!$F$51+CM189+IF(MOD(C190-1,12)=0,CN189,0)-BE189,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C190-1,12)=0,H190*D190,CN189),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG190-(B190>PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH190-(B190<=PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"CI190*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ190-CL190-(B190<=PPT)*AF190*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C190=\"\",MOD(C190-1,12)=0,B190>PPT),0%,100%/12+CO189),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B190>PPT),0%,100%-CO190)","v":0},{"$f":"IF(B190>=Charges!$B$68,IF(MOD(C190,12)=0,(Loyalty_Bonus+Charges!$C$69*(B190-11))*AH190,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B191<>\"\", B191<=10),VLOOKUP(B191,Charges!$C$40:$F$50, 4, 0), IF(AND(B191<>\"\", B191 >10), 100%, 0))","v":0},0,"",{"$f":"D191*H191+F191*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B191=1,0,IF(B191<>\"\",(M191+N191)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G191), 0.5*Term*aprem)*(1+Indexation*(B191-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B191, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B191<>\"\",B191<=Term),IF(C191<61,Charges!$C$31,W190*(1+(B191<>B190)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,R191+CR190-BB190),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,IF(C191=Input!$O$18,Input!$O$19,R191+CR190-Z191-BE190)),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,CI191+CJ191,AB191*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK191+CL191,( 1-(1-CW191)^(1/12))*(AC191))","v":{"$error":"#VALUE!"}},{"$f":"AC191*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM191+CN191,MAX(AC191-AG191,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",((Flat_Extra/1000)/12)*AQ191*AO191+Input!$H$34*V191*AP191,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B191<>\"\",IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B191<>\"\",B191<=Term-3),MIN(AU191,Charges!$H$11),0)","v":0},{"$f":"IF(C191=1,MIN(AV191,AW191),IF(AV191=0,0,MIN(AW191-AY190,IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$I$100,5)/Mode,0))))*(B191<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",IF(BH191>0,IF(AH192<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,MIN(IF(MOD(C191,12)=0,VLOOKUP(B191,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM191,AH191),AH191-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C191<60,0,IF(MOD(C191,12)=0,(BC191<60)*SUM(INDIRECT($BF$7&(C191+11)&\":\"&$BF$7&C190))+(BC191>=60)*SUMPRODUCT($BD$12:BD191,$BE$12:$BE191),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,IF(MOD(C191,12)=0,VLOOKUP(B191,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B191<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B191<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B191<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B191<=Charges!$C$88),0)","v":0},{"$f":"IF(B191<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B191<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW191*BY191*Input!$H$35+BX191*BZ191*Input!$H$36","v":0},0,{"$f":"CB191*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F191*Charges!$F$51+CM190+IF(MOD(C191-1,12)=0,CN190,0)-BE190,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C191-1,12)=0,H191*D191,CN190),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG191-(B191>PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH191-(B191<=PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"CI191*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ191-CL191-(B191<=PPT)*AF191*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C191=\"\",MOD(C191-1,12)=0,B191>PPT),0%,100%/12+CO190),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B191>PPT),0%,100%-CO191)","v":0},{"$f":"IF(B191>=Charges!$B$68,IF(MOD(C191,12)=0,(Loyalty_Bonus+Charges!$C$69*(B191-11))*AH191,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B192<>\"\", B192<=10),VLOOKUP(B192,Charges!$C$40:$F$50, 4, 0), IF(AND(B192<>\"\", B192 >10), 100%, 0))","v":0},0,"",{"$f":"D192*H192+F192*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B192=1,0,IF(B192<>\"\",(M192+N192)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G192), 0.5*Term*aprem)*(1+Indexation*(B192-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B192, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B192<>\"\",B192<=Term),IF(C192<61,Charges!$C$31,W191*(1+(B192<>B191)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,R192+CR191-BB191),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,IF(C192=Input!$O$18,Input!$O$19,R192+CR191-Z192-BE191)),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,CI192+CJ192,AB192*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK192+CL192,( 1-(1-CW192)^(1/12))*(AC192))","v":{"$error":"#VALUE!"}},{"$f":"AC192*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM192+CN192,MAX(AC192-AG192,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",((Flat_Extra/1000)/12)*AQ192*AO192+Input!$H$34*V192*AP192,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B192<>\"\",IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B192<>\"\",B192<=Term-3),MIN(AU192,Charges!$H$11),0)","v":0},{"$f":"IF(C192=1,MIN(AV192,AW192),IF(AV192=0,0,MIN(AW192-AY191,IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$I$100,5)/Mode,0))))*(B192<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",IF(BH192>0,IF(AH193<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,MIN(IF(MOD(C192,12)=0,VLOOKUP(B192,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM192,AH192),AH192-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C192<60,0,IF(MOD(C192,12)=0,(BC192<60)*SUM(INDIRECT($BF$7&(C192+11)&\":\"&$BF$7&C191))+(BC192>=60)*SUMPRODUCT($BD$12:BD192,$BE$12:$BE192),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,IF(MOD(C192,12)=0,VLOOKUP(B192,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B192<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B192<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B192<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B192<=Charges!$C$88),0)","v":0},{"$f":"IF(B192<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B192<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW192*BY192*Input!$H$35+BX192*BZ192*Input!$H$36","v":0},0,{"$f":"CB192*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F192*Charges!$F$51+CM191+IF(MOD(C192-1,12)=0,CN191,0)-BE191,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C192-1,12)=0,H192*D192,CN191),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG192-(B192>PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH192-(B192<=PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"CI192*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ192-CL192-(B192<=PPT)*AF192*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C192=\"\",MOD(C192-1,12)=0,B192>PPT),0%,100%/12+CO191),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B192>PPT),0%,100%-CO192)","v":0},{"$f":"IF(B192>=Charges!$B$68,IF(MOD(C192,12)=0,(Loyalty_Bonus+Charges!$C$69*(B192-11))*AH192,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B193<>\"\", B193<=10),VLOOKUP(B193,Charges!$C$40:$F$50, 4, 0), IF(AND(B193<>\"\", B193 >10), 100%, 0))","v":0},0,"",{"$f":"D193*H193+F193*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B193=1,0,IF(B193<>\"\",(M193+N193)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G193), 0.5*Term*aprem)*(1+Indexation*(B193-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B193, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B193<>\"\",B193<=Term),IF(C193<61,Charges!$C$31,W192*(1+(B193<>B192)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,R193+CR192-BB192),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,IF(C193=Input!$O$18,Input!$O$19,R193+CR192-Z193-BE192)),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,CI193+CJ193,AB193*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK193+CL193,( 1-(1-CW193)^(1/12))*(AC193))","v":{"$error":"#VALUE!"}},{"$f":"AC193*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM193+CN193,MAX(AC193-AG193,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",((Flat_Extra/1000)/12)*AQ193*AO193+Input!$H$34*V193*AP193,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B193<>\"\",IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B193<>\"\",B193<=Term-3),MIN(AU193,Charges!$H$11),0)","v":0},{"$f":"IF(C193=1,MIN(AV193,AW193),IF(AV193=0,0,MIN(AW193-AY192,IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$I$100,5)/Mode,0))))*(B193<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",IF(BH193>0,IF(AH194<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,MIN(IF(MOD(C193,12)=0,VLOOKUP(B193,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM193,AH193),AH193-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C193<60,0,IF(MOD(C193,12)=0,(BC193<60)*SUM(INDIRECT($BF$7&(C193+11)&\":\"&$BF$7&C192))+(BC193>=60)*SUMPRODUCT($BD$12:BD193,$BE$12:$BE193),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,IF(MOD(C193,12)=0,VLOOKUP(B193,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B193<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B193<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B193<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B193<=Charges!$C$88),0)","v":0},{"$f":"IF(B193<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B193<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW193*BY193*Input!$H$35+BX193*BZ193*Input!$H$36","v":0},0,{"$f":"CB193*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F193*Charges!$F$51+CM192+IF(MOD(C193-1,12)=0,CN192,0)-BE192,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C193-1,12)=0,H193*D193,CN192),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG193-(B193>PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH193-(B193<=PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"CI193*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ193-CL193-(B193<=PPT)*AF193*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C193=\"\",MOD(C193-1,12)=0,B193>PPT),0%,100%/12+CO192),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B193>PPT),0%,100%-CO193)","v":0},{"$f":"IF(B193>=Charges!$B$68,IF(MOD(C193,12)=0,(Loyalty_Bonus+Charges!$C$69*(B193-11))*AH193,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B194<>\"\", B194<=10),VLOOKUP(B194,Charges!$C$40:$F$50, 4, 0), IF(AND(B194<>\"\", B194 >10), 100%, 0))","v":0},0,"",{"$f":"D194*H194+F194*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B194=1,0,IF(B194<>\"\",(M194+N194)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G194), 0.5*Term*aprem)*(1+Indexation*(B194-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B194, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B194<>\"\",B194<=Term),IF(C194<61,Charges!$C$31,W193*(1+(B194<>B193)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,R194+CR193-BB193),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,IF(C194=Input!$O$18,Input!$O$19,R194+CR193-Z194-BE193)),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,CI194+CJ194,AB194*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK194+CL194,( 1-(1-CW194)^(1/12))*(AC194))","v":{"$error":"#VALUE!"}},{"$f":"AC194*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM194+CN194,MAX(AC194-AG194,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",((Flat_Extra/1000)/12)*AQ194*AO194+Input!$H$34*V194*AP194,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B194<>\"\",IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B194<>\"\",B194<=Term-3),MIN(AU194,Charges!$H$11),0)","v":0},{"$f":"IF(C194=1,MIN(AV194,AW194),IF(AV194=0,0,MIN(AW194-AY193,IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$I$100,5)/Mode,0))))*(B194<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",IF(BH194>0,IF(AH195<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,MIN(IF(MOD(C194,12)=0,VLOOKUP(B194,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM194,AH194),AH194-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C194<60,0,IF(MOD(C194,12)=0,(BC194<60)*SUM(INDIRECT($BF$7&(C194+11)&\":\"&$BF$7&C193))+(BC194>=60)*SUMPRODUCT($BD$12:BD194,$BE$12:$BE194),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,IF(MOD(C194,12)=0,VLOOKUP(B194,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B194<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B194<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B194<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B194<=Charges!$C$88),0)","v":0},{"$f":"IF(B194<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B194<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW194*BY194*Input!$H$35+BX194*BZ194*Input!$H$36","v":0},0,{"$f":"CB194*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F194*Charges!$F$51+CM193+IF(MOD(C194-1,12)=0,CN193,0)-BE193,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C194-1,12)=0,H194*D194,CN193),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG194-(B194>PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH194-(B194<=PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"CI194*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ194-CL194-(B194<=PPT)*AF194*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C194=\"\",MOD(C194-1,12)=0,B194>PPT),0%,100%/12+CO193),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B194>PPT),0%,100%-CO194)","v":0},{"$f":"IF(B194>=Charges!$B$68,IF(MOD(C194,12)=0,(Loyalty_Bonus+Charges!$C$69*(B194-11))*AH194,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B195<>\"\", B195<=10),VLOOKUP(B195,Charges!$C$40:$F$50, 4, 0), IF(AND(B195<>\"\", B195 >10), 100%, 0))","v":0},0,"",{"$f":"D195*H195+F195*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B195=1,0,IF(B195<>\"\",(M195+N195)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G195), 0.5*Term*aprem)*(1+Indexation*(B195-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B195, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B195<>\"\",B195<=Term),IF(C195<61,Charges!$C$31,W194*(1+(B195<>B194)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,R195+CR194-BB194),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,IF(C195=Input!$O$18,Input!$O$19,R195+CR194-Z195-BE194)),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,CI195+CJ195,AB195*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK195+CL195,( 1-(1-CW195)^(1/12))*(AC195))","v":{"$error":"#VALUE!"}},{"$f":"AC195*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM195+CN195,MAX(AC195-AG195,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",((Flat_Extra/1000)/12)*AQ195*AO195+Input!$H$34*V195*AP195,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B195<>\"\",IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B195<>\"\",B195<=Term-3),MIN(AU195,Charges!$H$11),0)","v":0},{"$f":"IF(C195=1,MIN(AV195,AW195),IF(AV195=0,0,MIN(AW195-AY194,IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$I$100,5)/Mode,0))))*(B195<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",IF(BH195>0,IF(AH196<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,MIN(IF(MOD(C195,12)=0,VLOOKUP(B195,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM195,AH195),AH195-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C195<60,0,IF(MOD(C195,12)=0,(BC195<60)*SUM(INDIRECT($BF$7&(C195+11)&\":\"&$BF$7&C194))+(BC195>=60)*SUMPRODUCT($BD$12:BD195,$BE$12:$BE195),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,IF(MOD(C195,12)=0,VLOOKUP(B195,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B195<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B195<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B195<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B195<=Charges!$C$88),0)","v":0},{"$f":"IF(B195<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B195<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW195*BY195*Input!$H$35+BX195*BZ195*Input!$H$36","v":0},0,{"$f":"CB195*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F195*Charges!$F$51+CM194+IF(MOD(C195-1,12)=0,CN194,0)-BE194,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C195-1,12)=0,H195*D195,CN194),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG195-(B195>PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH195-(B195<=PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"CI195*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ195-CL195-(B195<=PPT)*AF195*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C195=\"\",MOD(C195-1,12)=0,B195>PPT),0%,100%/12+CO194),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B195>PPT),0%,100%-CO195)","v":0},{"$f":"IF(B195>=Charges!$B$68,IF(MOD(C195,12)=0,(Loyalty_Bonus+Charges!$C$69*(B195-11))*AH195,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B196<>\"\", B196<=10),VLOOKUP(B196,Charges!$C$40:$F$50, 4, 0), IF(AND(B196<>\"\", B196 >10), 100%, 0))","v":0},0,"",{"$f":"D196*H196+F196*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B196=1,0,IF(B196<>\"\",(M196+N196)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G196), 0.5*Term*aprem)*(1+Indexation*(B196-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B196, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B196<>\"\",B196<=Term),IF(C196<61,Charges!$C$31,W195*(1+(B196<>B195)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,R196+CR195-BB195),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,IF(C196=Input!$O$18,Input!$O$19,R196+CR195-Z196-BE195)),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,CI196+CJ196,AB196*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK196+CL196,( 1-(1-CW196)^(1/12))*(AC196))","v":{"$error":"#VALUE!"}},{"$f":"AC196*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM196+CN196,MAX(AC196-AG196,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",((Flat_Extra/1000)/12)*AQ196*AO196+Input!$H$34*V196*AP196,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B196<>\"\",IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B196<>\"\",B196<=Term-3),MIN(AU196,Charges!$H$11),0)","v":0},{"$f":"IF(C196=1,MIN(AV196,AW196),IF(AV196=0,0,MIN(AW196-AY195,IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$I$100,5)/Mode,0))))*(B196<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",IF(BH196>0,IF(AH197<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,MIN(IF(MOD(C196,12)=0,VLOOKUP(B196,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM196,AH196),AH196-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C196<60,0,IF(MOD(C196,12)=0,(BC196<60)*SUM(INDIRECT($BF$7&(C196+11)&\":\"&$BF$7&C195))+(BC196>=60)*SUMPRODUCT($BD$12:BD196,$BE$12:$BE196),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,IF(MOD(C196,12)=0,VLOOKUP(B196,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B196<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B196<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B196<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B196<=Charges!$C$88),0)","v":0},{"$f":"IF(B196<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B196<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW196*BY196*Input!$H$35+BX196*BZ196*Input!$H$36","v":0},0,{"$f":"CB196*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F196*Charges!$F$51+CM195+IF(MOD(C196-1,12)=0,CN195,0)-BE195,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C196-1,12)=0,H196*D196,CN195),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG196-(B196>PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH196-(B196<=PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"CI196*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ196-CL196-(B196<=PPT)*AF196*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C196=\"\",MOD(C196-1,12)=0,B196>PPT),0%,100%/12+CO195),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B196>PPT),0%,100%-CO196)","v":0},{"$f":"IF(B196>=Charges!$B$68,IF(MOD(C196,12)=0,(Loyalty_Bonus+Charges!$C$69*(B196-11))*AH196,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B197<>\"\", B197<=10),VLOOKUP(B197,Charges!$C$40:$F$50, 4, 0), IF(AND(B197<>\"\", B197 >10), 100%, 0))","v":0},0,"",{"$f":"D197*H197+F197*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B197=1,0,IF(B197<>\"\",(M197+N197)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G197), 0.5*Term*aprem)*(1+Indexation*(B197-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B197, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B197<>\"\",B197<=Term),IF(C197<61,Charges!$C$31,W196*(1+(B197<>B196)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,R197+CR196-BB196),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,IF(C197=Input!$O$18,Input!$O$19,R197+CR196-Z197-BE196)),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,CI197+CJ197,AB197*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK197+CL197,( 1-(1-CW197)^(1/12))*(AC197))","v":{"$error":"#VALUE!"}},{"$f":"AC197*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM197+CN197,MAX(AC197-AG197,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",((Flat_Extra/1000)/12)*AQ197*AO197+Input!$H$34*V197*AP197,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B197<>\"\",IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B197<>\"\",B197<=Term-3),MIN(AU197,Charges!$H$11),0)","v":0},{"$f":"IF(C197=1,MIN(AV197,AW197),IF(AV197=0,0,MIN(AW197-AY196,IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$I$100,5)/Mode,0))))*(B197<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",IF(BH197>0,IF(AH198<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,MIN(IF(MOD(C197,12)=0,VLOOKUP(B197,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM197,AH197),AH197-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C197<60,0,IF(MOD(C197,12)=0,(BC197<60)*SUM(INDIRECT($BF$7&(C197+11)&\":\"&$BF$7&C196))+(BC197>=60)*SUMPRODUCT($BD$12:BD197,$BE$12:$BE197),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,IF(MOD(C197,12)=0,VLOOKUP(B197,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B197<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B197<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B197<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B197<=Charges!$C$88),0)","v":0},{"$f":"IF(B197<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B197<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW197*BY197*Input!$H$35+BX197*BZ197*Input!$H$36","v":0},0,{"$f":"CB197*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F197*Charges!$F$51+CM196+IF(MOD(C197-1,12)=0,CN196,0)-BE196,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C197-1,12)=0,H197*D197,CN196),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG197-(B197>PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH197-(B197<=PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"CI197*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ197-CL197-(B197<=PPT)*AF197*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C197=\"\",MOD(C197-1,12)=0,B197>PPT),0%,100%/12+CO196),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B197>PPT),0%,100%-CO197)","v":0},{"$f":"IF(B197>=Charges!$B$68,IF(MOD(C197,12)=0,(Loyalty_Bonus+Charges!$C$69*(B197-11))*AH197,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B198<>\"\", B198<=10),VLOOKUP(B198,Charges!$C$40:$F$50, 4, 0), IF(AND(B198<>\"\", B198 >10), 100%, 0))","v":0},0,"",{"$f":"D198*H198+F198*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B198=1,0,IF(B198<>\"\",(M198+N198)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G198), 0.5*Term*aprem)*(1+Indexation*(B198-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B198, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B198<>\"\",B198<=Term),IF(C198<61,Charges!$C$31,W197*(1+(B198<>B197)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,R198+CR197-BB197),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,IF(C198=Input!$O$18,Input!$O$19,R198+CR197-Z198-BE197)),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,CI198+CJ198,AB198*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK198+CL198,( 1-(1-CW198)^(1/12))*(AC198))","v":{"$error":"#VALUE!"}},{"$f":"AC198*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM198+CN198,MAX(AC198-AG198,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",((Flat_Extra/1000)/12)*AQ198*AO198+Input!$H$34*V198*AP198,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B198<>\"\",IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B198<>\"\",B198<=Term-3),MIN(AU198,Charges!$H$11),0)","v":0},{"$f":"IF(C198=1,MIN(AV198,AW198),IF(AV198=0,0,MIN(AW198-AY197,IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$I$100,5)/Mode,0))))*(B198<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",IF(BH198>0,IF(AH199<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,MIN(IF(MOD(C198,12)=0,VLOOKUP(B198,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM198,AH198),AH198-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C198<60,0,IF(MOD(C198,12)=0,(BC198<60)*SUM(INDIRECT($BF$7&(C198+11)&\":\"&$BF$7&C197))+(BC198>=60)*SUMPRODUCT($BD$12:BD198,$BE$12:$BE198),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,IF(MOD(C198,12)=0,VLOOKUP(B198,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B198<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B198<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B198<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B198<=Charges!$C$88),0)","v":0},{"$f":"IF(B198<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B198<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW198*BY198*Input!$H$35+BX198*BZ198*Input!$H$36","v":0},0,{"$f":"CB198*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F198*Charges!$F$51+CM197+IF(MOD(C198-1,12)=0,CN197,0)-BE197,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C198-1,12)=0,H198*D198,CN197),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG198-(B198>PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH198-(B198<=PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"CI198*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ198-CL198-(B198<=PPT)*AF198*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C198=\"\",MOD(C198-1,12)=0,B198>PPT),0%,100%/12+CO197),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B198>PPT),0%,100%-CO198)","v":0},{"$f":"IF(B198>=Charges!$B$68,IF(MOD(C198,12)=0,(Loyalty_Bonus+Charges!$C$69*(B198-11))*AH198,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B199<>\"\", B199<=10),VLOOKUP(B199,Charges!$C$40:$F$50, 4, 0), IF(AND(B199<>\"\", B199 >10), 100%, 0))","v":0},0,"",{"$f":"D199*H199+F199*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B199=1,0,IF(B199<>\"\",(M199+N199)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G199), 0.5*Term*aprem)*(1+Indexation*(B199-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B199, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B199<>\"\",B199<=Term),IF(C199<61,Charges!$C$31,W198*(1+(B199<>B198)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,R199+CR198-BB198),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,IF(C199=Input!$O$18,Input!$O$19,R199+CR198-Z199-BE198)),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,CI199+CJ199,AB199*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK199+CL199,( 1-(1-CW199)^(1/12))*(AC199))","v":{"$error":"#VALUE!"}},{"$f":"AC199*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM199+CN199,MAX(AC199-AG199,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",((Flat_Extra/1000)/12)*AQ199*AO199+Input!$H$34*V199*AP199,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B199<>\"\",IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B199<>\"\",B199<=Term-3),MIN(AU199,Charges!$H$11),0)","v":0},{"$f":"IF(C199=1,MIN(AV199,AW199),IF(AV199=0,0,MIN(AW199-AY198,IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$I$100,5)/Mode,0))))*(B199<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",IF(BH199>0,IF(AH200<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,MIN(IF(MOD(C199,12)=0,VLOOKUP(B199,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM199,AH199),AH199-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C199<60,0,IF(MOD(C199,12)=0,(BC199<60)*SUM(INDIRECT($BF$7&(C199+11)&\":\"&$BF$7&C198))+(BC199>=60)*SUMPRODUCT($BD$12:BD199,$BE$12:$BE199),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,IF(MOD(C199,12)=0,VLOOKUP(B199,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B199<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B199<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B199<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B199<=Charges!$C$88),0)","v":0},{"$f":"IF(B199<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B199<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW199*BY199*Input!$H$35+BX199*BZ199*Input!$H$36","v":0},0,{"$f":"CB199*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F199*Charges!$F$51+CM198+IF(MOD(C199-1,12)=0,CN198,0)-BE198,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C199-1,12)=0,H199*D199,CN198),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG199-(B199>PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH199-(B199<=PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"CI199*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ199-CL199-(B199<=PPT)*AF199*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C199=\"\",MOD(C199-1,12)=0,B199>PPT),0%,100%/12+CO198),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B199>PPT),0%,100%-CO199)","v":0},{"$f":"IF(B199>=Charges!$B$68,IF(MOD(C199,12)=0,(Loyalty_Bonus+Charges!$C$69*(B199-11))*AH199,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B200<>\"\", B200<=10),VLOOKUP(B200,Charges!$C$40:$F$50, 4, 0), IF(AND(B200<>\"\", B200 >10), 100%, 0))","v":0},0,"",{"$f":"D200*H200+F200*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B200=1,0,IF(B200<>\"\",(M200+N200)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G200), 0.5*Term*aprem)*(1+Indexation*(B200-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B200, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B200<>\"\",B200<=Term),IF(C200<61,Charges!$C$31,W199*(1+(B200<>B199)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,R200+CR199-BB199),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,IF(C200=Input!$O$18,Input!$O$19,R200+CR199-Z200-BE199)),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,CI200+CJ200,AB200*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK200+CL200,( 1-(1-CW200)^(1/12))*(AC200))","v":{"$error":"#VALUE!"}},{"$f":"AC200*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM200+CN200,MAX(AC200-AG200,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",((Flat_Extra/1000)/12)*AQ200*AO200+Input!$H$34*V200*AP200,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B200<>\"\",IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B200<>\"\",B200<=Term-3),MIN(AU200,Charges!$H$11),0)","v":0},{"$f":"IF(C200=1,MIN(AV200,AW200),IF(AV200=0,0,MIN(AW200-AY199,IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$I$100,5)/Mode,0))))*(B200<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",IF(BH200>0,IF(AH201<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,MIN(IF(MOD(C200,12)=0,VLOOKUP(B200,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM200,AH200),AH200-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C200<60,0,IF(MOD(C200,12)=0,(BC200<60)*SUM(INDIRECT($BF$7&(C200+11)&\":\"&$BF$7&C199))+(BC200>=60)*SUMPRODUCT($BD$12:BD200,$BE$12:$BE200),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,IF(MOD(C200,12)=0,VLOOKUP(B200,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B200<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B200<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B200<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B200<=Charges!$C$88),0)","v":0},{"$f":"IF(B200<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B200<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW200*BY200*Input!$H$35+BX200*BZ200*Input!$H$36","v":0},0,{"$f":"CB200*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F200*Charges!$F$51+CM199+IF(MOD(C200-1,12)=0,CN199,0)-BE199,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C200-1,12)=0,H200*D200,CN199),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG200-(B200>PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH200-(B200<=PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"CI200*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ200-CL200-(B200<=PPT)*AF200*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C200=\"\",MOD(C200-1,12)=0,B200>PPT),0%,100%/12+CO199),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B200>PPT),0%,100%-CO200)","v":0},{"$f":"IF(B200>=Charges!$B$68,IF(MOD(C200,12)=0,(Loyalty_Bonus+Charges!$C$69*(B200-11))*AH200,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B201<>\"\", B201<=10),VLOOKUP(B201,Charges!$C$40:$F$50, 4, 0), IF(AND(B201<>\"\", B201 >10), 100%, 0))","v":0},0,"",{"$f":"D201*H201+F201*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B201=1,0,IF(B201<>\"\",(M201+N201)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G201), 0.5*Term*aprem)*(1+Indexation*(B201-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B201, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B201<>\"\",B201<=Term),IF(C201<61,Charges!$C$31,W200*(1+(B201<>B200)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,R201+CR200-BB200),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,IF(C201=Input!$O$18,Input!$O$19,R201+CR200-Z201-BE200)),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,CI201+CJ201,AB201*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK201+CL201,( 1-(1-CW201)^(1/12))*(AC201))","v":{"$error":"#VALUE!"}},{"$f":"AC201*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM201+CN201,MAX(AC201-AG201,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",((Flat_Extra/1000)/12)*AQ201*AO201+Input!$H$34*V201*AP201,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B201<>\"\",IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B201<>\"\",B201<=Term-3),MIN(AU201,Charges!$H$11),0)","v":0},{"$f":"IF(C201=1,MIN(AV201,AW201),IF(AV201=0,0,MIN(AW201-AY200,IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$I$100,5)/Mode,0))))*(B201<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",IF(BH201>0,IF(AH202<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,MIN(IF(MOD(C201,12)=0,VLOOKUP(B201,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM201,AH201),AH201-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C201<60,0,IF(MOD(C201,12)=0,(BC201<60)*SUM(INDIRECT($BF$7&(C201+11)&\":\"&$BF$7&C200))+(BC201>=60)*SUMPRODUCT($BD$12:BD201,$BE$12:$BE201),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,IF(MOD(C201,12)=0,VLOOKUP(B201,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B201<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B201<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B201<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B201<=Charges!$C$88),0)","v":0},{"$f":"IF(B201<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B201<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW201*BY201*Input!$H$35+BX201*BZ201*Input!$H$36","v":0},0,{"$f":"CB201*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F201*Charges!$F$51+CM200+IF(MOD(C201-1,12)=0,CN200,0)-BE200,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C201-1,12)=0,H201*D201,CN200),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG201-(B201>PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH201-(B201<=PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"CI201*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ201-CL201-(B201<=PPT)*AF201*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C201=\"\",MOD(C201-1,12)=0,B201>PPT),0%,100%/12+CO200),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B201>PPT),0%,100%-CO201)","v":0},{"$f":"IF(B201>=Charges!$B$68,IF(MOD(C201,12)=0,(Loyalty_Bonus+Charges!$C$69*(B201-11))*AH201,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B202<>\"\", B202<=10),VLOOKUP(B202,Charges!$C$40:$F$50, 4, 0), IF(AND(B202<>\"\", B202 >10), 100%, 0))","v":0},0,"",{"$f":"D202*H202+F202*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B202=1,0,IF(B202<>\"\",(M202+N202)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G202), 0.5*Term*aprem)*(1+Indexation*(B202-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B202, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B202<>\"\",B202<=Term),IF(C202<61,Charges!$C$31,W201*(1+(B202<>B201)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,R202+CR201-BB201),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,IF(C202=Input!$O$18,Input!$O$19,R202+CR201-Z202-BE201)),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,CI202+CJ202,AB202*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK202+CL202,( 1-(1-CW202)^(1/12))*(AC202))","v":{"$error":"#VALUE!"}},{"$f":"AC202*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM202+CN202,MAX(AC202-AG202,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",((Flat_Extra/1000)/12)*AQ202*AO202+Input!$H$34*V202*AP202,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B202<>\"\",IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B202<>\"\",B202<=Term-3),MIN(AU202,Charges!$H$11),0)","v":0},{"$f":"IF(C202=1,MIN(AV202,AW202),IF(AV202=0,0,MIN(AW202-AY201,IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$I$100,5)/Mode,0))))*(B202<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",IF(BH202>0,IF(AH203<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,MIN(IF(MOD(C202,12)=0,VLOOKUP(B202,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM202,AH202),AH202-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C202<60,0,IF(MOD(C202,12)=0,(BC202<60)*SUM(INDIRECT($BF$7&(C202+11)&\":\"&$BF$7&C201))+(BC202>=60)*SUMPRODUCT($BD$12:BD202,$BE$12:$BE202),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,IF(MOD(C202,12)=0,VLOOKUP(B202,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B202<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B202<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B202<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B202<=Charges!$C$88),0)","v":0},{"$f":"IF(B202<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B202<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW202*BY202*Input!$H$35+BX202*BZ202*Input!$H$36","v":0},0,{"$f":"CB202*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F202*Charges!$F$51+CM201+IF(MOD(C202-1,12)=0,CN201,0)-BE201,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C202-1,12)=0,H202*D202,CN201),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG202-(B202>PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH202-(B202<=PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"CI202*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ202-CL202-(B202<=PPT)*AF202*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C202=\"\",MOD(C202-1,12)=0,B202>PPT),0%,100%/12+CO201),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B202>PPT),0%,100%-CO202)","v":0},{"$f":"IF(B202>=Charges!$B$68,IF(MOD(C202,12)=0,(Loyalty_Bonus+Charges!$C$69*(B202-11))*AH202,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B203<>\"\", B203<=10),VLOOKUP(B203,Charges!$C$40:$F$50, 4, 0), IF(AND(B203<>\"\", B203 >10), 100%, 0))","v":0},0,"",{"$f":"D203*H203+F203*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B203=1,0,IF(B203<>\"\",(M203+N203)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G203), 0.5*Term*aprem)*(1+Indexation*(B203-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B203, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B203<>\"\",B203<=Term),IF(C203<61,Charges!$C$31,W202*(1+(B203<>B202)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,R203+CR202-BB202),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,IF(C203=Input!$O$18,Input!$O$19,R203+CR202-Z203-BE202)),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,CI203+CJ203,AB203*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK203+CL203,( 1-(1-CW203)^(1/12))*(AC203))","v":{"$error":"#VALUE!"}},{"$f":"AC203*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM203+CN203,MAX(AC203-AG203,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",((Flat_Extra/1000)/12)*AQ203*AO203+Input!$H$34*V203*AP203,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B203<>\"\",IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B203<>\"\",B203<=Term-3),MIN(AU203,Charges!$H$11),0)","v":0},{"$f":"IF(C203=1,MIN(AV203,AW203),IF(AV203=0,0,MIN(AW203-AY202,IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$I$100,5)/Mode,0))))*(B203<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",IF(BH203>0,IF(AH204<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,MIN(IF(MOD(C203,12)=0,VLOOKUP(B203,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM203,AH203),AH203-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C203<60,0,IF(MOD(C203,12)=0,(BC203<60)*SUM(INDIRECT($BF$7&(C203+11)&\":\"&$BF$7&C202))+(BC203>=60)*SUMPRODUCT($BD$12:BD203,$BE$12:$BE203),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,IF(MOD(C203,12)=0,VLOOKUP(B203,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B203<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B203<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B203<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B203<=Charges!$C$88),0)","v":0},{"$f":"IF(B203<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B203<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW203*BY203*Input!$H$35+BX203*BZ203*Input!$H$36","v":0},0,{"$f":"CB203*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F203*Charges!$F$51+CM202+IF(MOD(C203-1,12)=0,CN202,0)-BE202,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C203-1,12)=0,H203*D203,CN202),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG203-(B203>PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH203-(B203<=PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"CI203*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ203-CL203-(B203<=PPT)*AF203*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C203=\"\",MOD(C203-1,12)=0,B203>PPT),0%,100%/12+CO202),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B203>PPT),0%,100%-CO203)","v":0},{"$f":"IF(B203>=Charges!$B$68,IF(MOD(C203,12)=0,(Loyalty_Bonus+Charges!$C$69*(B203-11))*AH203,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C203<=Term*12,C203+1,\"\")","v":""},{"$f":"IFERROR(IF(C204<>\"\",IF(AND(MOD(C204-1,12/Mode)=0,B204<=Term),(Prem)/Mode,0),\"\")*A204, 0)","v":0},{"$f":"IFERROR(IF(B204<>\"\",(aprem),\"\")*A204, 0)","v":0},{"$f":"IF(B204<>\"\",AX204,\"\")","v":""},{"$f":"IF(B204<>\"\",D204+F204,\"\")","v":""},{"$f":"IF(AND(B204<>\"\", B204<=10),VLOOKUP(B204,Charges!$C$40:$F$50, 4, 0), IF(AND(B204<>\"\", B204 >10), 100%, 0))","v":0},{"$f":"IF(D204<>0,(D204*H204)/(D204),0)","v":0},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12)=0,G204,G204+J203),\"\")","v":""},{"$f":"D204*H204+F204*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",(G204-K204)*Service_tax,0)","v":0},{"$f":"K204-L204","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B204<>\"\",G204-K204,\"\")","v":""},{"$f":"IF(B204<>\"\",G204-M204,\"\")","v":""},{"$f":"IF(B204=1,0,IF(B204<>\"\",(M204+N204)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B204<>\"\",M204-Q204,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G204), 0.5*Term*aprem)*(1+Indexation*(B204-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B204, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E204/1000*(B204<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B204<>\"\",AQ204*VLOOKUP(Age+B204-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B204<>\"\",B204<=Term),IF(C204<61,Charges!$C$31,W203*(1+(B204<>B203)*Charges!$C$32))),500)","v":0},{"$f":"IF(B204<>\"\",W204*Service_tax,0)","v":0},{"$f":"W204+X204","v":0},"",{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,R204+CR203-BB203),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,IF(C204=Input!$O$18,Input!$O$19,R204+CR203-Z204-BE203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,CI204+CJ204,AB204*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK204+CL204,( 1-(1-CW204)^(1/12))*(AC204))","v":{"$error":"#VALUE!"}},{"$f":"AC204*Charges!$D$28/12","v":0},{"$f":"AD204*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD204+AF204","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM204+CN204,MAX(AC204-AG204,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",S204,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B204<>\"\",B204<=Term),CR204-AM204,0)","v":0},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S204+T204+U204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",((Flat_Extra/1000)/12)*AQ204*AO204+Input!$H$34*V204*AP204,\"\")","v":""},{"$f":"IF(B204<>\"\",Service_tax*(V204+AR204+CB204),\"\")","v":""},{"$f":"L204+X204+AF204+AS204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",D204+AU203,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B204<>\"\",B204<=Term-3),MIN(AU204,Charges!$H$11),0)","v":0},{"$f":"IF(C204=1,MIN(AV204,AW204),IF(AV204=0,0,MIN(AW204-AY203,IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$I$100,5)/Mode,0))))*(B204<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C204=1,AX204,AX204+AY203)*(B204<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(BH204>0,IF(AH205<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B204<>\"\",AZ204,0)","v":0},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,MIN(IF(MOD(C204,12)=0,VLOOKUP(B204,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM204,AH204),AH204-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B204<>\"\",Age+B204-1,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(BC204+2>60,1,0),\"\")","v":""},{"$f":"IF(B204<>\"\",BB204,0)","v":0},{"$f":"IF(C204<60,0,IF(MOD(C204,12)=0,(BC204<60)*SUM(INDIRECT($BF$7&(C204+11)&\":\"&$BF$7&C203))+(BC204>=60)*SUMPRODUCT($BD$12:BD204,$BE$12:$BE204),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(C204<=60,AI204,IF(MOD(C204,12)=0,AI204-BF204*0,BG203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,IF(MOD(C204,12)=0,VLOOKUP(B204,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH204","v":{"$error":"#VALUE!"}},{"$f":"IF(A204=1,-G204,0)+IF(C204=Term*12+1,CR203)+BB204","v":0},null,null,null,null,{"$f":"IF(B204>PPT, 0,PPT-B204)","v":0},{"$f":"IF(B204>=Term, 1,MIN(Term-B204+1,10))","v":1},{"$f":"10%*SA*(B204<=Term)","v":0},{"$f":"E204","v":0},null,null,{"$f":"Charges!$C$82/12*(B204<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B204<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B204<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B204<=Charges!$C$88),0)","v":0},{"$f":"IF(B204<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B204<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW204*BY204*Input!$H$35+BX204*BZ204*Input!$H$36","v":0},{"$f":"BW204+CA204+BX204","v":0},{"$f":"CB204*Charges!$C$6","v":0},{"$f":"CB204+CC204","v":0},null,null,{"$f":"IF(Input!$W$55=1,F204*Charges!$F$51+CM203+IF(MOD(C204-1,12)=0,CN203,0)-BE203,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C204-1,12)=0,H204*D204,CN203),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG204-(B204>PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH204-(B204<=PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"CI204*Charges!$C$22/12","v":0},{"$f":"CJ204*SUMPRODUCT($CO$11:$CP$11,CO204:CP204)/12","v":0},{"$f":"CI204-CK204+CQ203-(B204>PPT)*AF204","v":{"$error":"#VALUE!"}},{"$f":"CJ204-CL204-(B204<=PPT)*AF204*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C204=\"\",MOD(C204-1,12)=0,B204>PPT),0%,100%/12+CO203),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B204>PPT),0%,100%-CO204)","v":0},{"$f":"IF(B204>=Charges!$B$68,IF(MOD(C204,12)=0,(Loyalty_Bonus+Charges!$C$69*(B204-11))*AH204,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B204 >8, avg_fmc_dfa2, IF(Term-B204 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B204 >16, avg_fmc_dfa6, IF(Term-B204 > 11, avg_fmc_dfa7,IF(Term-B204 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU204, CV204)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B205<>\"\",IF(C205<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B204<=Term,INT((C205-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B205<>\"\", B205<=10),VLOOKUP(B205,Charges!$C$40:$F$50, 4, 0), IF(AND(B205<>\"\", B205 >10), 100%, 0))","v":0},0,"",{"$f":"D205*H205+F205*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B205=1,0,IF(B205<>\"\",(M205+N205)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G205), 0.5*Term*aprem)*(1+Indexation*(B205-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B205, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B205<>\"\",B205<=Term),IF(C205<61,Charges!$C$31,W204*(1+(B205<>B204)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B205<>\"\",V205+Y205+AS205+AR205+CB205,\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,R205+CR204-BB204),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,IF(C205=Input!$O$18,Input!$O$19,R205+CR204-Z205-BE204)),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,CI205+CJ205,AB205*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK205+CL205,( 1-(1-CW205)^(1/12))*(AC205))","v":{"$error":"#VALUE!"}},{"$f":"AC205*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM205+CN205,MAX(AC205-AG205,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",MIN(E205*AJ205,CR205*AK205,AL205),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",((Flat_Extra/1000)/12)*AQ205*AO205+Input!$H$34*V205*AP205,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B205<>\"\",IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B205<>\"\",B205<=Term-3),MIN(AU205,Charges!$H$11),0)","v":0},{"$f":"IF(C205=1,MIN(AV205,AW205),IF(AV205=0,0,MIN(AW205-AY204,IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$I$100,5)/Mode,0))))*(B205<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",IF(BH205>0,IF(AH206<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,MIN(IF(MOD(C205,12)=0,VLOOKUP(B205,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM205,AH205),AH205-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C205<60,0,IF(MOD(C205,12)=0,(BC205<60)*SUM(INDIRECT($BF$7&(C205+11)&\":\"&$BF$7&C204))+(BC205>=60)*SUMPRODUCT($BD$12:BD205,$BE$12:$BE205),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,IF(MOD(C205,12)=0,VLOOKUP(B205,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B205<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B205<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B205<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B205<=Charges!$C$88),0)","v":0},{"$f":"IF(B205<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B205<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW205*BY205*Input!$H$35+BX205*BZ205*Input!$H$36","v":0},0,{"$f":"CB205*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F205*Charges!$F$51+CM204+IF(MOD(C205-1,12)=0,CN204,0)-BE204,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C205-1,12)=0,H205*D205,CN204),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG205-(B205>PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH205-(B205<=PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"CI205*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ205-CL205-(B205<=PPT)*AF205*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C205=\"\",MOD(C205-1,12)=0,B205>PPT),0%,100%/12+CO204),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B205>PPT),0%,100%-CO205)","v":0},{"$f":"IF(B205>=Charges!$B$68,IF(MOD(C205,12)=0,(Loyalty_Bonus+Charges!$C$69*(B205-11))*AH205,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH205 +CQ205","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B206<>\"\", B206<=10),VLOOKUP(B206,Charges!$C$40:$F$50, 4, 0), IF(AND(B206<>\"\", B206 >10), 100%, 0))","v":0},0,"",{"$f":"D206*H206+F206*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B206=1,0,IF(B206<>\"\",(M206+N206)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G206), 0.5*Term*aprem)*(1+Indexation*(B206-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B206, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B206<>\"\",B206<=Term),IF(C206<61,Charges!$C$31,W205*(1+(B206<>B205)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,R206+CR205-BB205),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,IF(C206=Input!$O$18,Input!$O$19,R206+CR205-Z206-BE205)),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,CI206+CJ206,AB206*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK206+CL206,( 1-(1-CW206)^(1/12))*(AC206))","v":{"$error":"#VALUE!"}},{"$f":"AC206*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM206+CN206,MAX(AC206-AG206,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",((Flat_Extra/1000)/12)*AQ206*AO206+Input!$H$34*V206*AP206,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B206<>\"\",IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B206<>\"\",B206<=Term-3),MIN(AU206,Charges!$H$11),0)","v":0},{"$f":"IF(C206=1,MIN(AV206,AW206),IF(AV206=0,0,MIN(AW206-AY205,IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$I$100,5)/Mode,0))))*(B206<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",IF(BH206>0,IF(AH207<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,MIN(IF(MOD(C206,12)=0,VLOOKUP(B206,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM206,AH206),AH206-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C206<60,0,IF(MOD(C206,12)=0,(BC206<60)*SUM(INDIRECT($BF$7&(C206+11)&\":\"&$BF$7&C205))+(BC206>=60)*SUMPRODUCT($BD$12:BD206,$BE$12:$BE206),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,IF(MOD(C206,12)=0,VLOOKUP(B206,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B206<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B206<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B206<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B206<=Charges!$C$88),0)","v":0},{"$f":"IF(B206<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B206<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW206*BY206*Input!$H$35+BX206*BZ206*Input!$H$36","v":0},0,{"$f":"CB206*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F206*Charges!$F$51+CM205+IF(MOD(C206-1,12)=0,CN205,0)-BE205,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C206-1,12)=0,H206*D206,CN205),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG206-(B206>PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH206-(B206<=PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"CI206*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ206-CL206-(B206<=PPT)*AF206*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C206=\"\",MOD(C206-1,12)=0,B206>PPT),0%,100%/12+CO205),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B206>PPT),0%,100%-CO206)","v":0},{"$f":"IF(B206>=Charges!$B$68,IF(MOD(C206,12)=0,(Loyalty_Bonus+Charges!$C$69*(B206-11))*AH206,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B207<>\"\", B207<=10),VLOOKUP(B207,Charges!$C$40:$F$50, 4, 0), IF(AND(B207<>\"\", B207 >10), 100%, 0))","v":0},0,"",{"$f":"D207*H207+F207*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B207=1,0,IF(B207<>\"\",(M207+N207)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G207), 0.5*Term*aprem)*(1+Indexation*(B207-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B207, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B207<>\"\",B207<=Term),IF(C207<61,Charges!$C$31,W206*(1+(B207<>B206)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,R207+CR206-BB206),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,IF(C207=Input!$O$18,Input!$O$19,R207+CR206-Z207-BE206)),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,CI207+CJ207,AB207*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK207+CL207,( 1-(1-CW207)^(1/12))*(AC207))","v":{"$error":"#VALUE!"}},{"$f":"AC207*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM207+CN207,MAX(AC207-AG207,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",((Flat_Extra/1000)/12)*AQ207*AO207+Input!$H$34*V207*AP207,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B207<>\"\",IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B207<>\"\",B207<=Term-3),MIN(AU207,Charges!$H$11),0)","v":0},{"$f":"IF(C207=1,MIN(AV207,AW207),IF(AV207=0,0,MIN(AW207-AY206,IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$I$100,5)/Mode,0))))*(B207<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",IF(BH207>0,IF(AH208<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,MIN(IF(MOD(C207,12)=0,VLOOKUP(B207,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM207,AH207),AH207-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C207<60,0,IF(MOD(C207,12)=0,(BC207<60)*SUM(INDIRECT($BF$7&(C207+11)&\":\"&$BF$7&C206))+(BC207>=60)*SUMPRODUCT($BD$12:BD207,$BE$12:$BE207),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,IF(MOD(C207,12)=0,VLOOKUP(B207,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B207<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B207<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B207<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B207<=Charges!$C$88),0)","v":0},{"$f":"IF(B207<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B207<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW207*BY207*Input!$H$35+BX207*BZ207*Input!$H$36","v":0},0,{"$f":"CB207*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F207*Charges!$F$51+CM206+IF(MOD(C207-1,12)=0,CN206,0)-BE206,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C207-1,12)=0,H207*D207,CN206),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG207-(B207>PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH207-(B207<=PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"CI207*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ207-CL207-(B207<=PPT)*AF207*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C207=\"\",MOD(C207-1,12)=0,B207>PPT),0%,100%/12+CO206),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B207>PPT),0%,100%-CO207)","v":0},{"$f":"IF(B207>=Charges!$B$68,IF(MOD(C207,12)=0,(Loyalty_Bonus+Charges!$C$69*(B207-11))*AH207,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B208<>\"\", B208<=10),VLOOKUP(B208,Charges!$C$40:$F$50, 4, 0), IF(AND(B208<>\"\", B208 >10), 100%, 0))","v":0},0,"",{"$f":"D208*H208+F208*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B208=1,0,IF(B208<>\"\",(M208+N208)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G208), 0.5*Term*aprem)*(1+Indexation*(B208-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B208, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B208<>\"\",B208<=Term),IF(C208<61,Charges!$C$31,W207*(1+(B208<>B207)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,R208+CR207-BB207),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,IF(C208=Input!$O$18,Input!$O$19,R208+CR207-Z208-BE207)),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,CI208+CJ208,AB208*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK208+CL208,( 1-(1-CW208)^(1/12))*(AC208))","v":{"$error":"#VALUE!"}},{"$f":"AC208*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM208+CN208,MAX(AC208-AG208,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",((Flat_Extra/1000)/12)*AQ208*AO208+Input!$H$34*V208*AP208,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B208<>\"\",IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B208<>\"\",B208<=Term-3),MIN(AU208,Charges!$H$11),0)","v":0},{"$f":"IF(C208=1,MIN(AV208,AW208),IF(AV208=0,0,MIN(AW208-AY207,IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$I$100,5)/Mode,0))))*(B208<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",IF(BH208>0,IF(AH209<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,MIN(IF(MOD(C208,12)=0,VLOOKUP(B208,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM208,AH208),AH208-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C208<60,0,IF(MOD(C208,12)=0,(BC208<60)*SUM(INDIRECT($BF$7&(C208+11)&\":\"&$BF$7&C207))+(BC208>=60)*SUMPRODUCT($BD$12:BD208,$BE$12:$BE208),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,IF(MOD(C208,12)=0,VLOOKUP(B208,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B208<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B208<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B208<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B208<=Charges!$C$88),0)","v":0},{"$f":"IF(B208<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B208<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW208*BY208*Input!$H$35+BX208*BZ208*Input!$H$36","v":0},0,{"$f":"CB208*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F208*Charges!$F$51+CM207+IF(MOD(C208-1,12)=0,CN207,0)-BE207,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C208-1,12)=0,H208*D208,CN207),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG208-(B208>PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH208-(B208<=PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"CI208*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ208-CL208-(B208<=PPT)*AF208*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C208=\"\",MOD(C208-1,12)=0,B208>PPT),0%,100%/12+CO207),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B208>PPT),0%,100%-CO208)","v":0},{"$f":"IF(B208>=Charges!$B$68,IF(MOD(C208,12)=0,(Loyalty_Bonus+Charges!$C$69*(B208-11))*AH208,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B209<>\"\", B209<=10),VLOOKUP(B209,Charges!$C$40:$F$50, 4, 0), IF(AND(B209<>\"\", B209 >10), 100%, 0))","v":0},0,"",{"$f":"D209*H209+F209*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B209=1,0,IF(B209<>\"\",(M209+N209)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G209), 0.5*Term*aprem)*(1+Indexation*(B209-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B209, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B209<>\"\",B209<=Term),IF(C209<61,Charges!$C$31,W208*(1+(B209<>B208)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,R209+CR208-BB208),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,IF(C209=Input!$O$18,Input!$O$19,R209+CR208-Z209-BE208)),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,CI209+CJ209,AB209*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK209+CL209,( 1-(1-CW209)^(1/12))*(AC209))","v":{"$error":"#VALUE!"}},{"$f":"AC209*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM209+CN209,MAX(AC209-AG209,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",((Flat_Extra/1000)/12)*AQ209*AO209+Input!$H$34*V209*AP209,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B209<>\"\",IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B209<>\"\",B209<=Term-3),MIN(AU209,Charges!$H$11),0)","v":0},{"$f":"IF(C209=1,MIN(AV209,AW209),IF(AV209=0,0,MIN(AW209-AY208,IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$I$100,5)/Mode,0))))*(B209<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",IF(BH209>0,IF(AH210<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,MIN(IF(MOD(C209,12)=0,VLOOKUP(B209,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM209,AH209),AH209-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C209<60,0,IF(MOD(C209,12)=0,(BC209<60)*SUM(INDIRECT($BF$7&(C209+11)&\":\"&$BF$7&C208))+(BC209>=60)*SUMPRODUCT($BD$12:BD209,$BE$12:$BE209),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,IF(MOD(C209,12)=0,VLOOKUP(B209,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B209<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B209<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B209<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B209<=Charges!$C$88),0)","v":0},{"$f":"IF(B209<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B209<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW209*BY209*Input!$H$35+BX209*BZ209*Input!$H$36","v":0},0,{"$f":"CB209*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F209*Charges!$F$51+CM208+IF(MOD(C209-1,12)=0,CN208,0)-BE208,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C209-1,12)=0,H209*D209,CN208),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG209-(B209>PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH209-(B209<=PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"CI209*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ209-CL209-(B209<=PPT)*AF209*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C209=\"\",MOD(C209-1,12)=0,B209>PPT),0%,100%/12+CO208),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B209>PPT),0%,100%-CO209)","v":0},{"$f":"IF(B209>=Charges!$B$68,IF(MOD(C209,12)=0,(Loyalty_Bonus+Charges!$C$69*(B209-11))*AH209,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B210<>\"\", B210<=10),VLOOKUP(B210,Charges!$C$40:$F$50, 4, 0), IF(AND(B210<>\"\", B210 >10), 100%, 0))","v":0},0,"",{"$f":"D210*H210+F210*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B210=1,0,IF(B210<>\"\",(M210+N210)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G210), 0.5*Term*aprem)*(1+Indexation*(B210-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B210, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B210<>\"\",B210<=Term),IF(C210<61,Charges!$C$31,W209*(1+(B210<>B209)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,R210+CR209-BB209),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,IF(C210=Input!$O$18,Input!$O$19,R210+CR209-Z210-BE209)),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,CI210+CJ210,AB210*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK210+CL210,( 1-(1-CW210)^(1/12))*(AC210))","v":{"$error":"#VALUE!"}},{"$f":"AC210*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM210+CN210,MAX(AC210-AG210,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",((Flat_Extra/1000)/12)*AQ210*AO210+Input!$H$34*V210*AP210,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B210<>\"\",IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B210<>\"\",B210<=Term-3),MIN(AU210,Charges!$H$11),0)","v":0},{"$f":"IF(C210=1,MIN(AV210,AW210),IF(AV210=0,0,MIN(AW210-AY209,IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$I$100,5)/Mode,0))))*(B210<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",IF(BH210>0,IF(AH211<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,MIN(IF(MOD(C210,12)=0,VLOOKUP(B210,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM210,AH210),AH210-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C210<60,0,IF(MOD(C210,12)=0,(BC210<60)*SUM(INDIRECT($BF$7&(C210+11)&\":\"&$BF$7&C209))+(BC210>=60)*SUMPRODUCT($BD$12:BD210,$BE$12:$BE210),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,IF(MOD(C210,12)=0,VLOOKUP(B210,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B210<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B210<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B210<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B210<=Charges!$C$88),0)","v":0},{"$f":"IF(B210<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B210<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW210*BY210*Input!$H$35+BX210*BZ210*Input!$H$36","v":0},0,{"$f":"CB210*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F210*Charges!$F$51+CM209+IF(MOD(C210-1,12)=0,CN209,0)-BE209,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C210-1,12)=0,H210*D210,CN209),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG210-(B210>PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH210-(B210<=PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"CI210*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ210-CL210-(B210<=PPT)*AF210*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C210=\"\",MOD(C210-1,12)=0,B210>PPT),0%,100%/12+CO209),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B210>PPT),0%,100%-CO210)","v":0},{"$f":"IF(B210>=Charges!$B$68,IF(MOD(C210,12)=0,(Loyalty_Bonus+Charges!$C$69*(B210-11))*AH210,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B211<>\"\", B211<=10),VLOOKUP(B211,Charges!$C$40:$F$50, 4, 0), IF(AND(B211<>\"\", B211 >10), 100%, 0))","v":0},0,"",{"$f":"D211*H211+F211*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B211=1,0,IF(B211<>\"\",(M211+N211)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G211), 0.5*Term*aprem)*(1+Indexation*(B211-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B211, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B211<>\"\",B211<=Term),IF(C211<61,Charges!$C$31,W210*(1+(B211<>B210)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,R211+CR210-BB210),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,IF(C211=Input!$O$18,Input!$O$19,R211+CR210-Z211-BE210)),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,CI211+CJ211,AB211*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK211+CL211,( 1-(1-CW211)^(1/12))*(AC211))","v":{"$error":"#VALUE!"}},{"$f":"AC211*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM211+CN211,MAX(AC211-AG211,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",((Flat_Extra/1000)/12)*AQ211*AO211+Input!$H$34*V211*AP211,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B211<>\"\",IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B211<>\"\",B211<=Term-3),MIN(AU211,Charges!$H$11),0)","v":0},{"$f":"IF(C211=1,MIN(AV211,AW211),IF(AV211=0,0,MIN(AW211-AY210,IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$I$100,5)/Mode,0))))*(B211<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",IF(BH211>0,IF(AH212<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,MIN(IF(MOD(C211,12)=0,VLOOKUP(B211,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM211,AH211),AH211-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C211<60,0,IF(MOD(C211,12)=0,(BC211<60)*SUM(INDIRECT($BF$7&(C211+11)&\":\"&$BF$7&C210))+(BC211>=60)*SUMPRODUCT($BD$12:BD211,$BE$12:$BE211),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,IF(MOD(C211,12)=0,VLOOKUP(B211,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B211<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B211<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B211<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B211<=Charges!$C$88),0)","v":0},{"$f":"IF(B211<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B211<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW211*BY211*Input!$H$35+BX211*BZ211*Input!$H$36","v":0},0,{"$f":"CB211*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F211*Charges!$F$51+CM210+IF(MOD(C211-1,12)=0,CN210,0)-BE210,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C211-1,12)=0,H211*D211,CN210),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG211-(B211>PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH211-(B211<=PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"CI211*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ211-CL211-(B211<=PPT)*AF211*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C211=\"\",MOD(C211-1,12)=0,B211>PPT),0%,100%/12+CO210),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B211>PPT),0%,100%-CO211)","v":0},{"$f":"IF(B211>=Charges!$B$68,IF(MOD(C211,12)=0,(Loyalty_Bonus+Charges!$C$69*(B211-11))*AH211,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B212<>\"\", B212<=10),VLOOKUP(B212,Charges!$C$40:$F$50, 4, 0), IF(AND(B212<>\"\", B212 >10), 100%, 0))","v":0},0,"",{"$f":"D212*H212+F212*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B212=1,0,IF(B212<>\"\",(M212+N212)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G212), 0.5*Term*aprem)*(1+Indexation*(B212-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B212, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B212<>\"\",B212<=Term),IF(C212<61,Charges!$C$31,W211*(1+(B212<>B211)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,R212+CR211-BB211),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,IF(C212=Input!$O$18,Input!$O$19,R212+CR211-Z212-BE211)),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,CI212+CJ212,AB212*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK212+CL212,( 1-(1-CW212)^(1/12))*(AC212))","v":{"$error":"#VALUE!"}},{"$f":"AC212*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM212+CN212,MAX(AC212-AG212,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",((Flat_Extra/1000)/12)*AQ212*AO212+Input!$H$34*V212*AP212,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B212<>\"\",IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B212<>\"\",B212<=Term-3),MIN(AU212,Charges!$H$11),0)","v":0},{"$f":"IF(C212=1,MIN(AV212,AW212),IF(AV212=0,0,MIN(AW212-AY211,IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$I$100,5)/Mode,0))))*(B212<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",IF(BH212>0,IF(AH213<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,MIN(IF(MOD(C212,12)=0,VLOOKUP(B212,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM212,AH212),AH212-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C212<60,0,IF(MOD(C212,12)=0,(BC212<60)*SUM(INDIRECT($BF$7&(C212+11)&\":\"&$BF$7&C211))+(BC212>=60)*SUMPRODUCT($BD$12:BD212,$BE$12:$BE212),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,IF(MOD(C212,12)=0,VLOOKUP(B212,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B212<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B212<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B212<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B212<=Charges!$C$88),0)","v":0},{"$f":"IF(B212<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B212<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW212*BY212*Input!$H$35+BX212*BZ212*Input!$H$36","v":0},0,{"$f":"CB212*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F212*Charges!$F$51+CM211+IF(MOD(C212-1,12)=0,CN211,0)-BE211,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C212-1,12)=0,H212*D212,CN211),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG212-(B212>PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH212-(B212<=PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"CI212*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ212-CL212-(B212<=PPT)*AF212*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C212=\"\",MOD(C212-1,12)=0,B212>PPT),0%,100%/12+CO211),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B212>PPT),0%,100%-CO212)","v":0},{"$f":"IF(B212>=Charges!$B$68,IF(MOD(C212,12)=0,(Loyalty_Bonus+Charges!$C$69*(B212-11))*AH212,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B213<>\"\", B213<=10),VLOOKUP(B213,Charges!$C$40:$F$50, 4, 0), IF(AND(B213<>\"\", B213 >10), 100%, 0))","v":0},0,"",{"$f":"D213*H213+F213*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B213=1,0,IF(B213<>\"\",(M213+N213)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G213), 0.5*Term*aprem)*(1+Indexation*(B213-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B213, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B213<>\"\",B213<=Term),IF(C213<61,Charges!$C$31,W212*(1+(B213<>B212)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,R213+CR212-BB212),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,IF(C213=Input!$O$18,Input!$O$19,R213+CR212-Z213-BE212)),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,CI213+CJ213,AB213*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK213+CL213,( 1-(1-CW213)^(1/12))*(AC213))","v":{"$error":"#VALUE!"}},{"$f":"AC213*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM213+CN213,MAX(AC213-AG213,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",((Flat_Extra/1000)/12)*AQ213*AO213+Input!$H$34*V213*AP213,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B213<>\"\",IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B213<>\"\",B213<=Term-3),MIN(AU213,Charges!$H$11),0)","v":0},{"$f":"IF(C213=1,MIN(AV213,AW213),IF(AV213=0,0,MIN(AW213-AY212,IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$I$100,5)/Mode,0))))*(B213<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",IF(BH213>0,IF(AH214<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,MIN(IF(MOD(C213,12)=0,VLOOKUP(B213,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM213,AH213),AH213-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C213<60,0,IF(MOD(C213,12)=0,(BC213<60)*SUM(INDIRECT($BF$7&(C213+11)&\":\"&$BF$7&C212))+(BC213>=60)*SUMPRODUCT($BD$12:BD213,$BE$12:$BE213),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,IF(MOD(C213,12)=0,VLOOKUP(B213,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B213<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B213<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B213<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B213<=Charges!$C$88),0)","v":0},{"$f":"IF(B213<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B213<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW213*BY213*Input!$H$35+BX213*BZ213*Input!$H$36","v":0},0,{"$f":"CB213*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F213*Charges!$F$51+CM212+IF(MOD(C213-1,12)=0,CN212,0)-BE212,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C213-1,12)=0,H213*D213,CN212),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG213-(B213>PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH213-(B213<=PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"CI213*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ213-CL213-(B213<=PPT)*AF213*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C213=\"\",MOD(C213-1,12)=0,B213>PPT),0%,100%/12+CO212),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B213>PPT),0%,100%-CO213)","v":0},{"$f":"IF(B213>=Charges!$B$68,IF(MOD(C213,12)=0,(Loyalty_Bonus+Charges!$C$69*(B213-11))*AH213,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B214<>\"\", B214<=10),VLOOKUP(B214,Charges!$C$40:$F$50, 4, 0), IF(AND(B214<>\"\", B214 >10), 100%, 0))","v":0},0,"",{"$f":"D214*H214+F214*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B214=1,0,IF(B214<>\"\",(M214+N214)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G214), 0.5*Term*aprem)*(1+Indexation*(B214-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B214, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B214<>\"\",B214<=Term),IF(C214<61,Charges!$C$31,W213*(1+(B214<>B213)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,R214+CR213-BB213),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,IF(C214=Input!$O$18,Input!$O$19,R214+CR213-Z214-BE213)),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,CI214+CJ214,AB214*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK214+CL214,( 1-(1-CW214)^(1/12))*(AC214))","v":{"$error":"#VALUE!"}},{"$f":"AC214*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM214+CN214,MAX(AC214-AG214,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",((Flat_Extra/1000)/12)*AQ214*AO214+Input!$H$34*V214*AP214,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B214<>\"\",IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B214<>\"\",B214<=Term-3),MIN(AU214,Charges!$H$11),0)","v":0},{"$f":"IF(C214=1,MIN(AV214,AW214),IF(AV214=0,0,MIN(AW214-AY213,IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$I$100,5)/Mode,0))))*(B214<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",IF(BH214>0,IF(AH215<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,MIN(IF(MOD(C214,12)=0,VLOOKUP(B214,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM214,AH214),AH214-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C214<60,0,IF(MOD(C214,12)=0,(BC214<60)*SUM(INDIRECT($BF$7&(C214+11)&\":\"&$BF$7&C213))+(BC214>=60)*SUMPRODUCT($BD$12:BD214,$BE$12:$BE214),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,IF(MOD(C214,12)=0,VLOOKUP(B214,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B214<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B214<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B214<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B214<=Charges!$C$88),0)","v":0},{"$f":"IF(B214<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B214<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW214*BY214*Input!$H$35+BX214*BZ214*Input!$H$36","v":0},0,{"$f":"CB214*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F214*Charges!$F$51+CM213+IF(MOD(C214-1,12)=0,CN213,0)-BE213,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C214-1,12)=0,H214*D214,CN213),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG214-(B214>PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH214-(B214<=PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"CI214*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ214-CL214-(B214<=PPT)*AF214*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C214=\"\",MOD(C214-1,12)=0,B214>PPT),0%,100%/12+CO213),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B214>PPT),0%,100%-CO214)","v":0},{"$f":"IF(B214>=Charges!$B$68,IF(MOD(C214,12)=0,(Loyalty_Bonus+Charges!$C$69*(B214-11))*AH214,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B215<>\"\", B215<=10),VLOOKUP(B215,Charges!$C$40:$F$50, 4, 0), IF(AND(B215<>\"\", B215 >10), 100%, 0))","v":0},0,"",{"$f":"D215*H215+F215*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B215=1,0,IF(B215<>\"\",(M215+N215)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G215), 0.5*Term*aprem)*(1+Indexation*(B215-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B215, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B215<>\"\",B215<=Term),IF(C215<61,Charges!$C$31,W214*(1+(B215<>B214)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,R215+CR214-BB214),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,IF(C215=Input!$O$18,Input!$O$19,R215+CR214-Z215-BE214)),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,CI215+CJ215,AB215*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK215+CL215,( 1-(1-CW215)^(1/12))*(AC215))","v":{"$error":"#VALUE!"}},{"$f":"AC215*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM215+CN215,MAX(AC215-AG215,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",((Flat_Extra/1000)/12)*AQ215*AO215+Input!$H$34*V215*AP215,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B215<>\"\",IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B215<>\"\",B215<=Term-3),MIN(AU215,Charges!$H$11),0)","v":0},{"$f":"IF(C215=1,MIN(AV215,AW215),IF(AV215=0,0,MIN(AW215-AY214,IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$I$100,5)/Mode,0))))*(B215<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",IF(BH215>0,IF(AH216<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,MIN(IF(MOD(C215,12)=0,VLOOKUP(B215,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM215,AH215),AH215-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C215<60,0,IF(MOD(C215,12)=0,(BC215<60)*SUM(INDIRECT($BF$7&(C215+11)&\":\"&$BF$7&C214))+(BC215>=60)*SUMPRODUCT($BD$12:BD215,$BE$12:$BE215),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,IF(MOD(C215,12)=0,VLOOKUP(B215,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B215<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B215<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B215<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B215<=Charges!$C$88),0)","v":0},{"$f":"IF(B215<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B215<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW215*BY215*Input!$H$35+BX215*BZ215*Input!$H$36","v":0},0,{"$f":"CB215*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F215*Charges!$F$51+CM214+IF(MOD(C215-1,12)=0,CN214,0)-BE214,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C215-1,12)=0,H215*D215,CN214),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG215-(B215>PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH215-(B215<=PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"CI215*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ215-CL215-(B215<=PPT)*AF215*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C215=\"\",MOD(C215-1,12)=0,B215>PPT),0%,100%/12+CO214),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B215>PPT),0%,100%-CO215)","v":0},{"$f":"IF(B215>=Charges!$B$68,IF(MOD(C215,12)=0,(Loyalty_Bonus+Charges!$C$69*(B215-11))*AH215,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B216<>\"\", B216<=10),VLOOKUP(B216,Charges!$C$40:$F$50, 4, 0), IF(AND(B216<>\"\", B216 >10), 100%, 0))","v":0},0,"",{"$f":"D216*H216+F216*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B216=1,0,IF(B216<>\"\",(M216+N216)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G216), 0.5*Term*aprem)*(1+Indexation*(B216-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B216, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B216<>\"\",B216<=Term),IF(C216<61,Charges!$C$31,W215*(1+(B216<>B215)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,R216+CR215-BB215),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,IF(C216=Input!$O$18,Input!$O$19,R216+CR215-Z216-BE215)),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,CI216+CJ216,AB216*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK216+CL216,( 1-(1-CW216)^(1/12))*(AC216))","v":{"$error":"#VALUE!"}},{"$f":"AC216*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM216+CN216,MAX(AC216-AG216,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",((Flat_Extra/1000)/12)*AQ216*AO216+Input!$H$34*V216*AP216,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B216<>\"\",IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B216<>\"\",B216<=Term-3),MIN(AU216,Charges!$H$11),0)","v":0},{"$f":"IF(C216=1,MIN(AV216,AW216),IF(AV216=0,0,MIN(AW216-AY215,IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$I$100,5)/Mode,0))))*(B216<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",IF(BH216>0,IF(AH217<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,MIN(IF(MOD(C216,12)=0,VLOOKUP(B216,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM216,AH216),AH216-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C216<60,0,IF(MOD(C216,12)=0,(BC216<60)*SUM(INDIRECT($BF$7&(C216+11)&\":\"&$BF$7&C215))+(BC216>=60)*SUMPRODUCT($BD$12:BD216,$BE$12:$BE216),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,IF(MOD(C216,12)=0,VLOOKUP(B216,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B216<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B216<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B216<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B216<=Charges!$C$88),0)","v":0},{"$f":"IF(B216<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B216<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW216*BY216*Input!$H$35+BX216*BZ216*Input!$H$36","v":0},0,{"$f":"CB216*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F216*Charges!$F$51+CM215+IF(MOD(C216-1,12)=0,CN215,0)-BE215,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C216-1,12)=0,H216*D216,CN215),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG216-(B216>PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH216-(B216<=PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"CI216*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ216-CL216-(B216<=PPT)*AF216*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C216=\"\",MOD(C216-1,12)=0,B216>PPT),0%,100%/12+CO215),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B216>PPT),0%,100%-CO216)","v":0},{"$f":"IF(B216>=Charges!$B$68,IF(MOD(C216,12)=0,(Loyalty_Bonus+Charges!$C$69*(B216-11))*AH216,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B217<>\"\", B217<=10),VLOOKUP(B217,Charges!$C$40:$F$50, 4, 0), IF(AND(B217<>\"\", B217 >10), 100%, 0))","v":0},0,"",{"$f":"D217*H217+F217*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B217=1,0,IF(B217<>\"\",(M217+N217)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G217), 0.5*Term*aprem)*(1+Indexation*(B217-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B217, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B217<>\"\",B217<=Term),IF(C217<61,Charges!$C$31,W216*(1+(B217<>B216)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,R217+CR216-BB216),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,IF(C217=Input!$O$18,Input!$O$19,R217+CR216-Z217-BE216)),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,CI217+CJ217,AB217*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK217+CL217,( 1-(1-CW217)^(1/12))*(AC217))","v":{"$error":"#VALUE!"}},{"$f":"AC217*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM217+CN217,MAX(AC217-AG217,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",((Flat_Extra/1000)/12)*AQ217*AO217+Input!$H$34*V217*AP217,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B217<>\"\",IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B217<>\"\",B217<=Term-3),MIN(AU217,Charges!$H$11),0)","v":0},{"$f":"IF(C217=1,MIN(AV217,AW217),IF(AV217=0,0,MIN(AW217-AY216,IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$I$100,5)/Mode,0))))*(B217<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",IF(BH217>0,IF(AH218<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,MIN(IF(MOD(C217,12)=0,VLOOKUP(B217,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM217,AH217),AH217-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C217<60,0,IF(MOD(C217,12)=0,(BC217<60)*SUM(INDIRECT($BF$7&(C217+11)&\":\"&$BF$7&C216))+(BC217>=60)*SUMPRODUCT($BD$12:BD217,$BE$12:$BE217),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,IF(MOD(C217,12)=0,VLOOKUP(B217,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B217<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B217<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B217<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B217<=Charges!$C$88),0)","v":0},{"$f":"IF(B217<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B217<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW217*BY217*Input!$H$35+BX217*BZ217*Input!$H$36","v":0},0,{"$f":"CB217*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F217*Charges!$F$51+CM216+IF(MOD(C217-1,12)=0,CN216,0)-BE216,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C217-1,12)=0,H217*D217,CN216),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG217-(B217>PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH217-(B217<=PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"CI217*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ217-CL217-(B217<=PPT)*AF217*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C217=\"\",MOD(C217-1,12)=0,B217>PPT),0%,100%/12+CO216),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B217>PPT),0%,100%-CO217)","v":0},{"$f":"IF(B217>=Charges!$B$68,IF(MOD(C217,12)=0,(Loyalty_Bonus+Charges!$C$69*(B217-11))*AH217,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B218<>\"\", B218<=10),VLOOKUP(B218,Charges!$C$40:$F$50, 4, 0), IF(AND(B218<>\"\", B218 >10), 100%, 0))","v":0},0,"",{"$f":"D218*H218+F218*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B218=1,0,IF(B218<>\"\",(M218+N218)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G218), 0.5*Term*aprem)*(1+Indexation*(B218-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B218, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B218<>\"\",B218<=Term),IF(C218<61,Charges!$C$31,W217*(1+(B218<>B217)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,R218+CR217-BB217),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,IF(C218=Input!$O$18,Input!$O$19,R218+CR217-Z218-BE217)),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,CI218+CJ218,AB218*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK218+CL218,( 1-(1-CW218)^(1/12))*(AC218))","v":{"$error":"#VALUE!"}},{"$f":"AC218*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM218+CN218,MAX(AC218-AG218,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",((Flat_Extra/1000)/12)*AQ218*AO218+Input!$H$34*V218*AP218,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B218<>\"\",IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B218<>\"\",B218<=Term-3),MIN(AU218,Charges!$H$11),0)","v":0},{"$f":"IF(C218=1,MIN(AV218,AW218),IF(AV218=0,0,MIN(AW218-AY217,IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$I$100,5)/Mode,0))))*(B218<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",IF(BH218>0,IF(AH219<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,MIN(IF(MOD(C218,12)=0,VLOOKUP(B218,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM218,AH218),AH218-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C218<60,0,IF(MOD(C218,12)=0,(BC218<60)*SUM(INDIRECT($BF$7&(C218+11)&\":\"&$BF$7&C217))+(BC218>=60)*SUMPRODUCT($BD$12:BD218,$BE$12:$BE218),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,IF(MOD(C218,12)=0,VLOOKUP(B218,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B218<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B218<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B218<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B218<=Charges!$C$88),0)","v":0},{"$f":"IF(B218<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B218<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW218*BY218*Input!$H$35+BX218*BZ218*Input!$H$36","v":0},0,{"$f":"CB218*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F218*Charges!$F$51+CM217+IF(MOD(C218-1,12)=0,CN217,0)-BE217,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C218-1,12)=0,H218*D218,CN217),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG218-(B218>PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH218-(B218<=PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"CI218*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ218-CL218-(B218<=PPT)*AF218*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C218=\"\",MOD(C218-1,12)=0,B218>PPT),0%,100%/12+CO217),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B218>PPT),0%,100%-CO218)","v":0},{"$f":"IF(B218>=Charges!$B$68,IF(MOD(C218,12)=0,(Loyalty_Bonus+Charges!$C$69*(B218-11))*AH218,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B219<>\"\", B219<=10),VLOOKUP(B219,Charges!$C$40:$F$50, 4, 0), IF(AND(B219<>\"\", B219 >10), 100%, 0))","v":0},0,"",{"$f":"D219*H219+F219*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B219=1,0,IF(B219<>\"\",(M219+N219)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G219), 0.5*Term*aprem)*(1+Indexation*(B219-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B219, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B219<>\"\",B219<=Term),IF(C219<61,Charges!$C$31,W218*(1+(B219<>B218)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,R219+CR218-BB218),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,IF(C219=Input!$O$18,Input!$O$19,R219+CR218-Z219-BE218)),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,CI219+CJ219,AB219*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK219+CL219,( 1-(1-CW219)^(1/12))*(AC219))","v":{"$error":"#VALUE!"}},{"$f":"AC219*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM219+CN219,MAX(AC219-AG219,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",((Flat_Extra/1000)/12)*AQ219*AO219+Input!$H$34*V219*AP219,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B219<>\"\",IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B219<>\"\",B219<=Term-3),MIN(AU219,Charges!$H$11),0)","v":0},{"$f":"IF(C219=1,MIN(AV219,AW219),IF(AV219=0,0,MIN(AW219-AY218,IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$I$100,5)/Mode,0))))*(B219<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",IF(BH219>0,IF(AH220<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,MIN(IF(MOD(C219,12)=0,VLOOKUP(B219,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM219,AH219),AH219-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C219<60,0,IF(MOD(C219,12)=0,(BC219<60)*SUM(INDIRECT($BF$7&(C219+11)&\":\"&$BF$7&C218))+(BC219>=60)*SUMPRODUCT($BD$12:BD219,$BE$12:$BE219),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,IF(MOD(C219,12)=0,VLOOKUP(B219,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B219<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B219<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B219<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B219<=Charges!$C$88),0)","v":0},{"$f":"IF(B219<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B219<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW219*BY219*Input!$H$35+BX219*BZ219*Input!$H$36","v":0},0,{"$f":"CB219*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F219*Charges!$F$51+CM218+IF(MOD(C219-1,12)=0,CN218,0)-BE218,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C219-1,12)=0,H219*D219,CN218),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG219-(B219>PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH219-(B219<=PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"CI219*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ219-CL219-(B219<=PPT)*AF219*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C219=\"\",MOD(C219-1,12)=0,B219>PPT),0%,100%/12+CO218),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B219>PPT),0%,100%-CO219)","v":0},{"$f":"IF(B219>=Charges!$B$68,IF(MOD(C219,12)=0,(Loyalty_Bonus+Charges!$C$69*(B219-11))*AH219,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B220<>\"\", B220<=10),VLOOKUP(B220,Charges!$C$40:$F$50, 4, 0), IF(AND(B220<>\"\", B220 >10), 100%, 0))","v":0},0,"",{"$f":"D220*H220+F220*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B220=1,0,IF(B220<>\"\",(M220+N220)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G220), 0.5*Term*aprem)*(1+Indexation*(B220-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B220, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B220<>\"\",B220<=Term),IF(C220<61,Charges!$C$31,W219*(1+(B220<>B219)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,R220+CR219-BB219),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,IF(C220=Input!$O$18,Input!$O$19,R220+CR219-Z220-BE219)),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,CI220+CJ220,AB220*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK220+CL220,( 1-(1-CW220)^(1/12))*(AC220))","v":{"$error":"#VALUE!"}},{"$f":"AC220*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM220+CN220,MAX(AC220-AG220,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",((Flat_Extra/1000)/12)*AQ220*AO220+Input!$H$34*V220*AP220,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B220<>\"\",IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B220<>\"\",B220<=Term-3),MIN(AU220,Charges!$H$11),0)","v":0},{"$f":"IF(C220=1,MIN(AV220,AW220),IF(AV220=0,0,MIN(AW220-AY219,IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$I$100,5)/Mode,0))))*(B220<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",IF(BH220>0,IF(AH221<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,MIN(IF(MOD(C220,12)=0,VLOOKUP(B220,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM220,AH220),AH220-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C220<60,0,IF(MOD(C220,12)=0,(BC220<60)*SUM(INDIRECT($BF$7&(C220+11)&\":\"&$BF$7&C219))+(BC220>=60)*SUMPRODUCT($BD$12:BD220,$BE$12:$BE220),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,IF(MOD(C220,12)=0,VLOOKUP(B220,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B220<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B220<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B220<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B220<=Charges!$C$88),0)","v":0},{"$f":"IF(B220<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B220<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW220*BY220*Input!$H$35+BX220*BZ220*Input!$H$36","v":0},0,{"$f":"CB220*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F220*Charges!$F$51+CM219+IF(MOD(C220-1,12)=0,CN219,0)-BE219,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C220-1,12)=0,H220*D220,CN219),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG220-(B220>PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH220-(B220<=PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"CI220*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ220-CL220-(B220<=PPT)*AF220*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C220=\"\",MOD(C220-1,12)=0,B220>PPT),0%,100%/12+CO219),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B220>PPT),0%,100%-CO220)","v":0},{"$f":"IF(B220>=Charges!$B$68,IF(MOD(C220,12)=0,(Loyalty_Bonus+Charges!$C$69*(B220-11))*AH220,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B221<>\"\", B221<=10),VLOOKUP(B221,Charges!$C$40:$F$50, 4, 0), IF(AND(B221<>\"\", B221 >10), 100%, 0))","v":0},0,"",{"$f":"D221*H221+F221*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B221=1,0,IF(B221<>\"\",(M221+N221)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G221), 0.5*Term*aprem)*(1+Indexation*(B221-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B221, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B221<>\"\",B221<=Term),IF(C221<61,Charges!$C$31,W220*(1+(B221<>B220)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,R221+CR220-BB220),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,IF(C221=Input!$O$18,Input!$O$19,R221+CR220-Z221-BE220)),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,CI221+CJ221,AB221*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK221+CL221,( 1-(1-CW221)^(1/12))*(AC221))","v":{"$error":"#VALUE!"}},{"$f":"AC221*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM221+CN221,MAX(AC221-AG221,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",((Flat_Extra/1000)/12)*AQ221*AO221+Input!$H$34*V221*AP221,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B221<>\"\",IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B221<>\"\",B221<=Term-3),MIN(AU221,Charges!$H$11),0)","v":0},{"$f":"IF(C221=1,MIN(AV221,AW221),IF(AV221=0,0,MIN(AW221-AY220,IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$I$100,5)/Mode,0))))*(B221<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",IF(BH221>0,IF(AH222<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,MIN(IF(MOD(C221,12)=0,VLOOKUP(B221,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM221,AH221),AH221-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C221<60,0,IF(MOD(C221,12)=0,(BC221<60)*SUM(INDIRECT($BF$7&(C221+11)&\":\"&$BF$7&C220))+(BC221>=60)*SUMPRODUCT($BD$12:BD221,$BE$12:$BE221),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,IF(MOD(C221,12)=0,VLOOKUP(B221,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B221<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B221<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B221<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B221<=Charges!$C$88),0)","v":0},{"$f":"IF(B221<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B221<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW221*BY221*Input!$H$35+BX221*BZ221*Input!$H$36","v":0},0,{"$f":"CB221*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F221*Charges!$F$51+CM220+IF(MOD(C221-1,12)=0,CN220,0)-BE220,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C221-1,12)=0,H221*D221,CN220),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG221-(B221>PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH221-(B221<=PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"CI221*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ221-CL221-(B221<=PPT)*AF221*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C221=\"\",MOD(C221-1,12)=0,B221>PPT),0%,100%/12+CO220),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B221>PPT),0%,100%-CO221)","v":0},{"$f":"IF(B221>=Charges!$B$68,IF(MOD(C221,12)=0,(Loyalty_Bonus+Charges!$C$69*(B221-11))*AH221,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B222<>\"\", B222<=10),VLOOKUP(B222,Charges!$C$40:$F$50, 4, 0), IF(AND(B222<>\"\", B222 >10), 100%, 0))","v":0},0,"",{"$f":"D222*H222+F222*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B222=1,0,IF(B222<>\"\",(M222+N222)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G222), 0.5*Term*aprem)*(1+Indexation*(B222-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B222, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B222<>\"\",B222<=Term),IF(C222<61,Charges!$C$31,W221*(1+(B222<>B221)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,R222+CR221-BB221),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,IF(C222=Input!$O$18,Input!$O$19,R222+CR221-Z222-BE221)),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,CI222+CJ222,AB222*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK222+CL222,( 1-(1-CW222)^(1/12))*(AC222))","v":{"$error":"#VALUE!"}},{"$f":"AC222*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM222+CN222,MAX(AC222-AG222,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",((Flat_Extra/1000)/12)*AQ222*AO222+Input!$H$34*V222*AP222,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B222<>\"\",IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B222<>\"\",B222<=Term-3),MIN(AU222,Charges!$H$11),0)","v":0},{"$f":"IF(C222=1,MIN(AV222,AW222),IF(AV222=0,0,MIN(AW222-AY221,IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$I$100,5)/Mode,0))))*(B222<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",IF(BH222>0,IF(AH223<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,MIN(IF(MOD(C222,12)=0,VLOOKUP(B222,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM222,AH222),AH222-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C222<60,0,IF(MOD(C222,12)=0,(BC222<60)*SUM(INDIRECT($BF$7&(C222+11)&\":\"&$BF$7&C221))+(BC222>=60)*SUMPRODUCT($BD$12:BD222,$BE$12:$BE222),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,IF(MOD(C222,12)=0,VLOOKUP(B222,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B222<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B222<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B222<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B222<=Charges!$C$88),0)","v":0},{"$f":"IF(B222<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B222<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW222*BY222*Input!$H$35+BX222*BZ222*Input!$H$36","v":0},0,{"$f":"CB222*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F222*Charges!$F$51+CM221+IF(MOD(C222-1,12)=0,CN221,0)-BE221,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C222-1,12)=0,H222*D222,CN221),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG222-(B222>PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH222-(B222<=PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"CI222*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ222-CL222-(B222<=PPT)*AF222*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C222=\"\",MOD(C222-1,12)=0,B222>PPT),0%,100%/12+CO221),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B222>PPT),0%,100%-CO222)","v":0},{"$f":"IF(B222>=Charges!$B$68,IF(MOD(C222,12)=0,(Loyalty_Bonus+Charges!$C$69*(B222-11))*AH222,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B223<>\"\", B223<=10),VLOOKUP(B223,Charges!$C$40:$F$50, 4, 0), IF(AND(B223<>\"\", B223 >10), 100%, 0))","v":0},0,"",{"$f":"D223*H223+F223*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B223=1,0,IF(B223<>\"\",(M223+N223)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G223), 0.5*Term*aprem)*(1+Indexation*(B223-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B223, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B223<>\"\",B223<=Term),IF(C223<61,Charges!$C$31,W222*(1+(B223<>B222)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,R223+CR222-BB222),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,IF(C223=Input!$O$18,Input!$O$19,R223+CR222-Z223-BE222)),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,CI223+CJ223,AB223*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK223+CL223,( 1-(1-CW223)^(1/12))*(AC223))","v":{"$error":"#VALUE!"}},{"$f":"AC223*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM223+CN223,MAX(AC223-AG223,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",((Flat_Extra/1000)/12)*AQ223*AO223+Input!$H$34*V223*AP223,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B223<>\"\",IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B223<>\"\",B223<=Term-3),MIN(AU223,Charges!$H$11),0)","v":0},{"$f":"IF(C223=1,MIN(AV223,AW223),IF(AV223=0,0,MIN(AW223-AY222,IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$I$100,5)/Mode,0))))*(B223<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",IF(BH223>0,IF(AH224<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,MIN(IF(MOD(C223,12)=0,VLOOKUP(B223,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM223,AH223),AH223-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C223<60,0,IF(MOD(C223,12)=0,(BC223<60)*SUM(INDIRECT($BF$7&(C223+11)&\":\"&$BF$7&C222))+(BC223>=60)*SUMPRODUCT($BD$12:BD223,$BE$12:$BE223),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,IF(MOD(C223,12)=0,VLOOKUP(B223,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B223<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B223<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B223<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B223<=Charges!$C$88),0)","v":0},{"$f":"IF(B223<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B223<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW223*BY223*Input!$H$35+BX223*BZ223*Input!$H$36","v":0},0,{"$f":"CB223*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F223*Charges!$F$51+CM222+IF(MOD(C223-1,12)=0,CN222,0)-BE222,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C223-1,12)=0,H223*D223,CN222),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG223-(B223>PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH223-(B223<=PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"CI223*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ223-CL223-(B223<=PPT)*AF223*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C223=\"\",MOD(C223-1,12)=0,B223>PPT),0%,100%/12+CO222),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B223>PPT),0%,100%-CO223)","v":0},{"$f":"IF(B223>=Charges!$B$68,IF(MOD(C223,12)=0,(Loyalty_Bonus+Charges!$C$69*(B223-11))*AH223,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B224<>\"\", B224<=10),VLOOKUP(B224,Charges!$C$40:$F$50, 4, 0), IF(AND(B224<>\"\", B224 >10), 100%, 0))","v":0},0,"",{"$f":"D224*H224+F224*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B224=1,0,IF(B224<>\"\",(M224+N224)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G224), 0.5*Term*aprem)*(1+Indexation*(B224-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B224, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B224<>\"\",B224<=Term),IF(C224<61,Charges!$C$31,W223*(1+(B224<>B223)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,R224+CR223-BB223),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,IF(C224=Input!$O$18,Input!$O$19,R224+CR223-Z224-BE223)),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,CI224+CJ224,AB224*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK224+CL224,( 1-(1-CW224)^(1/12))*(AC224))","v":{"$error":"#VALUE!"}},{"$f":"AC224*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM224+CN224,MAX(AC224-AG224,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",((Flat_Extra/1000)/12)*AQ224*AO224+Input!$H$34*V224*AP224,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B224<>\"\",IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B224<>\"\",B224<=Term-3),MIN(AU224,Charges!$H$11),0)","v":0},{"$f":"IF(C224=1,MIN(AV224,AW224),IF(AV224=0,0,MIN(AW224-AY223,IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$I$100,5)/Mode,0))))*(B224<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",IF(BH224>0,IF(AH225<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,MIN(IF(MOD(C224,12)=0,VLOOKUP(B224,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM224,AH224),AH224-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C224<60,0,IF(MOD(C224,12)=0,(BC224<60)*SUM(INDIRECT($BF$7&(C224+11)&\":\"&$BF$7&C223))+(BC224>=60)*SUMPRODUCT($BD$12:BD224,$BE$12:$BE224),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,IF(MOD(C224,12)=0,VLOOKUP(B224,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B224<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B224<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B224<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B224<=Charges!$C$88),0)","v":0},{"$f":"IF(B224<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B224<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW224*BY224*Input!$H$35+BX224*BZ224*Input!$H$36","v":0},0,{"$f":"CB224*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F224*Charges!$F$51+CM223+IF(MOD(C224-1,12)=0,CN223,0)-BE223,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C224-1,12)=0,H224*D224,CN223),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG224-(B224>PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH224-(B224<=PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"CI224*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ224-CL224-(B224<=PPT)*AF224*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C224=\"\",MOD(C224-1,12)=0,B224>PPT),0%,100%/12+CO223),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B224>PPT),0%,100%-CO224)","v":0},{"$f":"IF(B224>=Charges!$B$68,IF(MOD(C224,12)=0,(Loyalty_Bonus+Charges!$C$69*(B224-11))*AH224,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B225<>\"\", B225<=10),VLOOKUP(B225,Charges!$C$40:$F$50, 4, 0), IF(AND(B225<>\"\", B225 >10), 100%, 0))","v":0},0,"",{"$f":"D225*H225+F225*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B225=1,0,IF(B225<>\"\",(M225+N225)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G225), 0.5*Term*aprem)*(1+Indexation*(B225-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B225, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B225<>\"\",B225<=Term),IF(C225<61,Charges!$C$31,W224*(1+(B225<>B224)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,R225+CR224-BB224),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,IF(C225=Input!$O$18,Input!$O$19,R225+CR224-Z225-BE224)),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,CI225+CJ225,AB225*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK225+CL225,( 1-(1-CW225)^(1/12))*(AC225))","v":{"$error":"#VALUE!"}},{"$f":"AC225*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM225+CN225,MAX(AC225-AG225,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",((Flat_Extra/1000)/12)*AQ225*AO225+Input!$H$34*V225*AP225,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B225<>\"\",IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B225<>\"\",B225<=Term-3),MIN(AU225,Charges!$H$11),0)","v":0},{"$f":"IF(C225=1,MIN(AV225,AW225),IF(AV225=0,0,MIN(AW225-AY224,IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$I$100,5)/Mode,0))))*(B225<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",IF(BH225>0,IF(AH226<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,MIN(IF(MOD(C225,12)=0,VLOOKUP(B225,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM225,AH225),AH225-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C225<60,0,IF(MOD(C225,12)=0,(BC225<60)*SUM(INDIRECT($BF$7&(C225+11)&\":\"&$BF$7&C224))+(BC225>=60)*SUMPRODUCT($BD$12:BD225,$BE$12:$BE225),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,IF(MOD(C225,12)=0,VLOOKUP(B225,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B225<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B225<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B225<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B225<=Charges!$C$88),0)","v":0},{"$f":"IF(B225<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B225<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW225*BY225*Input!$H$35+BX225*BZ225*Input!$H$36","v":0},0,{"$f":"CB225*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F225*Charges!$F$51+CM224+IF(MOD(C225-1,12)=0,CN224,0)-BE224,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C225-1,12)=0,H225*D225,CN224),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG225-(B225>PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH225-(B225<=PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"CI225*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ225-CL225-(B225<=PPT)*AF225*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C225=\"\",MOD(C225-1,12)=0,B225>PPT),0%,100%/12+CO224),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B225>PPT),0%,100%-CO225)","v":0},{"$f":"IF(B225>=Charges!$B$68,IF(MOD(C225,12)=0,(Loyalty_Bonus+Charges!$C$69*(B225-11))*AH225,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B226<>\"\", B226<=10),VLOOKUP(B226,Charges!$C$40:$F$50, 4, 0), IF(AND(B226<>\"\", B226 >10), 100%, 0))","v":0},0,"",{"$f":"D226*H226+F226*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B226=1,0,IF(B226<>\"\",(M226+N226)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G226), 0.5*Term*aprem)*(1+Indexation*(B226-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B226, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B226<>\"\",B226<=Term),IF(C226<61,Charges!$C$31,W225*(1+(B226<>B225)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,R226+CR225-BB225),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,IF(C226=Input!$O$18,Input!$O$19,R226+CR225-Z226-BE225)),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,CI226+CJ226,AB226*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK226+CL226,( 1-(1-CW226)^(1/12))*(AC226))","v":{"$error":"#VALUE!"}},{"$f":"AC226*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM226+CN226,MAX(AC226-AG226,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",((Flat_Extra/1000)/12)*AQ226*AO226+Input!$H$34*V226*AP226,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B226<>\"\",IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B226<>\"\",B226<=Term-3),MIN(AU226,Charges!$H$11),0)","v":0},{"$f":"IF(C226=1,MIN(AV226,AW226),IF(AV226=0,0,MIN(AW226-AY225,IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$I$100,5)/Mode,0))))*(B226<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",IF(BH226>0,IF(AH227<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,MIN(IF(MOD(C226,12)=0,VLOOKUP(B226,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM226,AH226),AH226-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C226<60,0,IF(MOD(C226,12)=0,(BC226<60)*SUM(INDIRECT($BF$7&(C226+11)&\":\"&$BF$7&C225))+(BC226>=60)*SUMPRODUCT($BD$12:BD226,$BE$12:$BE226),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,IF(MOD(C226,12)=0,VLOOKUP(B226,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B226<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B226<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B226<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B226<=Charges!$C$88),0)","v":0},{"$f":"IF(B226<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B226<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW226*BY226*Input!$H$35+BX226*BZ226*Input!$H$36","v":0},0,{"$f":"CB226*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F226*Charges!$F$51+CM225+IF(MOD(C226-1,12)=0,CN225,0)-BE225,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C226-1,12)=0,H226*D226,CN225),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG226-(B226>PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH226-(B226<=PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"CI226*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ226-CL226-(B226<=PPT)*AF226*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C226=\"\",MOD(C226-1,12)=0,B226>PPT),0%,100%/12+CO225),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B226>PPT),0%,100%-CO226)","v":0},{"$f":"IF(B226>=Charges!$B$68,IF(MOD(C226,12)=0,(Loyalty_Bonus+Charges!$C$69*(B226-11))*AH226,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B227<>\"\", B227<=10),VLOOKUP(B227,Charges!$C$40:$F$50, 4, 0), IF(AND(B227<>\"\", B227 >10), 100%, 0))","v":0},0,"",{"$f":"D227*H227+F227*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B227=1,0,IF(B227<>\"\",(M227+N227)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G227), 0.5*Term*aprem)*(1+Indexation*(B227-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B227, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B227<>\"\",B227<=Term),IF(C227<61,Charges!$C$31,W226*(1+(B227<>B226)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,R227+CR226-BB226),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,IF(C227=Input!$O$18,Input!$O$19,R227+CR226-Z227-BE226)),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,CI227+CJ227,AB227*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK227+CL227,( 1-(1-CW227)^(1/12))*(AC227))","v":{"$error":"#VALUE!"}},{"$f":"AC227*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM227+CN227,MAX(AC227-AG227,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",((Flat_Extra/1000)/12)*AQ227*AO227+Input!$H$34*V227*AP227,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B227<>\"\",IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B227<>\"\",B227<=Term-3),MIN(AU227,Charges!$H$11),0)","v":0},{"$f":"IF(C227=1,MIN(AV227,AW227),IF(AV227=0,0,MIN(AW227-AY226,IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$I$100,5)/Mode,0))))*(B227<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",IF(BH227>0,IF(AH228<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,MIN(IF(MOD(C227,12)=0,VLOOKUP(B227,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM227,AH227),AH227-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C227<60,0,IF(MOD(C227,12)=0,(BC227<60)*SUM(INDIRECT($BF$7&(C227+11)&\":\"&$BF$7&C226))+(BC227>=60)*SUMPRODUCT($BD$12:BD227,$BE$12:$BE227),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,IF(MOD(C227,12)=0,VLOOKUP(B227,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B227<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B227<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B227<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B227<=Charges!$C$88),0)","v":0},{"$f":"IF(B227<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B227<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW227*BY227*Input!$H$35+BX227*BZ227*Input!$H$36","v":0},0,{"$f":"CB227*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F227*Charges!$F$51+CM226+IF(MOD(C227-1,12)=0,CN226,0)-BE226,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C227-1,12)=0,H227*D227,CN226),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG227-(B227>PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH227-(B227<=PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"CI227*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ227-CL227-(B227<=PPT)*AF227*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C227=\"\",MOD(C227-1,12)=0,B227>PPT),0%,100%/12+CO226),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B227>PPT),0%,100%-CO227)","v":0},{"$f":"IF(B227>=Charges!$B$68,IF(MOD(C227,12)=0,(Loyalty_Bonus+Charges!$C$69*(B227-11))*AH227,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B228<>\"\", B228<=10),VLOOKUP(B228,Charges!$C$40:$F$50, 4, 0), IF(AND(B228<>\"\", B228 >10), 100%, 0))","v":0},0,"",{"$f":"D228*H228+F228*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B228=1,0,IF(B228<>\"\",(M228+N228)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G228), 0.5*Term*aprem)*(1+Indexation*(B228-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B228, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B228<>\"\",B228<=Term),IF(C228<61,Charges!$C$31,W227*(1+(B228<>B227)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,R228+CR227-BB227),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,IF(C228=Input!$O$18,Input!$O$19,R228+CR227-Z228-BE227)),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,CI228+CJ228,AB228*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK228+CL228,( 1-(1-CW228)^(1/12))*(AC228))","v":{"$error":"#VALUE!"}},{"$f":"AC228*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM228+CN228,MAX(AC228-AG228,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",((Flat_Extra/1000)/12)*AQ228*AO228+Input!$H$34*V228*AP228,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B228<>\"\",IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B228<>\"\",B228<=Term-3),MIN(AU228,Charges!$H$11),0)","v":0},{"$f":"IF(C228=1,MIN(AV228,AW228),IF(AV228=0,0,MIN(AW228-AY227,IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$I$100,5)/Mode,0))))*(B228<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",IF(BH228>0,IF(AH229<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,MIN(IF(MOD(C228,12)=0,VLOOKUP(B228,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM228,AH228),AH228-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C228<60,0,IF(MOD(C228,12)=0,(BC228<60)*SUM(INDIRECT($BF$7&(C228+11)&\":\"&$BF$7&C227))+(BC228>=60)*SUMPRODUCT($BD$12:BD228,$BE$12:$BE228),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,IF(MOD(C228,12)=0,VLOOKUP(B228,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B228<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B228<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B228<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B228<=Charges!$C$88),0)","v":0},{"$f":"IF(B228<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B228<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW228*BY228*Input!$H$35+BX228*BZ228*Input!$H$36","v":0},0,{"$f":"CB228*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F228*Charges!$F$51+CM227+IF(MOD(C228-1,12)=0,CN227,0)-BE227,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C228-1,12)=0,H228*D228,CN227),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG228-(B228>PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH228-(B228<=PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"CI228*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ228-CL228-(B228<=PPT)*AF228*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C228=\"\",MOD(C228-1,12)=0,B228>PPT),0%,100%/12+CO227),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B228>PPT),0%,100%-CO228)","v":0},{"$f":"IF(B228>=Charges!$B$68,IF(MOD(C228,12)=0,(Loyalty_Bonus+Charges!$C$69*(B228-11))*AH228,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B229<>\"\", B229<=10),VLOOKUP(B229,Charges!$C$40:$F$50, 4, 0), IF(AND(B229<>\"\", B229 >10), 100%, 0))","v":0},0,"",{"$f":"D229*H229+F229*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B229=1,0,IF(B229<>\"\",(M229+N229)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G229), 0.5*Term*aprem)*(1+Indexation*(B229-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B229, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B229<>\"\",B229<=Term),IF(C229<61,Charges!$C$31,W228*(1+(B229<>B228)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,R229+CR228-BB228),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,IF(C229=Input!$O$18,Input!$O$19,R229+CR228-Z229-BE228)),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,CI229+CJ229,AB229*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK229+CL229,( 1-(1-CW229)^(1/12))*(AC229))","v":{"$error":"#VALUE!"}},{"$f":"AC229*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM229+CN229,MAX(AC229-AG229,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",((Flat_Extra/1000)/12)*AQ229*AO229+Input!$H$34*V229*AP229,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B229<>\"\",IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B229<>\"\",B229<=Term-3),MIN(AU229,Charges!$H$11),0)","v":0},{"$f":"IF(C229=1,MIN(AV229,AW229),IF(AV229=0,0,MIN(AW229-AY228,IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$I$100,5)/Mode,0))))*(B229<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",IF(BH229>0,IF(AH230<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,MIN(IF(MOD(C229,12)=0,VLOOKUP(B229,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM229,AH229),AH229-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C229<60,0,IF(MOD(C229,12)=0,(BC229<60)*SUM(INDIRECT($BF$7&(C229+11)&\":\"&$BF$7&C228))+(BC229>=60)*SUMPRODUCT($BD$12:BD229,$BE$12:$BE229),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,IF(MOD(C229,12)=0,VLOOKUP(B229,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B229<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B229<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B229<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B229<=Charges!$C$88),0)","v":0},{"$f":"IF(B229<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B229<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW229*BY229*Input!$H$35+BX229*BZ229*Input!$H$36","v":0},0,{"$f":"CB229*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F229*Charges!$F$51+CM228+IF(MOD(C229-1,12)=0,CN228,0)-BE228,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C229-1,12)=0,H229*D229,CN228),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG229-(B229>PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH229-(B229<=PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"CI229*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ229-CL229-(B229<=PPT)*AF229*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C229=\"\",MOD(C229-1,12)=0,B229>PPT),0%,100%/12+CO228),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B229>PPT),0%,100%-CO229)","v":0},{"$f":"IF(B229>=Charges!$B$68,IF(MOD(C229,12)=0,(Loyalty_Bonus+Charges!$C$69*(B229-11))*AH229,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B230<>\"\", B230<=10),VLOOKUP(B230,Charges!$C$40:$F$50, 4, 0), IF(AND(B230<>\"\", B230 >10), 100%, 0))","v":0},0,"",{"$f":"D230*H230+F230*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B230=1,0,IF(B230<>\"\",(M230+N230)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G230), 0.5*Term*aprem)*(1+Indexation*(B230-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B230, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B230<>\"\",B230<=Term),IF(C230<61,Charges!$C$31,W229*(1+(B230<>B229)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,R230+CR229-BB229),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,IF(C230=Input!$O$18,Input!$O$19,R230+CR229-Z230-BE229)),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,CI230+CJ230,AB230*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK230+CL230,( 1-(1-CW230)^(1/12))*(AC230))","v":{"$error":"#VALUE!"}},{"$f":"AC230*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM230+CN230,MAX(AC230-AG230,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",((Flat_Extra/1000)/12)*AQ230*AO230+Input!$H$34*V230*AP230,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B230<>\"\",IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B230<>\"\",B230<=Term-3),MIN(AU230,Charges!$H$11),0)","v":0},{"$f":"IF(C230=1,MIN(AV230,AW230),IF(AV230=0,0,MIN(AW230-AY229,IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$I$100,5)/Mode,0))))*(B230<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",IF(BH230>0,IF(AH231<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,MIN(IF(MOD(C230,12)=0,VLOOKUP(B230,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM230,AH230),AH230-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C230<60,0,IF(MOD(C230,12)=0,(BC230<60)*SUM(INDIRECT($BF$7&(C230+11)&\":\"&$BF$7&C229))+(BC230>=60)*SUMPRODUCT($BD$12:BD230,$BE$12:$BE230),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,IF(MOD(C230,12)=0,VLOOKUP(B230,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B230<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B230<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B230<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B230<=Charges!$C$88),0)","v":0},{"$f":"IF(B230<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B230<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW230*BY230*Input!$H$35+BX230*BZ230*Input!$H$36","v":0},0,{"$f":"CB230*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F230*Charges!$F$51+CM229+IF(MOD(C230-1,12)=0,CN229,0)-BE229,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C230-1,12)=0,H230*D230,CN229),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG230-(B230>PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH230-(B230<=PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"CI230*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ230-CL230-(B230<=PPT)*AF230*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C230=\"\",MOD(C230-1,12)=0,B230>PPT),0%,100%/12+CO229),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B230>PPT),0%,100%-CO230)","v":0},{"$f":"IF(B230>=Charges!$B$68,IF(MOD(C230,12)=0,(Loyalty_Bonus+Charges!$C$69*(B230-11))*AH230,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B231<>\"\", B231<=10),VLOOKUP(B231,Charges!$C$40:$F$50, 4, 0), IF(AND(B231<>\"\", B231 >10), 100%, 0))","v":0},0,"",{"$f":"D231*H231+F231*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B231=1,0,IF(B231<>\"\",(M231+N231)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G231), 0.5*Term*aprem)*(1+Indexation*(B231-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B231, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B231<>\"\",B231<=Term),IF(C231<61,Charges!$C$31,W230*(1+(B231<>B230)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,R231+CR230-BB230),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,IF(C231=Input!$O$18,Input!$O$19,R231+CR230-Z231-BE230)),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,CI231+CJ231,AB231*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK231+CL231,( 1-(1-CW231)^(1/12))*(AC231))","v":{"$error":"#VALUE!"}},{"$f":"AC231*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM231+CN231,MAX(AC231-AG231,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",((Flat_Extra/1000)/12)*AQ231*AO231+Input!$H$34*V231*AP231,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B231<>\"\",IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B231<>\"\",B231<=Term-3),MIN(AU231,Charges!$H$11),0)","v":0},{"$f":"IF(C231=1,MIN(AV231,AW231),IF(AV231=0,0,MIN(AW231-AY230,IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$I$100,5)/Mode,0))))*(B231<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",IF(BH231>0,IF(AH232<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,MIN(IF(MOD(C231,12)=0,VLOOKUP(B231,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM231,AH231),AH231-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C231<60,0,IF(MOD(C231,12)=0,(BC231<60)*SUM(INDIRECT($BF$7&(C231+11)&\":\"&$BF$7&C230))+(BC231>=60)*SUMPRODUCT($BD$12:BD231,$BE$12:$BE231),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,IF(MOD(C231,12)=0,VLOOKUP(B231,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B231<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B231<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B231<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B231<=Charges!$C$88),0)","v":0},{"$f":"IF(B231<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B231<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW231*BY231*Input!$H$35+BX231*BZ231*Input!$H$36","v":0},0,{"$f":"CB231*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F231*Charges!$F$51+CM230+IF(MOD(C231-1,12)=0,CN230,0)-BE230,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C231-1,12)=0,H231*D231,CN230),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG231-(B231>PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH231-(B231<=PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"CI231*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ231-CL231-(B231<=PPT)*AF231*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C231=\"\",MOD(C231-1,12)=0,B231>PPT),0%,100%/12+CO230),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B231>PPT),0%,100%-CO231)","v":0},{"$f":"IF(B231>=Charges!$B$68,IF(MOD(C231,12)=0,(Loyalty_Bonus+Charges!$C$69*(B231-11))*AH231,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B232<>\"\", B232<=10),VLOOKUP(B232,Charges!$C$40:$F$50, 4, 0), IF(AND(B232<>\"\", B232 >10), 100%, 0))","v":0},0,"",{"$f":"D232*H232+F232*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B232=1,0,IF(B232<>\"\",(M232+N232)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G232), 0.5*Term*aprem)*(1+Indexation*(B232-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B232, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B232<>\"\",B232<=Term),IF(C232<61,Charges!$C$31,W231*(1+(B232<>B231)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,R232+CR231-BB231),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,IF(C232=Input!$O$18,Input!$O$19,R232+CR231-Z232-BE231)),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,CI232+CJ232,AB232*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK232+CL232,( 1-(1-CW232)^(1/12))*(AC232))","v":{"$error":"#VALUE!"}},{"$f":"AC232*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM232+CN232,MAX(AC232-AG232,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",((Flat_Extra/1000)/12)*AQ232*AO232+Input!$H$34*V232*AP232,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B232<>\"\",IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B232<>\"\",B232<=Term-3),MIN(AU232,Charges!$H$11),0)","v":0},{"$f":"IF(C232=1,MIN(AV232,AW232),IF(AV232=0,0,MIN(AW232-AY231,IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$I$100,5)/Mode,0))))*(B232<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",IF(BH232>0,IF(AH233<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,MIN(IF(MOD(C232,12)=0,VLOOKUP(B232,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM232,AH232),AH232-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C232<60,0,IF(MOD(C232,12)=0,(BC232<60)*SUM(INDIRECT($BF$7&(C232+11)&\":\"&$BF$7&C231))+(BC232>=60)*SUMPRODUCT($BD$12:BD232,$BE$12:$BE232),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,IF(MOD(C232,12)=0,VLOOKUP(B232,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B232<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B232<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B232<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B232<=Charges!$C$88),0)","v":0},{"$f":"IF(B232<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B232<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW232*BY232*Input!$H$35+BX232*BZ232*Input!$H$36","v":0},0,{"$f":"CB232*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F232*Charges!$F$51+CM231+IF(MOD(C232-1,12)=0,CN231,0)-BE231,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C232-1,12)=0,H232*D232,CN231),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG232-(B232>PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH232-(B232<=PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"CI232*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ232-CL232-(B232<=PPT)*AF232*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C232=\"\",MOD(C232-1,12)=0,B232>PPT),0%,100%/12+CO231),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B232>PPT),0%,100%-CO232)","v":0},{"$f":"IF(B232>=Charges!$B$68,IF(MOD(C232,12)=0,(Loyalty_Bonus+Charges!$C$69*(B232-11))*AH232,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B233<>\"\", B233<=10),VLOOKUP(B233,Charges!$C$40:$F$50, 4, 0), IF(AND(B233<>\"\", B233 >10), 100%, 0))","v":0},0,"",{"$f":"D233*H233+F233*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B233=1,0,IF(B233<>\"\",(M233+N233)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G233), 0.5*Term*aprem)*(1+Indexation*(B233-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B233, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B233<>\"\",B233<=Term),IF(C233<61,Charges!$C$31,W232*(1+(B233<>B232)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,R233+CR232-BB232),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,IF(C233=Input!$O$18,Input!$O$19,R233+CR232-Z233-BE232)),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,CI233+CJ233,AB233*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK233+CL233,( 1-(1-CW233)^(1/12))*(AC233))","v":{"$error":"#VALUE!"}},{"$f":"AC233*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM233+CN233,MAX(AC233-AG233,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",((Flat_Extra/1000)/12)*AQ233*AO233+Input!$H$34*V233*AP233,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B233<>\"\",IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B233<>\"\",B233<=Term-3),MIN(AU233,Charges!$H$11),0)","v":0},{"$f":"IF(C233=1,MIN(AV233,AW233),IF(AV233=0,0,MIN(AW233-AY232,IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$I$100,5)/Mode,0))))*(B233<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",IF(BH233>0,IF(AH234<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,MIN(IF(MOD(C233,12)=0,VLOOKUP(B233,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM233,AH233),AH233-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C233<60,0,IF(MOD(C233,12)=0,(BC233<60)*SUM(INDIRECT($BF$7&(C233+11)&\":\"&$BF$7&C232))+(BC233>=60)*SUMPRODUCT($BD$12:BD233,$BE$12:$BE233),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,IF(MOD(C233,12)=0,VLOOKUP(B233,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B233<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B233<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B233<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B233<=Charges!$C$88),0)","v":0},{"$f":"IF(B233<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B233<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW233*BY233*Input!$H$35+BX233*BZ233*Input!$H$36","v":0},0,{"$f":"CB233*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F233*Charges!$F$51+CM232+IF(MOD(C233-1,12)=0,CN232,0)-BE232,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C233-1,12)=0,H233*D233,CN232),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG233-(B233>PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH233-(B233<=PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"CI233*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ233-CL233-(B233<=PPT)*AF233*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C233=\"\",MOD(C233-1,12)=0,B233>PPT),0%,100%/12+CO232),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B233>PPT),0%,100%-CO233)","v":0},{"$f":"IF(B233>=Charges!$B$68,IF(MOD(C233,12)=0,(Loyalty_Bonus+Charges!$C$69*(B233-11))*AH233,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B234<>\"\", B234<=10),VLOOKUP(B234,Charges!$C$40:$F$50, 4, 0), IF(AND(B234<>\"\", B234 >10), 100%, 0))","v":0},0,"",{"$f":"D234*H234+F234*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B234=1,0,IF(B234<>\"\",(M234+N234)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G234), 0.5*Term*aprem)*(1+Indexation*(B234-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B234, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B234<>\"\",B234<=Term),IF(C234<61,Charges!$C$31,W233*(1+(B234<>B233)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,R234+CR233-BB233),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,IF(C234=Input!$O$18,Input!$O$19,R234+CR233-Z234-BE233)),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,CI234+CJ234,AB234*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK234+CL234,( 1-(1-CW234)^(1/12))*(AC234))","v":{"$error":"#VALUE!"}},{"$f":"AC234*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM234+CN234,MAX(AC234-AG234,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",((Flat_Extra/1000)/12)*AQ234*AO234+Input!$H$34*V234*AP234,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B234<>\"\",IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B234<>\"\",B234<=Term-3),MIN(AU234,Charges!$H$11),0)","v":0},{"$f":"IF(C234=1,MIN(AV234,AW234),IF(AV234=0,0,MIN(AW234-AY233,IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$I$100,5)/Mode,0))))*(B234<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",IF(BH234>0,IF(AH235<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,MIN(IF(MOD(C234,12)=0,VLOOKUP(B234,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM234,AH234),AH234-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C234<60,0,IF(MOD(C234,12)=0,(BC234<60)*SUM(INDIRECT($BF$7&(C234+11)&\":\"&$BF$7&C233))+(BC234>=60)*SUMPRODUCT($BD$12:BD234,$BE$12:$BE234),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,IF(MOD(C234,12)=0,VLOOKUP(B234,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B234<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B234<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B234<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B234<=Charges!$C$88),0)","v":0},{"$f":"IF(B234<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B234<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW234*BY234*Input!$H$35+BX234*BZ234*Input!$H$36","v":0},0,{"$f":"CB234*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F234*Charges!$F$51+CM233+IF(MOD(C234-1,12)=0,CN233,0)-BE233,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C234-1,12)=0,H234*D234,CN233),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG234-(B234>PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH234-(B234<=PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"CI234*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ234-CL234-(B234<=PPT)*AF234*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C234=\"\",MOD(C234-1,12)=0,B234>PPT),0%,100%/12+CO233),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B234>PPT),0%,100%-CO234)","v":0},{"$f":"IF(B234>=Charges!$B$68,IF(MOD(C234,12)=0,(Loyalty_Bonus+Charges!$C$69*(B234-11))*AH234,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B235<>\"\", B235<=10),VLOOKUP(B235,Charges!$C$40:$F$50, 4, 0), IF(AND(B235<>\"\", B235 >10), 100%, 0))","v":0},0,"",{"$f":"D235*H235+F235*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B235=1,0,IF(B235<>\"\",(M235+N235)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G235), 0.5*Term*aprem)*(1+Indexation*(B235-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B235, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B235<>\"\",B235<=Term),IF(C235<61,Charges!$C$31,W234*(1+(B235<>B234)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,R235+CR234-BB234),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,IF(C235=Input!$O$18,Input!$O$19,R235+CR234-Z235-BE234)),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,CI235+CJ235,AB235*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK235+CL235,( 1-(1-CW235)^(1/12))*(AC235))","v":{"$error":"#VALUE!"}},{"$f":"AC235*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM235+CN235,MAX(AC235-AG235,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",((Flat_Extra/1000)/12)*AQ235*AO235+Input!$H$34*V235*AP235,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B235<>\"\",IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B235<>\"\",B235<=Term-3),MIN(AU235,Charges!$H$11),0)","v":0},{"$f":"IF(C235=1,MIN(AV235,AW235),IF(AV235=0,0,MIN(AW235-AY234,IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$I$100,5)/Mode,0))))*(B235<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",IF(BH235>0,IF(AH236<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,MIN(IF(MOD(C235,12)=0,VLOOKUP(B235,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM235,AH235),AH235-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C235<60,0,IF(MOD(C235,12)=0,(BC235<60)*SUM(INDIRECT($BF$7&(C235+11)&\":\"&$BF$7&C234))+(BC235>=60)*SUMPRODUCT($BD$12:BD235,$BE$12:$BE235),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,IF(MOD(C235,12)=0,VLOOKUP(B235,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B235<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B235<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B235<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B235<=Charges!$C$88),0)","v":0},{"$f":"IF(B235<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B235<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW235*BY235*Input!$H$35+BX235*BZ235*Input!$H$36","v":0},0,{"$f":"CB235*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F235*Charges!$F$51+CM234+IF(MOD(C235-1,12)=0,CN234,0)-BE234,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C235-1,12)=0,H235*D235,CN234),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG235-(B235>PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH235-(B235<=PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"CI235*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ235-CL235-(B235<=PPT)*AF235*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C235=\"\",MOD(C235-1,12)=0,B235>PPT),0%,100%/12+CO234),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B235>PPT),0%,100%-CO235)","v":0},{"$f":"IF(B235>=Charges!$B$68,IF(MOD(C235,12)=0,(Loyalty_Bonus+Charges!$C$69*(B235-11))*AH235,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B236<>\"\", B236<=10),VLOOKUP(B236,Charges!$C$40:$F$50, 4, 0), IF(AND(B236<>\"\", B236 >10), 100%, 0))","v":0},0,"",{"$f":"D236*H236+F236*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B236=1,0,IF(B236<>\"\",(M236+N236)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G236), 0.5*Term*aprem)*(1+Indexation*(B236-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B236, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B236<>\"\",B236<=Term),IF(C236<61,Charges!$C$31,W235*(1+(B236<>B235)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,R236+CR235-BB235),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,IF(C236=Input!$O$18,Input!$O$19,R236+CR235-Z236-BE235)),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,CI236+CJ236,AB236*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK236+CL236,( 1-(1-CW236)^(1/12))*(AC236))","v":{"$error":"#VALUE!"}},{"$f":"AC236*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM236+CN236,MAX(AC236-AG236,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",((Flat_Extra/1000)/12)*AQ236*AO236+Input!$H$34*V236*AP236,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B236<>\"\",IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B236<>\"\",B236<=Term-3),MIN(AU236,Charges!$H$11),0)","v":0},{"$f":"IF(C236=1,MIN(AV236,AW236),IF(AV236=0,0,MIN(AW236-AY235,IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$I$100,5)/Mode,0))))*(B236<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",IF(BH236>0,IF(AH237<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,MIN(IF(MOD(C236,12)=0,VLOOKUP(B236,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM236,AH236),AH236-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C236<60,0,IF(MOD(C236,12)=0,(BC236<60)*SUM(INDIRECT($BF$7&(C236+11)&\":\"&$BF$7&C235))+(BC236>=60)*SUMPRODUCT($BD$12:BD236,$BE$12:$BE236),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,IF(MOD(C236,12)=0,VLOOKUP(B236,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B236<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B236<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B236<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B236<=Charges!$C$88),0)","v":0},{"$f":"IF(B236<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B236<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW236*BY236*Input!$H$35+BX236*BZ236*Input!$H$36","v":0},0,{"$f":"CB236*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F236*Charges!$F$51+CM235+IF(MOD(C236-1,12)=0,CN235,0)-BE235,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C236-1,12)=0,H236*D236,CN235),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG236-(B236>PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH236-(B236<=PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"CI236*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ236-CL236-(B236<=PPT)*AF236*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C236=\"\",MOD(C236-1,12)=0,B236>PPT),0%,100%/12+CO235),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B236>PPT),0%,100%-CO236)","v":0},{"$f":"IF(B236>=Charges!$B$68,IF(MOD(C236,12)=0,(Loyalty_Bonus+Charges!$C$69*(B236-11))*AH236,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B237<>\"\", B237<=10),VLOOKUP(B237,Charges!$C$40:$F$50, 4, 0), IF(AND(B237<>\"\", B237 >10), 100%, 0))","v":0},0,"",{"$f":"D237*H237+F237*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B237=1,0,IF(B237<>\"\",(M237+N237)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G237), 0.5*Term*aprem)*(1+Indexation*(B237-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B237, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B237<>\"\",B237<=Term),IF(C237<61,Charges!$C$31,W236*(1+(B237<>B236)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,R237+CR236-BB236),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,IF(C237=Input!$O$18,Input!$O$19,R237+CR236-Z237-BE236)),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,CI237+CJ237,AB237*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK237+CL237,( 1-(1-CW237)^(1/12))*(AC237))","v":{"$error":"#VALUE!"}},{"$f":"AC237*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM237+CN237,MAX(AC237-AG237,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",((Flat_Extra/1000)/12)*AQ237*AO237+Input!$H$34*V237*AP237,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B237<>\"\",IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B237<>\"\",B237<=Term-3),MIN(AU237,Charges!$H$11),0)","v":0},{"$f":"IF(C237=1,MIN(AV237,AW237),IF(AV237=0,0,MIN(AW237-AY236,IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$I$100,5)/Mode,0))))*(B237<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",IF(BH237>0,IF(AH238<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,MIN(IF(MOD(C237,12)=0,VLOOKUP(B237,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM237,AH237),AH237-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C237<60,0,IF(MOD(C237,12)=0,(BC237<60)*SUM(INDIRECT($BF$7&(C237+11)&\":\"&$BF$7&C236))+(BC237>=60)*SUMPRODUCT($BD$12:BD237,$BE$12:$BE237),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,IF(MOD(C237,12)=0,VLOOKUP(B237,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B237<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B237<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B237<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B237<=Charges!$C$88),0)","v":0},{"$f":"IF(B237<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B237<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW237*BY237*Input!$H$35+BX237*BZ237*Input!$H$36","v":0},0,{"$f":"CB237*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F237*Charges!$F$51+CM236+IF(MOD(C237-1,12)=0,CN236,0)-BE236,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C237-1,12)=0,H237*D237,CN236),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG237-(B237>PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH237-(B237<=PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"CI237*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ237-CL237-(B237<=PPT)*AF237*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C237=\"\",MOD(C237-1,12)=0,B237>PPT),0%,100%/12+CO236),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B237>PPT),0%,100%-CO237)","v":0},{"$f":"IF(B237>=Charges!$B$68,IF(MOD(C237,12)=0,(Loyalty_Bonus+Charges!$C$69*(B237-11))*AH237,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B238<>\"\", B238<=10),VLOOKUP(B238,Charges!$C$40:$F$50, 4, 0), IF(AND(B238<>\"\", B238 >10), 100%, 0))","v":0},0,"",{"$f":"D238*H238+F238*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B238=1,0,IF(B238<>\"\",(M238+N238)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G238), 0.5*Term*aprem)*(1+Indexation*(B238-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B238, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B238<>\"\",B238<=Term),IF(C238<61,Charges!$C$31,W237*(1+(B238<>B237)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,R238+CR237-BB237),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,IF(C238=Input!$O$18,Input!$O$19,R238+CR237-Z238-BE237)),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,CI238+CJ238,AB238*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK238+CL238,( 1-(1-CW238)^(1/12))*(AC238))","v":{"$error":"#VALUE!"}},{"$f":"AC238*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM238+CN238,MAX(AC238-AG238,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",((Flat_Extra/1000)/12)*AQ238*AO238+Input!$H$34*V238*AP238,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B238<>\"\",IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B238<>\"\",B238<=Term-3),MIN(AU238,Charges!$H$11),0)","v":0},{"$f":"IF(C238=1,MIN(AV238,AW238),IF(AV238=0,0,MIN(AW238-AY237,IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$I$100,5)/Mode,0))))*(B238<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",IF(BH238>0,IF(AH239<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,MIN(IF(MOD(C238,12)=0,VLOOKUP(B238,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM238,AH238),AH238-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C238<60,0,IF(MOD(C238,12)=0,(BC238<60)*SUM(INDIRECT($BF$7&(C238+11)&\":\"&$BF$7&C237))+(BC238>=60)*SUMPRODUCT($BD$12:BD238,$BE$12:$BE238),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,IF(MOD(C238,12)=0,VLOOKUP(B238,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B238<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B238<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B238<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B238<=Charges!$C$88),0)","v":0},{"$f":"IF(B238<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B238<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW238*BY238*Input!$H$35+BX238*BZ238*Input!$H$36","v":0},0,{"$f":"CB238*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F238*Charges!$F$51+CM237+IF(MOD(C238-1,12)=0,CN237,0)-BE237,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C238-1,12)=0,H238*D238,CN237),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG238-(B238>PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH238-(B238<=PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"CI238*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ238-CL238-(B238<=PPT)*AF238*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C238=\"\",MOD(C238-1,12)=0,B238>PPT),0%,100%/12+CO237),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B238>PPT),0%,100%-CO238)","v":0},{"$f":"IF(B238>=Charges!$B$68,IF(MOD(C238,12)=0,(Loyalty_Bonus+Charges!$C$69*(B238-11))*AH238,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B239<>\"\", B239<=10),VLOOKUP(B239,Charges!$C$40:$F$50, 4, 0), IF(AND(B239<>\"\", B239 >10), 100%, 0))","v":0},0,"",{"$f":"D239*H239+F239*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B239=1,0,IF(B239<>\"\",(M239+N239)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G239), 0.5*Term*aprem)*(1+Indexation*(B239-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B239, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B239<>\"\",B239<=Term),IF(C239<61,Charges!$C$31,W238*(1+(B239<>B238)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,R239+CR238-BB238),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,IF(C239=Input!$O$18,Input!$O$19,R239+CR238-Z239-BE238)),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,CI239+CJ239,AB239*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK239+CL239,( 1-(1-CW239)^(1/12))*(AC239))","v":{"$error":"#VALUE!"}},{"$f":"AC239*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM239+CN239,MAX(AC239-AG239,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",((Flat_Extra/1000)/12)*AQ239*AO239+Input!$H$34*V239*AP239,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B239<>\"\",IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B239<>\"\",B239<=Term-3),MIN(AU239,Charges!$H$11),0)","v":0},{"$f":"IF(C239=1,MIN(AV239,AW239),IF(AV239=0,0,MIN(AW239-AY238,IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$I$100,5)/Mode,0))))*(B239<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",IF(BH239>0,IF(AH240<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,MIN(IF(MOD(C239,12)=0,VLOOKUP(B239,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM239,AH239),AH239-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C239<60,0,IF(MOD(C239,12)=0,(BC239<60)*SUM(INDIRECT($BF$7&(C239+11)&\":\"&$BF$7&C238))+(BC239>=60)*SUMPRODUCT($BD$12:BD239,$BE$12:$BE239),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,IF(MOD(C239,12)=0,VLOOKUP(B239,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B239<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B239<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B239<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B239<=Charges!$C$88),0)","v":0},{"$f":"IF(B239<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B239<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW239*BY239*Input!$H$35+BX239*BZ239*Input!$H$36","v":0},0,{"$f":"CB239*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F239*Charges!$F$51+CM238+IF(MOD(C239-1,12)=0,CN238,0)-BE238,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C239-1,12)=0,H239*D239,CN238),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG239-(B239>PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH239-(B239<=PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"CI239*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ239-CL239-(B239<=PPT)*AF239*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C239=\"\",MOD(C239-1,12)=0,B239>PPT),0%,100%/12+CO238),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B239>PPT),0%,100%-CO239)","v":0},{"$f":"IF(B239>=Charges!$B$68,IF(MOD(C239,12)=0,(Loyalty_Bonus+Charges!$C$69*(B239-11))*AH239,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B240<>\"\", B240<=10),VLOOKUP(B240,Charges!$C$40:$F$50, 4, 0), IF(AND(B240<>\"\", B240 >10), 100%, 0))","v":0},0,"",{"$f":"D240*H240+F240*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B240=1,0,IF(B240<>\"\",(M240+N240)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G240), 0.5*Term*aprem)*(1+Indexation*(B240-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B240, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B240<>\"\",B240<=Term),IF(C240<61,Charges!$C$31,W239*(1+(B240<>B239)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,R240+CR239-BB239),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,IF(C240=Input!$O$18,Input!$O$19,R240+CR239-Z240-BE239)),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,CI240+CJ240,AB240*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK240+CL240,( 1-(1-CW240)^(1/12))*(AC240))","v":{"$error":"#VALUE!"}},{"$f":"AC240*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM240+CN240,MAX(AC240-AG240,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",((Flat_Extra/1000)/12)*AQ240*AO240+Input!$H$34*V240*AP240,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B240<>\"\",IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B240<>\"\",B240<=Term-3),MIN(AU240,Charges!$H$11),0)","v":0},{"$f":"IF(C240=1,MIN(AV240,AW240),IF(AV240=0,0,MIN(AW240-AY239,IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$I$100,5)/Mode,0))))*(B240<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",IF(BH240>0,IF(AH241<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,MIN(IF(MOD(C240,12)=0,VLOOKUP(B240,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM240,AH240),AH240-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C240<60,0,IF(MOD(C240,12)=0,(BC240<60)*SUM(INDIRECT($BF$7&(C240+11)&\":\"&$BF$7&C239))+(BC240>=60)*SUMPRODUCT($BD$12:BD240,$BE$12:$BE240),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,IF(MOD(C240,12)=0,VLOOKUP(B240,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B240<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B240<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B240<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B240<=Charges!$C$88),0)","v":0},{"$f":"IF(B240<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B240<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW240*BY240*Input!$H$35+BX240*BZ240*Input!$H$36","v":0},0,{"$f":"CB240*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F240*Charges!$F$51+CM239+IF(MOD(C240-1,12)=0,CN239,0)-BE239,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C240-1,12)=0,H240*D240,CN239),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG240-(B240>PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH240-(B240<=PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"CI240*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ240-CL240-(B240<=PPT)*AF240*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C240=\"\",MOD(C240-1,12)=0,B240>PPT),0%,100%/12+CO239),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B240>PPT),0%,100%-CO240)","v":0},{"$f":"IF(B240>=Charges!$B$68,IF(MOD(C240,12)=0,(Loyalty_Bonus+Charges!$C$69*(B240-11))*AH240,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B241<>\"\", B241<=10),VLOOKUP(B241,Charges!$C$40:$F$50, 4, 0), IF(AND(B241<>\"\", B241 >10), 100%, 0))","v":0},0,"",{"$f":"D241*H241+F241*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B241=1,0,IF(B241<>\"\",(M241+N241)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G241), 0.5*Term*aprem)*(1+Indexation*(B241-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B241, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B241<>\"\",B241<=Term),IF(C241<61,Charges!$C$31,W240*(1+(B241<>B240)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,R241+CR240-BB240),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,IF(C241=Input!$O$18,Input!$O$19,R241+CR240-Z241-BE240)),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,CI241+CJ241,AB241*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK241+CL241,( 1-(1-CW241)^(1/12))*(AC241))","v":{"$error":"#VALUE!"}},{"$f":"AC241*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM241+CN241,MAX(AC241-AG241,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",((Flat_Extra/1000)/12)*AQ241*AO241+Input!$H$34*V241*AP241,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B241<>\"\",IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B241<>\"\",B241<=Term-3),MIN(AU241,Charges!$H$11),0)","v":0},{"$f":"IF(C241=1,MIN(AV241,AW241),IF(AV241=0,0,MIN(AW241-AY240,IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$I$100,5)/Mode,0))))*(B241<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",IF(BH241>0,IF(AH242<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,MIN(IF(MOD(C241,12)=0,VLOOKUP(B241,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM241,AH241),AH241-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C241<60,0,IF(MOD(C241,12)=0,(BC241<60)*SUM(INDIRECT($BF$7&(C241+11)&\":\"&$BF$7&C240))+(BC241>=60)*SUMPRODUCT($BD$12:BD241,$BE$12:$BE241),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,IF(MOD(C241,12)=0,VLOOKUP(B241,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B241<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B241<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B241<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B241<=Charges!$C$88),0)","v":0},{"$f":"IF(B241<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B241<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW241*BY241*Input!$H$35+BX241*BZ241*Input!$H$36","v":0},0,{"$f":"CB241*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F241*Charges!$F$51+CM240+IF(MOD(C241-1,12)=0,CN240,0)-BE240,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C241-1,12)=0,H241*D241,CN240),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG241-(B241>PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH241-(B241<=PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"CI241*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ241-CL241-(B241<=PPT)*AF241*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C241=\"\",MOD(C241-1,12)=0,B241>PPT),0%,100%/12+CO240),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B241>PPT),0%,100%-CO241)","v":0},{"$f":"IF(B241>=Charges!$B$68,IF(MOD(C241,12)=0,(Loyalty_Bonus+Charges!$C$69*(B241-11))*AH241,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B242<>\"\", B242<=10),VLOOKUP(B242,Charges!$C$40:$F$50, 4, 0), IF(AND(B242<>\"\", B242 >10), 100%, 0))","v":0},0,"",{"$f":"D242*H242+F242*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B242=1,0,IF(B242<>\"\",(M242+N242)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G242), 0.5*Term*aprem)*(1+Indexation*(B242-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B242, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B242<>\"\",B242<=Term),IF(C242<61,Charges!$C$31,W241*(1+(B242<>B241)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,R242+CR241-BB241),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,IF(C242=Input!$O$18,Input!$O$19,R242+CR241-Z242-BE241)),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,CI242+CJ242,AB242*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK242+CL242,( 1-(1-CW242)^(1/12))*(AC242))","v":{"$error":"#VALUE!"}},{"$f":"AC242*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM242+CN242,MAX(AC242-AG242,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",((Flat_Extra/1000)/12)*AQ242*AO242+Input!$H$34*V242*AP242,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B242<>\"\",IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B242<>\"\",B242<=Term-3),MIN(AU242,Charges!$H$11),0)","v":0},{"$f":"IF(C242=1,MIN(AV242,AW242),IF(AV242=0,0,MIN(AW242-AY241,IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$I$100,5)/Mode,0))))*(B242<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",IF(BH242>0,IF(AH243<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,MIN(IF(MOD(C242,12)=0,VLOOKUP(B242,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM242,AH242),AH242-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C242<60,0,IF(MOD(C242,12)=0,(BC242<60)*SUM(INDIRECT($BF$7&(C242+11)&\":\"&$BF$7&C241))+(BC242>=60)*SUMPRODUCT($BD$12:BD242,$BE$12:$BE242),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,IF(MOD(C242,12)=0,VLOOKUP(B242,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B242<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B242<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B242<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B242<=Charges!$C$88),0)","v":0},{"$f":"IF(B242<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B242<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW242*BY242*Input!$H$35+BX242*BZ242*Input!$H$36","v":0},0,{"$f":"CB242*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F242*Charges!$F$51+CM241+IF(MOD(C242-1,12)=0,CN241,0)-BE241,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C242-1,12)=0,H242*D242,CN241),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG242-(B242>PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH242-(B242<=PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"CI242*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ242-CL242-(B242<=PPT)*AF242*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C242=\"\",MOD(C242-1,12)=0,B242>PPT),0%,100%/12+CO241),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B242>PPT),0%,100%-CO242)","v":0},{"$f":"IF(B242>=Charges!$B$68,IF(MOD(C242,12)=0,(Loyalty_Bonus+Charges!$C$69*(B242-11))*AH242,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B243<>\"\", B243<=10),VLOOKUP(B243,Charges!$C$40:$F$50, 4, 0), IF(AND(B243<>\"\", B243 >10), 100%, 0))","v":0},0,"",{"$f":"D243*H243+F243*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B243=1,0,IF(B243<>\"\",(M243+N243)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G243), 0.5*Term*aprem)*(1+Indexation*(B243-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B243, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B243<>\"\",B243<=Term),IF(C243<61,Charges!$C$31,W242*(1+(B243<>B242)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,R243+CR242-BB242),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,IF(C243=Input!$O$18,Input!$O$19,R243+CR242-Z243-BE242)),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,CI243+CJ243,AB243*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK243+CL243,( 1-(1-CW243)^(1/12))*(AC243))","v":{"$error":"#VALUE!"}},{"$f":"AC243*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM243+CN243,MAX(AC243-AG243,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",((Flat_Extra/1000)/12)*AQ243*AO243+Input!$H$34*V243*AP243,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B243<>\"\",IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B243<>\"\",B243<=Term-3),MIN(AU243,Charges!$H$11),0)","v":0},{"$f":"IF(C243=1,MIN(AV243,AW243),IF(AV243=0,0,MIN(AW243-AY242,IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$I$100,5)/Mode,0))))*(B243<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",IF(BH243>0,IF(AH244<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,MIN(IF(MOD(C243,12)=0,VLOOKUP(B243,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM243,AH243),AH243-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C243<60,0,IF(MOD(C243,12)=0,(BC243<60)*SUM(INDIRECT($BF$7&(C243+11)&\":\"&$BF$7&C242))+(BC243>=60)*SUMPRODUCT($BD$12:BD243,$BE$12:$BE243),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,IF(MOD(C243,12)=0,VLOOKUP(B243,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B243<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B243<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B243<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B243<=Charges!$C$88),0)","v":0},{"$f":"IF(B243<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B243<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW243*BY243*Input!$H$35+BX243*BZ243*Input!$H$36","v":0},0,{"$f":"CB243*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F243*Charges!$F$51+CM242+IF(MOD(C243-1,12)=0,CN242,0)-BE242,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C243-1,12)=0,H243*D243,CN242),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG243-(B243>PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH243-(B243<=PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"CI243*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ243-CL243-(B243<=PPT)*AF243*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C243=\"\",MOD(C243-1,12)=0,B243>PPT),0%,100%/12+CO242),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B243>PPT),0%,100%-CO243)","v":0},{"$f":"IF(B243>=Charges!$B$68,IF(MOD(C243,12)=0,(Loyalty_Bonus+Charges!$C$69*(B243-11))*AH243,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B244<>\"\", B244<=10),VLOOKUP(B244,Charges!$C$40:$F$50, 4, 0), IF(AND(B244<>\"\", B244 >10), 100%, 0))","v":0},0,"",{"$f":"D244*H244+F244*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B244=1,0,IF(B244<>\"\",(M244+N244)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G244), 0.5*Term*aprem)*(1+Indexation*(B244-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B244, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B244<>\"\",B244<=Term),IF(C244<61,Charges!$C$31,W243*(1+(B244<>B243)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,R244+CR243-BB243),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,IF(C244=Input!$O$18,Input!$O$19,R244+CR243-Z244-BE243)),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,CI244+CJ244,AB244*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK244+CL244,( 1-(1-CW244)^(1/12))*(AC244))","v":{"$error":"#VALUE!"}},{"$f":"AC244*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM244+CN244,MAX(AC244-AG244,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",((Flat_Extra/1000)/12)*AQ244*AO244+Input!$H$34*V244*AP244,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B244<>\"\",IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B244<>\"\",B244<=Term-3),MIN(AU244,Charges!$H$11),0)","v":0},{"$f":"IF(C244=1,MIN(AV244,AW244),IF(AV244=0,0,MIN(AW244-AY243,IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$I$100,5)/Mode,0))))*(B244<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",IF(BH244>0,IF(AH245<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,MIN(IF(MOD(C244,12)=0,VLOOKUP(B244,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM244,AH244),AH244-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C244<60,0,IF(MOD(C244,12)=0,(BC244<60)*SUM(INDIRECT($BF$7&(C244+11)&\":\"&$BF$7&C243))+(BC244>=60)*SUMPRODUCT($BD$12:BD244,$BE$12:$BE244),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,IF(MOD(C244,12)=0,VLOOKUP(B244,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B244<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B244<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B244<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B244<=Charges!$C$88),0)","v":0},{"$f":"IF(B244<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B244<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW244*BY244*Input!$H$35+BX244*BZ244*Input!$H$36","v":0},0,{"$f":"CB244*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F244*Charges!$F$51+CM243+IF(MOD(C244-1,12)=0,CN243,0)-BE243,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C244-1,12)=0,H244*D244,CN243),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG244-(B244>PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH244-(B244<=PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"CI244*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ244-CL244-(B244<=PPT)*AF244*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C244=\"\",MOD(C244-1,12)=0,B244>PPT),0%,100%/12+CO243),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B244>PPT),0%,100%-CO244)","v":0},{"$f":"IF(B244>=Charges!$B$68,IF(MOD(C244,12)=0,(Loyalty_Bonus+Charges!$C$69*(B244-11))*AH244,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B245<>\"\", B245<=10),VLOOKUP(B245,Charges!$C$40:$F$50, 4, 0), IF(AND(B245<>\"\", B245 >10), 100%, 0))","v":0},0,"",{"$f":"D245*H245+F245*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B245=1,0,IF(B245<>\"\",(M245+N245)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G245), 0.5*Term*aprem)*(1+Indexation*(B245-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B245, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B245<>\"\",B245<=Term),IF(C245<61,Charges!$C$31,W244*(1+(B245<>B244)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,R245+CR244-BB244),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,IF(C245=Input!$O$18,Input!$O$19,R245+CR244-Z245-BE244)),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,CI245+CJ245,AB245*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK245+CL245,( 1-(1-CW245)^(1/12))*(AC245))","v":{"$error":"#VALUE!"}},{"$f":"AC245*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM245+CN245,MAX(AC245-AG245,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",((Flat_Extra/1000)/12)*AQ245*AO245+Input!$H$34*V245*AP245,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B245<>\"\",IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B245<>\"\",B245<=Term-3),MIN(AU245,Charges!$H$11),0)","v":0},{"$f":"IF(C245=1,MIN(AV245,AW245),IF(AV245=0,0,MIN(AW245-AY244,IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$I$100,5)/Mode,0))))*(B245<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",IF(BH245>0,IF(AH246<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,MIN(IF(MOD(C245,12)=0,VLOOKUP(B245,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM245,AH245),AH245-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C245<60,0,IF(MOD(C245,12)=0,(BC245<60)*SUM(INDIRECT($BF$7&(C245+11)&\":\"&$BF$7&C244))+(BC245>=60)*SUMPRODUCT($BD$12:BD245,$BE$12:$BE245),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,IF(MOD(C245,12)=0,VLOOKUP(B245,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B245<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B245<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B245<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B245<=Charges!$C$88),0)","v":0},{"$f":"IF(B245<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B245<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW245*BY245*Input!$H$35+BX245*BZ245*Input!$H$36","v":0},0,{"$f":"CB245*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F245*Charges!$F$51+CM244+IF(MOD(C245-1,12)=0,CN244,0)-BE244,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C245-1,12)=0,H245*D245,CN244),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG245-(B245>PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH245-(B245<=PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"CI245*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ245-CL245-(B245<=PPT)*AF245*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C245=\"\",MOD(C245-1,12)=0,B245>PPT),0%,100%/12+CO244),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B245>PPT),0%,100%-CO245)","v":0},{"$f":"IF(B245>=Charges!$B$68,IF(MOD(C245,12)=0,(Loyalty_Bonus+Charges!$C$69*(B245-11))*AH245,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B246<>\"\", B246<=10),VLOOKUP(B246,Charges!$C$40:$F$50, 4, 0), IF(AND(B246<>\"\", B246 >10), 100%, 0))","v":0},0,"",{"$f":"D246*H246+F246*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B246=1,0,IF(B246<>\"\",(M246+N246)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G246), 0.5*Term*aprem)*(1+Indexation*(B246-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B246, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B246<>\"\",B246<=Term),IF(C246<61,Charges!$C$31,W245*(1+(B246<>B245)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,R246+CR245-BB245),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,IF(C246=Input!$O$18,Input!$O$19,R246+CR245-Z246-BE245)),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,CI246+CJ246,AB246*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK246+CL246,( 1-(1-CW246)^(1/12))*(AC246))","v":{"$error":"#VALUE!"}},{"$f":"AC246*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM246+CN246,MAX(AC246-AG246,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",((Flat_Extra/1000)/12)*AQ246*AO246+Input!$H$34*V246*AP246,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B246<>\"\",IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B246<>\"\",B246<=Term-3),MIN(AU246,Charges!$H$11),0)","v":0},{"$f":"IF(C246=1,MIN(AV246,AW246),IF(AV246=0,0,MIN(AW246-AY245,IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$I$100,5)/Mode,0))))*(B246<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",IF(BH246>0,IF(AH247<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,MIN(IF(MOD(C246,12)=0,VLOOKUP(B246,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM246,AH246),AH246-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C246<60,0,IF(MOD(C246,12)=0,(BC246<60)*SUM(INDIRECT($BF$7&(C246+11)&\":\"&$BF$7&C245))+(BC246>=60)*SUMPRODUCT($BD$12:BD246,$BE$12:$BE246),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,IF(MOD(C246,12)=0,VLOOKUP(B246,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B246<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B246<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B246<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B246<=Charges!$C$88),0)","v":0},{"$f":"IF(B246<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B246<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW246*BY246*Input!$H$35+BX246*BZ246*Input!$H$36","v":0},0,{"$f":"CB246*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F246*Charges!$F$51+CM245+IF(MOD(C246-1,12)=0,CN245,0)-BE245,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C246-1,12)=0,H246*D246,CN245),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG246-(B246>PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH246-(B246<=PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"CI246*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ246-CL246-(B246<=PPT)*AF246*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C246=\"\",MOD(C246-1,12)=0,B246>PPT),0%,100%/12+CO245),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B246>PPT),0%,100%-CO246)","v":0},{"$f":"IF(B246>=Charges!$B$68,IF(MOD(C246,12)=0,(Loyalty_Bonus+Charges!$C$69*(B246-11))*AH246,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B247<>\"\", B247<=10),VLOOKUP(B247,Charges!$C$40:$F$50, 4, 0), IF(AND(B247<>\"\", B247 >10), 100%, 0))","v":0},0,"",{"$f":"D247*H247+F247*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B247=1,0,IF(B247<>\"\",(M247+N247)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G247), 0.5*Term*aprem)*(1+Indexation*(B247-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B247, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B247<>\"\",B247<=Term),IF(C247<61,Charges!$C$31,W246*(1+(B247<>B246)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,R247+CR246-BB246),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,IF(C247=Input!$O$18,Input!$O$19,R247+CR246-Z247-BE246)),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,CI247+CJ247,AB247*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK247+CL247,( 1-(1-CW247)^(1/12))*(AC247))","v":{"$error":"#VALUE!"}},{"$f":"AC247*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM247+CN247,MAX(AC247-AG247,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",((Flat_Extra/1000)/12)*AQ247*AO247+Input!$H$34*V247*AP247,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B247<>\"\",IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B247<>\"\",B247<=Term-3),MIN(AU247,Charges!$H$11),0)","v":0},{"$f":"IF(C247=1,MIN(AV247,AW247),IF(AV247=0,0,MIN(AW247-AY246,IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$I$100,5)/Mode,0))))*(B247<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",IF(BH247>0,IF(AH248<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,MIN(IF(MOD(C247,12)=0,VLOOKUP(B247,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM247,AH247),AH247-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C247<60,0,IF(MOD(C247,12)=0,(BC247<60)*SUM(INDIRECT($BF$7&(C247+11)&\":\"&$BF$7&C246))+(BC247>=60)*SUMPRODUCT($BD$12:BD247,$BE$12:$BE247),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,IF(MOD(C247,12)=0,VLOOKUP(B247,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B247<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B247<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B247<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B247<=Charges!$C$88),0)","v":0},{"$f":"IF(B247<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B247<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW247*BY247*Input!$H$35+BX247*BZ247*Input!$H$36","v":0},0,{"$f":"CB247*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F247*Charges!$F$51+CM246+IF(MOD(C247-1,12)=0,CN246,0)-BE246,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C247-1,12)=0,H247*D247,CN246),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG247-(B247>PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH247-(B247<=PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"CI247*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ247-CL247-(B247<=PPT)*AF247*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C247=\"\",MOD(C247-1,12)=0,B247>PPT),0%,100%/12+CO246),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B247>PPT),0%,100%-CO247)","v":0},{"$f":"IF(B247>=Charges!$B$68,IF(MOD(C247,12)=0,(Loyalty_Bonus+Charges!$C$69*(B247-11))*AH247,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B248<>\"\", B248<=10),VLOOKUP(B248,Charges!$C$40:$F$50, 4, 0), IF(AND(B248<>\"\", B248 >10), 100%, 0))","v":0},0,"",{"$f":"D248*H248+F248*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B248=1,0,IF(B248<>\"\",(M248+N248)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G248), 0.5*Term*aprem)*(1+Indexation*(B248-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B248, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B248<>\"\",B248<=Term),IF(C248<61,Charges!$C$31,W247*(1+(B248<>B247)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,R248+CR247-BB247),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,IF(C248=Input!$O$18,Input!$O$19,R248+CR247-Z248-BE247)),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,CI248+CJ248,AB248*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK248+CL248,( 1-(1-CW248)^(1/12))*(AC248))","v":{"$error":"#VALUE!"}},{"$f":"AC248*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM248+CN248,MAX(AC248-AG248,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",((Flat_Extra/1000)/12)*AQ248*AO248+Input!$H$34*V248*AP248,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B248<>\"\",IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B248<>\"\",B248<=Term-3),MIN(AU248,Charges!$H$11),0)","v":0},{"$f":"IF(C248=1,MIN(AV248,AW248),IF(AV248=0,0,MIN(AW248-AY247,IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$I$100,5)/Mode,0))))*(B248<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",IF(BH248>0,IF(AH249<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,MIN(IF(MOD(C248,12)=0,VLOOKUP(B248,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM248,AH248),AH248-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C248<60,0,IF(MOD(C248,12)=0,(BC248<60)*SUM(INDIRECT($BF$7&(C248+11)&\":\"&$BF$7&C247))+(BC248>=60)*SUMPRODUCT($BD$12:BD248,$BE$12:$BE248),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,IF(MOD(C248,12)=0,VLOOKUP(B248,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B248<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B248<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B248<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B248<=Charges!$C$88),0)","v":0},{"$f":"IF(B248<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B248<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW248*BY248*Input!$H$35+BX248*BZ248*Input!$H$36","v":0},0,{"$f":"CB248*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F248*Charges!$F$51+CM247+IF(MOD(C248-1,12)=0,CN247,0)-BE247,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C248-1,12)=0,H248*D248,CN247),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG248-(B248>PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH248-(B248<=PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"CI248*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ248-CL248-(B248<=PPT)*AF248*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C248=\"\",MOD(C248-1,12)=0,B248>PPT),0%,100%/12+CO247),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B248>PPT),0%,100%-CO248)","v":0},{"$f":"IF(B248>=Charges!$B$68,IF(MOD(C248,12)=0,(Loyalty_Bonus+Charges!$C$69*(B248-11))*AH248,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B249<>\"\", B249<=10),VLOOKUP(B249,Charges!$C$40:$F$50, 4, 0), IF(AND(B249<>\"\", B249 >10), 100%, 0))","v":0},0,"",{"$f":"D249*H249+F249*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B249=1,0,IF(B249<>\"\",(M249+N249)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G249), 0.5*Term*aprem)*(1+Indexation*(B249-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B249, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B249<>\"\",B249<=Term),IF(C249<61,Charges!$C$31,W248*(1+(B249<>B248)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,R249+CR248-BB248),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,IF(C249=Input!$O$18,Input!$O$19,R249+CR248-Z249-BE248)),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,CI249+CJ249,AB249*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK249+CL249,( 1-(1-CW249)^(1/12))*(AC249))","v":{"$error":"#VALUE!"}},{"$f":"AC249*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM249+CN249,MAX(AC249-AG249,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",((Flat_Extra/1000)/12)*AQ249*AO249+Input!$H$34*V249*AP249,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B249<>\"\",IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B249<>\"\",B249<=Term-3),MIN(AU249,Charges!$H$11),0)","v":0},{"$f":"IF(C249=1,MIN(AV249,AW249),IF(AV249=0,0,MIN(AW249-AY248,IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$I$100,5)/Mode,0))))*(B249<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",IF(BH249>0,IF(AH250<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,MIN(IF(MOD(C249,12)=0,VLOOKUP(B249,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM249,AH249),AH249-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C249<60,0,IF(MOD(C249,12)=0,(BC249<60)*SUM(INDIRECT($BF$7&(C249+11)&\":\"&$BF$7&C248))+(BC249>=60)*SUMPRODUCT($BD$12:BD249,$BE$12:$BE249),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,IF(MOD(C249,12)=0,VLOOKUP(B249,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B249<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B249<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B249<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B249<=Charges!$C$88),0)","v":0},{"$f":"IF(B249<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B249<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW249*BY249*Input!$H$35+BX249*BZ249*Input!$H$36","v":0},0,{"$f":"CB249*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F249*Charges!$F$51+CM248+IF(MOD(C249-1,12)=0,CN248,0)-BE248,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C249-1,12)=0,H249*D249,CN248),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG249-(B249>PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH249-(B249<=PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"CI249*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ249-CL249-(B249<=PPT)*AF249*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C249=\"\",MOD(C249-1,12)=0,B249>PPT),0%,100%/12+CO248),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B249>PPT),0%,100%-CO249)","v":0},{"$f":"IF(B249>=Charges!$B$68,IF(MOD(C249,12)=0,(Loyalty_Bonus+Charges!$C$69*(B249-11))*AH249,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B250<>\"\", B250<=10),VLOOKUP(B250,Charges!$C$40:$F$50, 4, 0), IF(AND(B250<>\"\", B250 >10), 100%, 0))","v":0},0,"",{"$f":"D250*H250+F250*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B250=1,0,IF(B250<>\"\",(M250+N250)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G250), 0.5*Term*aprem)*(1+Indexation*(B250-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B250, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B250<>\"\",B250<=Term),IF(C250<61,Charges!$C$31,W249*(1+(B250<>B249)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,R250+CR249-BB249),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,IF(C250=Input!$O$18,Input!$O$19,R250+CR249-Z250-BE249)),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,CI250+CJ250,AB250*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK250+CL250,( 1-(1-CW250)^(1/12))*(AC250))","v":{"$error":"#VALUE!"}},{"$f":"AC250*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM250+CN250,MAX(AC250-AG250,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",((Flat_Extra/1000)/12)*AQ250*AO250+Input!$H$34*V250*AP250,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B250<>\"\",IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B250<>\"\",B250<=Term-3),MIN(AU250,Charges!$H$11),0)","v":0},{"$f":"IF(C250=1,MIN(AV250,AW250),IF(AV250=0,0,MIN(AW250-AY249,IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$I$100,5)/Mode,0))))*(B250<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",IF(BH250>0,IF(AH251<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,MIN(IF(MOD(C250,12)=0,VLOOKUP(B250,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM250,AH250),AH250-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C250<60,0,IF(MOD(C250,12)=0,(BC250<60)*SUM(INDIRECT($BF$7&(C250+11)&\":\"&$BF$7&C249))+(BC250>=60)*SUMPRODUCT($BD$12:BD250,$BE$12:$BE250),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,IF(MOD(C250,12)=0,VLOOKUP(B250,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B250<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B250<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B250<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B250<=Charges!$C$88),0)","v":0},{"$f":"IF(B250<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B250<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW250*BY250*Input!$H$35+BX250*BZ250*Input!$H$36","v":0},0,{"$f":"CB250*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F250*Charges!$F$51+CM249+IF(MOD(C250-1,12)=0,CN249,0)-BE249,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C250-1,12)=0,H250*D250,CN249),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG250-(B250>PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH250-(B250<=PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"CI250*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ250-CL250-(B250<=PPT)*AF250*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C250=\"\",MOD(C250-1,12)=0,B250>PPT),0%,100%/12+CO249),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B250>PPT),0%,100%-CO250)","v":0},{"$f":"IF(B250>=Charges!$B$68,IF(MOD(C250,12)=0,(Loyalty_Bonus+Charges!$C$69*(B250-11))*AH250,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B251<>\"\", B251<=10),VLOOKUP(B251,Charges!$C$40:$F$50, 4, 0), IF(AND(B251<>\"\", B251 >10), 100%, 0))","v":0},0,"",{"$f":"D251*H251+F251*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B251=1,0,IF(B251<>\"\",(M251+N251)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G251), 0.5*Term*aprem)*(1+Indexation*(B251-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B251, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B251<>\"\",B251<=Term),IF(C251<61,Charges!$C$31,W250*(1+(B251<>B250)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,R251+CR250-BB250),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,IF(C251=Input!$O$18,Input!$O$19,R251+CR250-Z251-BE250)),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,CI251+CJ251,AB251*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK251+CL251,( 1-(1-CW251)^(1/12))*(AC251))","v":{"$error":"#VALUE!"}},{"$f":"AC251*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM251+CN251,MAX(AC251-AG251,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",((Flat_Extra/1000)/12)*AQ251*AO251+Input!$H$34*V251*AP251,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B251<>\"\",IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B251<>\"\",B251<=Term-3),MIN(AU251,Charges!$H$11),0)","v":0},{"$f":"IF(C251=1,MIN(AV251,AW251),IF(AV251=0,0,MIN(AW251-AY250,IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$I$100,5)/Mode,0))))*(B251<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",IF(BH251>0,IF(AH252<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,MIN(IF(MOD(C251,12)=0,VLOOKUP(B251,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM251,AH251),AH251-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C251<60,0,IF(MOD(C251,12)=0,(BC251<60)*SUM(INDIRECT($BF$7&(C251+11)&\":\"&$BF$7&C250))+(BC251>=60)*SUMPRODUCT($BD$12:BD251,$BE$12:$BE251),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,IF(MOD(C251,12)=0,VLOOKUP(B251,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B251<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B251<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B251<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B251<=Charges!$C$88),0)","v":0},{"$f":"IF(B251<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B251<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW251*BY251*Input!$H$35+BX251*BZ251*Input!$H$36","v":0},0,{"$f":"CB251*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F251*Charges!$F$51+CM250+IF(MOD(C251-1,12)=0,CN250,0)-BE250,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C251-1,12)=0,H251*D251,CN250),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG251-(B251>PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH251-(B251<=PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"CI251*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ251-CL251-(B251<=PPT)*AF251*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C251=\"\",MOD(C251-1,12)=0,B251>PPT),0%,100%/12+CO250),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B251>PPT),0%,100%-CO251)","v":0},{"$f":"IF(B251>=Charges!$B$68,IF(MOD(C251,12)=0,(Loyalty_Bonus+Charges!$C$69*(B251-11))*AH251,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B252<>\"\", B252<=10),VLOOKUP(B252,Charges!$C$40:$F$50, 4, 0), IF(AND(B252<>\"\", B252 >10), 100%, 0))","v":0},0,"",{"$f":"D252*H252+F252*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B252=1,0,IF(B252<>\"\",(M252+N252)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G252), 0.5*Term*aprem)*(1+Indexation*(B252-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B252, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B252<>\"\",B252<=Term),IF(C252<61,Charges!$C$31,W251*(1+(B252<>B251)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,R252+CR251-BB251),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,IF(C252=Input!$O$18,Input!$O$19,R252+CR251-Z252-BE251)),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,CI252+CJ252,AB252*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK252+CL252,( 1-(1-CW252)^(1/12))*(AC252))","v":{"$error":"#VALUE!"}},{"$f":"AC252*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM252+CN252,MAX(AC252-AG252,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",((Flat_Extra/1000)/12)*AQ252*AO252+Input!$H$34*V252*AP252,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B252<>\"\",IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B252<>\"\",B252<=Term-3),MIN(AU252,Charges!$H$11),0)","v":0},{"$f":"IF(C252=1,MIN(AV252,AW252),IF(AV252=0,0,MIN(AW252-AY251,IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$I$100,5)/Mode,0))))*(B252<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",IF(BH252>0,IF(AH253<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,MIN(IF(MOD(C252,12)=0,VLOOKUP(B252,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM252,AH252),AH252-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C252<60,0,IF(MOD(C252,12)=0,(BC252<60)*SUM(INDIRECT($BF$7&(C252+11)&\":\"&$BF$7&C251))+(BC252>=60)*SUMPRODUCT($BD$12:BD252,$BE$12:$BE252),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,IF(MOD(C252,12)=0,VLOOKUP(B252,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B252<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B252<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B252<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B252<=Charges!$C$88),0)","v":0},{"$f":"IF(B252<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B252<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW252*BY252*Input!$H$35+BX252*BZ252*Input!$H$36","v":0},0,{"$f":"CB252*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F252*Charges!$F$51+CM251+IF(MOD(C252-1,12)=0,CN251,0)-BE251,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C252-1,12)=0,H252*D252,CN251),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG252-(B252>PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH252-(B252<=PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"CI252*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ252-CL252-(B252<=PPT)*AF252*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C252=\"\",MOD(C252-1,12)=0,B252>PPT),0%,100%/12+CO251),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B252>PPT),0%,100%-CO252)","v":0},{"$f":"IF(B252>=Charges!$B$68,IF(MOD(C252,12)=0,(Loyalty_Bonus+Charges!$C$69*(B252-11))*AH252,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B253<>\"\", B253<=10),VLOOKUP(B253,Charges!$C$40:$F$50, 4, 0), IF(AND(B253<>\"\", B253 >10), 100%, 0))","v":0},0,"",{"$f":"D253*H253+F253*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B253=1,0,IF(B253<>\"\",(M253+N253)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G253), 0.5*Term*aprem)*(1+Indexation*(B253-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B253, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B253<>\"\",B253<=Term),IF(C253<61,Charges!$C$31,W252*(1+(B253<>B252)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,R253+CR252-BB252),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,IF(C253=Input!$O$18,Input!$O$19,R253+CR252-Z253-BE252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,CI253+CJ253,AB253*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK253+CL253,( 1-(1-CW253)^(1/12))*(AC253))","v":{"$error":"#VALUE!"}},{"$f":"AC253*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM253+CN253,MAX(AC253-AG253,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B253<>\"\",((Flat_Extra/1000)/12)*AQ253*AO253+Input!$H$34*V253*AP253,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B253<>\"\",B253<=Term-3),MIN(AU253,Charges!$H$11),0)","v":0},{"$f":"IF(C253=1,MIN(AV253,AW253),IF(AV253=0,0,MIN(AW253-AY252,IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$I$100,5)/Mode,0))))*(B253<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B253<>\"\",IF(BH253>0,IF(AH254<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,MIN(IF(MOD(C253,12)=0,VLOOKUP(B253,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM253,AH253),AH253-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C253<60,0,IF(MOD(C253,12)=0,(BC253<60)*SUM(INDIRECT($BF$7&(C253+11)&\":\"&$BF$7&C252))+(BC253>=60)*SUMPRODUCT($BD$12:BD253,$BE$12:$BE253),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,IF(MOD(C253,12)=0,VLOOKUP(B253,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B253<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B253<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B253<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B253<=Charges!$C$88),0)","v":0},{"$f":"IF(B253<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B253<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW253*BY253*Input!$H$35+BX253*BZ253*Input!$H$36","v":0},0,{"$f":"CB253*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F253*Charges!$F$51+CM252+IF(MOD(C253-1,12)=0,CN252,0)-BE252,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C253-1,12)=0,H253*D253,CN252),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG253-(B253>PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH253-(B253<=PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"CI253*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ253-CL253-(B253<=PPT)*AF253*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C253=\"\",MOD(C253-1,12)=0,B253>PPT),0%,100%/12+CO252),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B253>PPT),0%,100%-CO253)","v":0},{"$f":"IF(B253>=Charges!$B$68,IF(MOD(C253,12)=0,(Loyalty_Bonus+Charges!$C$69*(B253-11))*AH253,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B254<>\"\", B254<=10),VLOOKUP(B254,Charges!$C$40:$F$50, 4, 0), IF(AND(B254<>\"\", B254 >10), 100%, 0))","v":0},0,"",{"$f":"D254*H254+F254*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B254=1,0,IF(B254<>\"\",(M254+N254)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G254), 0.5*Term*aprem)*(1+Indexation*(B254-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B254, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B254<>\"\",B254<=Term),IF(C254<61,Charges!$C$31,W253*(1+(B254<>B253)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,R254+CR253-BB253),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,IF(C254=Input!$O$18,Input!$O$19,R254+CR253-Z254-BE253)),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,CI254+CJ254,AB254*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK254+CL254,( 1-(1-CW254)^(1/12))*(AC254))","v":{"$error":"#VALUE!"}},{"$f":"AC254*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM254+CN254,MAX(AC254-AG254,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",((Flat_Extra/1000)/12)*AQ254*AO254+Input!$H$34*V254*AP254,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B254<>\"\",IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B254<>\"\",B254<=Term-3),MIN(AU254,Charges!$H$11),0)","v":0},{"$f":"IF(C254=1,MIN(AV254,AW254),IF(AV254=0,0,MIN(AW254-AY253,IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$I$100,5)/Mode,0))))*(B254<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",IF(BH254>0,IF(AH255<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,MIN(IF(MOD(C254,12)=0,VLOOKUP(B254,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM254,AH254),AH254-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C254<60,0,IF(MOD(C254,12)=0,(BC254<60)*SUM(INDIRECT($BF$7&(C254+11)&\":\"&$BF$7&C253))+(BC254>=60)*SUMPRODUCT($BD$12:BD254,$BE$12:$BE254),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,IF(MOD(C254,12)=0,VLOOKUP(B254,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B254<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B254<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B254<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B254<=Charges!$C$88),0)","v":0},{"$f":"IF(B254<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B254<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW254*BY254*Input!$H$35+BX254*BZ254*Input!$H$36","v":0},0,{"$f":"CB254*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F254*Charges!$F$51+CM253+IF(MOD(C254-1,12)=0,CN253,0)-BE253,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C254-1,12)=0,H254*D254,CN253),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG254-(B254>PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH254-(B254<=PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"CI254*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ254-CL254-(B254<=PPT)*AF254*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C254=\"\",MOD(C254-1,12)=0,B254>PPT),0%,100%/12+CO253),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B254>PPT),0%,100%-CO254)","v":0},{"$f":"IF(B254>=Charges!$B$68,IF(MOD(C254,12)=0,(Loyalty_Bonus+Charges!$C$69*(B254-11))*AH254,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B255<>\"\", B255<=10),VLOOKUP(B255,Charges!$C$40:$F$50, 4, 0), IF(AND(B255<>\"\", B255 >10), 100%, 0))","v":0},0,"",{"$f":"D255*H255+F255*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B255=1,0,IF(B255<>\"\",(M255+N255)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G255), 0.5*Term*aprem)*(1+Indexation*(B255-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B255, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B255<>\"\",B255<=Term),IF(C255<61,Charges!$C$31,W254*(1+(B255<>B254)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,R255+CR254-BB254),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,IF(C255=Input!$O$18,Input!$O$19,R255+CR254-Z255-BE254)),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,CI255+CJ255,AB255*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK255+CL255,( 1-(1-CW255)^(1/12))*(AC255))","v":{"$error":"#VALUE!"}},{"$f":"AC255*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM255+CN255,MAX(AC255-AG255,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",((Flat_Extra/1000)/12)*AQ255*AO255+Input!$H$34*V255*AP255,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B255<>\"\",IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B255<>\"\",B255<=Term-3),MIN(AU255,Charges!$H$11),0)","v":0},{"$f":"IF(C255=1,MIN(AV255,AW255),IF(AV255=0,0,MIN(AW255-AY254,IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$I$100,5)/Mode,0))))*(B255<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",IF(BH255>0,IF(AH256<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,MIN(IF(MOD(C255,12)=0,VLOOKUP(B255,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM255,AH255),AH255-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C255<60,0,IF(MOD(C255,12)=0,(BC255<60)*SUM(INDIRECT($BF$7&(C255+11)&\":\"&$BF$7&C254))+(BC255>=60)*SUMPRODUCT($BD$12:BD255,$BE$12:$BE255),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,IF(MOD(C255,12)=0,VLOOKUP(B255,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B255<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B255<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B255<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B255<=Charges!$C$88),0)","v":0},{"$f":"IF(B255<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B255<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW255*BY255*Input!$H$35+BX255*BZ255*Input!$H$36","v":0},0,{"$f":"CB255*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F255*Charges!$F$51+CM254+IF(MOD(C255-1,12)=0,CN254,0)-BE254,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C255-1,12)=0,H255*D255,CN254),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG255-(B255>PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH255-(B255<=PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"CI255*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ255-CL255-(B255<=PPT)*AF255*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C255=\"\",MOD(C255-1,12)=0,B255>PPT),0%,100%/12+CO254),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B255>PPT),0%,100%-CO255)","v":0},{"$f":"IF(B255>=Charges!$B$68,IF(MOD(C255,12)=0,(Loyalty_Bonus+Charges!$C$69*(B255-11))*AH255,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B256<>\"\", B256<=10),VLOOKUP(B256,Charges!$C$40:$F$50, 4, 0), IF(AND(B256<>\"\", B256 >10), 100%, 0))","v":0},0,"",{"$f":"D256*H256+F256*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B256=1,0,IF(B256<>\"\",(M256+N256)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G256), 0.5*Term*aprem)*(1+Indexation*(B256-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B256, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B256<>\"\",B256<=Term),IF(C256<61,Charges!$C$31,W255*(1+(B256<>B255)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,R256+CR255-BB255),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,IF(C256=Input!$O$18,Input!$O$19,R256+CR255-Z256-BE255)),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,CI256+CJ256,AB256*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK256+CL256,( 1-(1-CW256)^(1/12))*(AC256))","v":{"$error":"#VALUE!"}},{"$f":"AC256*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM256+CN256,MAX(AC256-AG256,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",((Flat_Extra/1000)/12)*AQ256*AO256+Input!$H$34*V256*AP256,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B256<>\"\",IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B256<>\"\",B256<=Term-3),MIN(AU256,Charges!$H$11),0)","v":0},{"$f":"IF(C256=1,MIN(AV256,AW256),IF(AV256=0,0,MIN(AW256-AY255,IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$I$100,5)/Mode,0))))*(B256<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",IF(BH256>0,IF(AH257<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,MIN(IF(MOD(C256,12)=0,VLOOKUP(B256,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM256,AH256),AH256-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C256<60,0,IF(MOD(C256,12)=0,(BC256<60)*SUM(INDIRECT($BF$7&(C256+11)&\":\"&$BF$7&C255))+(BC256>=60)*SUMPRODUCT($BD$12:BD256,$BE$12:$BE256),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,IF(MOD(C256,12)=0,VLOOKUP(B256,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B256<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B256<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B256<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B256<=Charges!$C$88),0)","v":0},{"$f":"IF(B256<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B256<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW256*BY256*Input!$H$35+BX256*BZ256*Input!$H$36","v":0},0,{"$f":"CB256*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F256*Charges!$F$51+CM255+IF(MOD(C256-1,12)=0,CN255,0)-BE255,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C256-1,12)=0,H256*D256,CN255),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG256-(B256>PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH256-(B256<=PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"CI256*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ256-CL256-(B256<=PPT)*AF256*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C256=\"\",MOD(C256-1,12)=0,B256>PPT),0%,100%/12+CO255),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B256>PPT),0%,100%-CO256)","v":0},{"$f":"IF(B256>=Charges!$B$68,IF(MOD(C256,12)=0,(Loyalty_Bonus+Charges!$C$69*(B256-11))*AH256,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B257<>\"\", B257<=10),VLOOKUP(B257,Charges!$C$40:$F$50, 4, 0), IF(AND(B257<>\"\", B257 >10), 100%, 0))","v":0},0,"",{"$f":"D257*H257+F257*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B257=1,0,IF(B257<>\"\",(M257+N257)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G257), 0.5*Term*aprem)*(1+Indexation*(B257-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B257, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B257<>\"\",B257<=Term),IF(C257<61,Charges!$C$31,W256*(1+(B257<>B256)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,R257+CR256-BB256),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,IF(C257=Input!$O$18,Input!$O$19,R257+CR256-Z257-BE256)),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,CI257+CJ257,AB257*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK257+CL257,( 1-(1-CW257)^(1/12))*(AC257))","v":{"$error":"#VALUE!"}},{"$f":"AC257*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM257+CN257,MAX(AC257-AG257,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",((Flat_Extra/1000)/12)*AQ257*AO257+Input!$H$34*V257*AP257,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B257<>\"\",IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B257<>\"\",B257<=Term-3),MIN(AU257,Charges!$H$11),0)","v":0},{"$f":"IF(C257=1,MIN(AV257,AW257),IF(AV257=0,0,MIN(AW257-AY256,IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$I$100,5)/Mode,0))))*(B257<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",IF(BH257>0,IF(AH258<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,MIN(IF(MOD(C257,12)=0,VLOOKUP(B257,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM257,AH257),AH257-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C257<60,0,IF(MOD(C257,12)=0,(BC257<60)*SUM(INDIRECT($BF$7&(C257+11)&\":\"&$BF$7&C256))+(BC257>=60)*SUMPRODUCT($BD$12:BD257,$BE$12:$BE257),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,IF(MOD(C257,12)=0,VLOOKUP(B257,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B257<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B257<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B257<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B257<=Charges!$C$88),0)","v":0},{"$f":"IF(B257<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B257<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW257*BY257*Input!$H$35+BX257*BZ257*Input!$H$36","v":0},0,{"$f":"CB257*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F257*Charges!$F$51+CM256+IF(MOD(C257-1,12)=0,CN256,0)-BE256,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C257-1,12)=0,H257*D257,CN256),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG257-(B257>PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH257-(B257<=PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"CI257*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ257-CL257-(B257<=PPT)*AF257*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C257=\"\",MOD(C257-1,12)=0,B257>PPT),0%,100%/12+CO256),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B257>PPT),0%,100%-CO257)","v":0},{"$f":"IF(B257>=Charges!$B$68,IF(MOD(C257,12)=0,(Loyalty_Bonus+Charges!$C$69*(B257-11))*AH257,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B258<>\"\", B258<=10),VLOOKUP(B258,Charges!$C$40:$F$50, 4, 0), IF(AND(B258<>\"\", B258 >10), 100%, 0))","v":0},0,"",{"$f":"D258*H258+F258*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B258=1,0,IF(B258<>\"\",(M258+N258)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G258), 0.5*Term*aprem)*(1+Indexation*(B258-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B258, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B258<>\"\",B258<=Term),IF(C258<61,Charges!$C$31,W257*(1+(B258<>B257)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,R258+CR257-BB257),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,IF(C258=Input!$O$18,Input!$O$19,R258+CR257-Z258-BE257)),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,CI258+CJ258,AB258*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK258+CL258,( 1-(1-CW258)^(1/12))*(AC258))","v":{"$error":"#VALUE!"}},{"$f":"AC258*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM258+CN258,MAX(AC258-AG258,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",((Flat_Extra/1000)/12)*AQ258*AO258+Input!$H$34*V258*AP258,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B258<>\"\",IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B258<>\"\",B258<=Term-3),MIN(AU258,Charges!$H$11),0)","v":0},{"$f":"IF(C258=1,MIN(AV258,AW258),IF(AV258=0,0,MIN(AW258-AY257,IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$I$100,5)/Mode,0))))*(B258<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",IF(BH258>0,IF(AH259<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,MIN(IF(MOD(C258,12)=0,VLOOKUP(B258,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM258,AH258),AH258-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C258<60,0,IF(MOD(C258,12)=0,(BC258<60)*SUM(INDIRECT($BF$7&(C258+11)&\":\"&$BF$7&C257))+(BC258>=60)*SUMPRODUCT($BD$12:BD258,$BE$12:$BE258),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,IF(MOD(C258,12)=0,VLOOKUP(B258,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B258<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B258<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B258<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B258<=Charges!$C$88),0)","v":0},{"$f":"IF(B258<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B258<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW258*BY258*Input!$H$35+BX258*BZ258*Input!$H$36","v":0},0,{"$f":"CB258*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F258*Charges!$F$51+CM257+IF(MOD(C258-1,12)=0,CN257,0)-BE257,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C258-1,12)=0,H258*D258,CN257),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG258-(B258>PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH258-(B258<=PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"CI258*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ258-CL258-(B258<=PPT)*AF258*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C258=\"\",MOD(C258-1,12)=0,B258>PPT),0%,100%/12+CO257),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B258>PPT),0%,100%-CO258)","v":0},{"$f":"IF(B258>=Charges!$B$68,IF(MOD(C258,12)=0,(Loyalty_Bonus+Charges!$C$69*(B258-11))*AH258,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B259<>\"\", B259<=10),VLOOKUP(B259,Charges!$C$40:$F$50, 4, 0), IF(AND(B259<>\"\", B259 >10), 100%, 0))","v":0},0,"",{"$f":"D259*H259+F259*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B259=1,0,IF(B259<>\"\",(M259+N259)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G259), 0.5*Term*aprem)*(1+Indexation*(B259-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B259, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B259<>\"\",B259<=Term),IF(C259<61,Charges!$C$31,W258*(1+(B259<>B258)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,R259+CR258-BB258),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,IF(C259=Input!$O$18,Input!$O$19,R259+CR258-Z259-BE258)),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,CI259+CJ259,AB259*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK259+CL259,( 1-(1-CW259)^(1/12))*(AC259))","v":{"$error":"#VALUE!"}},{"$f":"AC259*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM259+CN259,MAX(AC259-AG259,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",((Flat_Extra/1000)/12)*AQ259*AO259+Input!$H$34*V259*AP259,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B259<>\"\",IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B259<>\"\",B259<=Term-3),MIN(AU259,Charges!$H$11),0)","v":0},{"$f":"IF(C259=1,MIN(AV259,AW259),IF(AV259=0,0,MIN(AW259-AY258,IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$I$100,5)/Mode,0))))*(B259<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",IF(BH259>0,IF(AH260<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,MIN(IF(MOD(C259,12)=0,VLOOKUP(B259,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM259,AH259),AH259-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C259<60,0,IF(MOD(C259,12)=0,(BC259<60)*SUM(INDIRECT($BF$7&(C259+11)&\":\"&$BF$7&C258))+(BC259>=60)*SUMPRODUCT($BD$12:BD259,$BE$12:$BE259),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,IF(MOD(C259,12)=0,VLOOKUP(B259,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B259<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B259<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B259<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B259<=Charges!$C$88),0)","v":0},{"$f":"IF(B259<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B259<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW259*BY259*Input!$H$35+BX259*BZ259*Input!$H$36","v":0},0,{"$f":"CB259*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F259*Charges!$F$51+CM258+IF(MOD(C259-1,12)=0,CN258,0)-BE258,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C259-1,12)=0,H259*D259,CN258),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG259-(B259>PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH259-(B259<=PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"CI259*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ259-CL259-(B259<=PPT)*AF259*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C259=\"\",MOD(C259-1,12)=0,B259>PPT),0%,100%/12+CO258),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B259>PPT),0%,100%-CO259)","v":0},{"$f":"IF(B259>=Charges!$B$68,IF(MOD(C259,12)=0,(Loyalty_Bonus+Charges!$C$69*(B259-11))*AH259,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B260<>\"\", B260<=10),VLOOKUP(B260,Charges!$C$40:$F$50, 4, 0), IF(AND(B260<>\"\", B260 >10), 100%, 0))","v":0},0,"",{"$f":"D260*H260+F260*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B260=1,0,IF(B260<>\"\",(M260+N260)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G260), 0.5*Term*aprem)*(1+Indexation*(B260-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B260, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B260<>\"\",B260<=Term),IF(C260<61,Charges!$C$31,W259*(1+(B260<>B259)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,R260+CR259-BB259),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,IF(C260=Input!$O$18,Input!$O$19,R260+CR259-Z260-BE259)),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,CI260+CJ260,AB260*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK260+CL260,( 1-(1-CW260)^(1/12))*(AC260))","v":{"$error":"#VALUE!"}},{"$f":"AC260*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM260+CN260,MAX(AC260-AG260,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",((Flat_Extra/1000)/12)*AQ260*AO260+Input!$H$34*V260*AP260,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B260<>\"\",IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B260<>\"\",B260<=Term-3),MIN(AU260,Charges!$H$11),0)","v":0},{"$f":"IF(C260=1,MIN(AV260,AW260),IF(AV260=0,0,MIN(AW260-AY259,IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$I$100,5)/Mode,0))))*(B260<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",IF(BH260>0,IF(AH261<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,MIN(IF(MOD(C260,12)=0,VLOOKUP(B260,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM260,AH260),AH260-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C260<60,0,IF(MOD(C260,12)=0,(BC260<60)*SUM(INDIRECT($BF$7&(C260+11)&\":\"&$BF$7&C259))+(BC260>=60)*SUMPRODUCT($BD$12:BD260,$BE$12:$BE260),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,IF(MOD(C260,12)=0,VLOOKUP(B260,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B260<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B260<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B260<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B260<=Charges!$C$88),0)","v":0},{"$f":"IF(B260<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B260<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW260*BY260*Input!$H$35+BX260*BZ260*Input!$H$36","v":0},0,{"$f":"CB260*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F260*Charges!$F$51+CM259+IF(MOD(C260-1,12)=0,CN259,0)-BE259,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C260-1,12)=0,H260*D260,CN259),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG260-(B260>PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH260-(B260<=PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"CI260*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ260-CL260-(B260<=PPT)*AF260*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C260=\"\",MOD(C260-1,12)=0,B260>PPT),0%,100%/12+CO259),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B260>PPT),0%,100%-CO260)","v":0},{"$f":"IF(B260>=Charges!$B$68,IF(MOD(C260,12)=0,(Loyalty_Bonus+Charges!$C$69*(B260-11))*AH260,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B261<>\"\", B261<=10),VLOOKUP(B261,Charges!$C$40:$F$50, 4, 0), IF(AND(B261<>\"\", B261 >10), 100%, 0))","v":0},0,"",{"$f":"D261*H261+F261*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B261=1,0,IF(B261<>\"\",(M261+N261)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G261), 0.5*Term*aprem)*(1+Indexation*(B261-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B261, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B261<>\"\",B261<=Term),IF(C261<61,Charges!$C$31,W260*(1+(B261<>B260)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,R261+CR260-BB260),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,IF(C261=Input!$O$18,Input!$O$19,R261+CR260-Z261-BE260)),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,CI261+CJ261,AB261*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK261+CL261,( 1-(1-CW261)^(1/12))*(AC261))","v":{"$error":"#VALUE!"}},{"$f":"AC261*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM261+CN261,MAX(AC261-AG261,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",((Flat_Extra/1000)/12)*AQ261*AO261+Input!$H$34*V261*AP261,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B261<>\"\",IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B261<>\"\",B261<=Term-3),MIN(AU261,Charges!$H$11),0)","v":0},{"$f":"IF(C261=1,MIN(AV261,AW261),IF(AV261=0,0,MIN(AW261-AY260,IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$I$100,5)/Mode,0))))*(B261<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",IF(BH261>0,IF(AH262<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,MIN(IF(MOD(C261,12)=0,VLOOKUP(B261,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM261,AH261),AH261-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C261<60,0,IF(MOD(C261,12)=0,(BC261<60)*SUM(INDIRECT($BF$7&(C261+11)&\":\"&$BF$7&C260))+(BC261>=60)*SUMPRODUCT($BD$12:BD261,$BE$12:$BE261),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,IF(MOD(C261,12)=0,VLOOKUP(B261,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B261<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B261<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B261<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B261<=Charges!$C$88),0)","v":0},{"$f":"IF(B261<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B261<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW261*BY261*Input!$H$35+BX261*BZ261*Input!$H$36","v":0},0,{"$f":"CB261*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F261*Charges!$F$51+CM260+IF(MOD(C261-1,12)=0,CN260,0)-BE260,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C261-1,12)=0,H261*D261,CN260),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG261-(B261>PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH261-(B261<=PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"CI261*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ261-CL261-(B261<=PPT)*AF261*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C261=\"\",MOD(C261-1,12)=0,B261>PPT),0%,100%/12+CO260),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B261>PPT),0%,100%-CO261)","v":0},{"$f":"IF(B261>=Charges!$B$68,IF(MOD(C261,12)=0,(Loyalty_Bonus+Charges!$C$69*(B261-11))*AH261,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B262<>\"\", B262<=10),VLOOKUP(B262,Charges!$C$40:$F$50, 4, 0), IF(AND(B262<>\"\", B262 >10), 100%, 0))","v":0},0,"",{"$f":"D262*H262+F262*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B262=1,0,IF(B262<>\"\",(M262+N262)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G262), 0.5*Term*aprem)*(1+Indexation*(B262-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B262, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B262<>\"\",B262<=Term),IF(C262<61,Charges!$C$31,W261*(1+(B262<>B261)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,R262+CR261-BB261),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,IF(C262=Input!$O$18,Input!$O$19,R262+CR261-Z262-BE261)),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,CI262+CJ262,AB262*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK262+CL262,( 1-(1-CW262)^(1/12))*(AC262))","v":{"$error":"#VALUE!"}},{"$f":"AC262*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM262+CN262,MAX(AC262-AG262,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",((Flat_Extra/1000)/12)*AQ262*AO262+Input!$H$34*V262*AP262,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B262<>\"\",IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B262<>\"\",B262<=Term-3),MIN(AU262,Charges!$H$11),0)","v":0},{"$f":"IF(C262=1,MIN(AV262,AW262),IF(AV262=0,0,MIN(AW262-AY261,IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$I$100,5)/Mode,0))))*(B262<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",IF(BH262>0,IF(AH263<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,MIN(IF(MOD(C262,12)=0,VLOOKUP(B262,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM262,AH262),AH262-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C262<60,0,IF(MOD(C262,12)=0,(BC262<60)*SUM(INDIRECT($BF$7&(C262+11)&\":\"&$BF$7&C261))+(BC262>=60)*SUMPRODUCT($BD$12:BD262,$BE$12:$BE262),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,IF(MOD(C262,12)=0,VLOOKUP(B262,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B262<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B262<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B262<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B262<=Charges!$C$88),0)","v":0},{"$f":"IF(B262<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B262<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW262*BY262*Input!$H$35+BX262*BZ262*Input!$H$36","v":0},0,{"$f":"CB262*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F262*Charges!$F$51+CM261+IF(MOD(C262-1,12)=0,CN261,0)-BE261,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C262-1,12)=0,H262*D262,CN261),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG262-(B262>PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH262-(B262<=PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"CI262*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ262-CL262-(B262<=PPT)*AF262*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C262=\"\",MOD(C262-1,12)=0,B262>PPT),0%,100%/12+CO261),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B262>PPT),0%,100%-CO262)","v":0},{"$f":"IF(B262>=Charges!$B$68,IF(MOD(C262,12)=0,(Loyalty_Bonus+Charges!$C$69*(B262-11))*AH262,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B263<>\"\", B263<=10),VLOOKUP(B263,Charges!$C$40:$F$50, 4, 0), IF(AND(B263<>\"\", B263 >10), 100%, 0))","v":0},0,"",{"$f":"D263*H263+F263*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B263=1,0,IF(B263<>\"\",(M263+N263)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G263), 0.5*Term*aprem)*(1+Indexation*(B263-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B263, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B263<>\"\",B263<=Term),IF(C263<61,Charges!$C$31,W262*(1+(B263<>B262)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,R263+CR262-BB262),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,IF(C263=Input!$O$18,Input!$O$19,R263+CR262-Z263-BE262)),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,CI263+CJ263,AB263*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK263+CL263,( 1-(1-CW263)^(1/12))*(AC263))","v":{"$error":"#VALUE!"}},{"$f":"AC263*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM263+CN263,MAX(AC263-AG263,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",((Flat_Extra/1000)/12)*AQ263*AO263+Input!$H$34*V263*AP263,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B263<>\"\",IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B263<>\"\",B263<=Term-3),MIN(AU263,Charges!$H$11),0)","v":0},{"$f":"IF(C263=1,MIN(AV263,AW263),IF(AV263=0,0,MIN(AW263-AY262,IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$I$100,5)/Mode,0))))*(B263<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",IF(BH263>0,IF(AH264<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,MIN(IF(MOD(C263,12)=0,VLOOKUP(B263,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM263,AH263),AH263-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C263<60,0,IF(MOD(C263,12)=0,(BC263<60)*SUM(INDIRECT($BF$7&(C263+11)&\":\"&$BF$7&C262))+(BC263>=60)*SUMPRODUCT($BD$12:BD263,$BE$12:$BE263),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,IF(MOD(C263,12)=0,VLOOKUP(B263,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B263<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B263<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B263<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B263<=Charges!$C$88),0)","v":0},{"$f":"IF(B263<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B263<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW263*BY263*Input!$H$35+BX263*BZ263*Input!$H$36","v":0},0,{"$f":"CB263*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F263*Charges!$F$51+CM262+IF(MOD(C263-1,12)=0,CN262,0)-BE262,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C263-1,12)=0,H263*D263,CN262),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG263-(B263>PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH263-(B263<=PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"CI263*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ263-CL263-(B263<=PPT)*AF263*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C263=\"\",MOD(C263-1,12)=0,B263>PPT),0%,100%/12+CO262),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B263>PPT),0%,100%-CO263)","v":0},{"$f":"IF(B263>=Charges!$B$68,IF(MOD(C263,12)=0,(Loyalty_Bonus+Charges!$C$69*(B263-11))*AH263,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B264<>\"\", B264<=10),VLOOKUP(B264,Charges!$C$40:$F$50, 4, 0), IF(AND(B264<>\"\", B264 >10), 100%, 0))","v":0},0,"",{"$f":"D264*H264+F264*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B264=1,0,IF(B264<>\"\",(M264+N264)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G264), 0.5*Term*aprem)*(1+Indexation*(B264-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B264, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B264<>\"\",B264<=Term),IF(C264<61,Charges!$C$31,W263*(1+(B264<>B263)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,R264+CR263-BB263),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,IF(C264=Input!$O$18,Input!$O$19,R264+CR263-Z264-BE263)),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,CI264+CJ264,AB264*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK264+CL264,( 1-(1-CW264)^(1/12))*(AC264))","v":{"$error":"#VALUE!"}},{"$f":"AC264*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM264+CN264,MAX(AC264-AG264,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",((Flat_Extra/1000)/12)*AQ264*AO264+Input!$H$34*V264*AP264,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B264<>\"\",IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B264<>\"\",B264<=Term-3),MIN(AU264,Charges!$H$11),0)","v":0},{"$f":"IF(C264=1,MIN(AV264,AW264),IF(AV264=0,0,MIN(AW264-AY263,IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$I$100,5)/Mode,0))))*(B264<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",IF(BH264>0,IF(AH265<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,MIN(IF(MOD(C264,12)=0,VLOOKUP(B264,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM264,AH264),AH264-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C264<60,0,IF(MOD(C264,12)=0,(BC264<60)*SUM(INDIRECT($BF$7&(C264+11)&\":\"&$BF$7&C263))+(BC264>=60)*SUMPRODUCT($BD$12:BD264,$BE$12:$BE264),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,IF(MOD(C264,12)=0,VLOOKUP(B264,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B264<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B264<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B264<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B264<=Charges!$C$88),0)","v":0},{"$f":"IF(B264<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B264<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW264*BY264*Input!$H$35+BX264*BZ264*Input!$H$36","v":0},0,{"$f":"CB264*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F264*Charges!$F$51+CM263+IF(MOD(C264-1,12)=0,CN263,0)-BE263,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C264-1,12)=0,H264*D264,CN263),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG264-(B264>PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH264-(B264<=PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"CI264*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ264-CL264-(B264<=PPT)*AF264*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C264=\"\",MOD(C264-1,12)=0,B264>PPT),0%,100%/12+CO263),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B264>PPT),0%,100%-CO264)","v":0},{"$f":"IF(B264>=Charges!$B$68,IF(MOD(C264,12)=0,(Loyalty_Bonus+Charges!$C$69*(B264-11))*AH264,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B265<>\"\", B265<=10),VLOOKUP(B265,Charges!$C$40:$F$50, 4, 0), IF(AND(B265<>\"\", B265 >10), 100%, 0))","v":0},0,"",{"$f":"D265*H265+F265*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B265=1,0,IF(B265<>\"\",(M265+N265)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G265), 0.5*Term*aprem)*(1+Indexation*(B265-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B265, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B265<>\"\",B265<=Term),IF(C265<61,Charges!$C$31,W264*(1+(B265<>B264)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,R265+CR264-BB264),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,IF(C265=Input!$O$18,Input!$O$19,R265+CR264-Z265-BE264)),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,CI265+CJ265,AB265*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK265+CL265,( 1-(1-CW265)^(1/12))*(AC265))","v":{"$error":"#VALUE!"}},{"$f":"AC265*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM265+CN265,MAX(AC265-AG265,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",((Flat_Extra/1000)/12)*AQ265*AO265+Input!$H$34*V265*AP265,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B265<>\"\",IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B265<>\"\",B265<=Term-3),MIN(AU265,Charges!$H$11),0)","v":0},{"$f":"IF(C265=1,MIN(AV265,AW265),IF(AV265=0,0,MIN(AW265-AY264,IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$I$100,5)/Mode,0))))*(B265<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",IF(BH265>0,IF(AH266<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,MIN(IF(MOD(C265,12)=0,VLOOKUP(B265,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM265,AH265),AH265-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C265<60,0,IF(MOD(C265,12)=0,(BC265<60)*SUM(INDIRECT($BF$7&(C265+11)&\":\"&$BF$7&C264))+(BC265>=60)*SUMPRODUCT($BD$12:BD265,$BE$12:$BE265),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,IF(MOD(C265,12)=0,VLOOKUP(B265,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B265<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B265<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B265<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B265<=Charges!$C$88),0)","v":0},{"$f":"IF(B265<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B265<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW265*BY265*Input!$H$35+BX265*BZ265*Input!$H$36","v":0},0,{"$f":"CB265*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F265*Charges!$F$51+CM264+IF(MOD(C265-1,12)=0,CN264,0)-BE264,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C265-1,12)=0,H265*D265,CN264),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG265-(B265>PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH265-(B265<=PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"CI265*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ265-CL265-(B265<=PPT)*AF265*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C265=\"\",MOD(C265-1,12)=0,B265>PPT),0%,100%/12+CO264),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B265>PPT),0%,100%-CO265)","v":0},{"$f":"IF(B265>=Charges!$B$68,IF(MOD(C265,12)=0,(Loyalty_Bonus+Charges!$C$69*(B265-11))*AH265,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B266<>\"\", B266<=10),VLOOKUP(B266,Charges!$C$40:$F$50, 4, 0), IF(AND(B266<>\"\", B266 >10), 100%, 0))","v":0},0,"",{"$f":"D266*H266+F266*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B266=1,0,IF(B266<>\"\",(M266+N266)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G266), 0.5*Term*aprem)*(1+Indexation*(B266-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B266, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B266<>\"\",B266<=Term),IF(C266<61,Charges!$C$31,W265*(1+(B266<>B265)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,R266+CR265-BB265),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,IF(C266=Input!$O$18,Input!$O$19,R266+CR265-Z266-BE265)),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,CI266+CJ266,AB266*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK266+CL266,( 1-(1-CW266)^(1/12))*(AC266))","v":{"$error":"#VALUE!"}},{"$f":"AC266*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM266+CN266,MAX(AC266-AG266,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",((Flat_Extra/1000)/12)*AQ266*AO266+Input!$H$34*V266*AP266,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B266<>\"\",IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B266<>\"\",B266<=Term-3),MIN(AU266,Charges!$H$11),0)","v":0},{"$f":"IF(C266=1,MIN(AV266,AW266),IF(AV266=0,0,MIN(AW266-AY265,IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$I$100,5)/Mode,0))))*(B266<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",IF(BH266>0,IF(AH267<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,MIN(IF(MOD(C266,12)=0,VLOOKUP(B266,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM266,AH266),AH266-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C266<60,0,IF(MOD(C266,12)=0,(BC266<60)*SUM(INDIRECT($BF$7&(C266+11)&\":\"&$BF$7&C265))+(BC266>=60)*SUMPRODUCT($BD$12:BD266,$BE$12:$BE266),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,IF(MOD(C266,12)=0,VLOOKUP(B266,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B266<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B266<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B266<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B266<=Charges!$C$88),0)","v":0},{"$f":"IF(B266<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B266<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW266*BY266*Input!$H$35+BX266*BZ266*Input!$H$36","v":0},0,{"$f":"CB266*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F266*Charges!$F$51+CM265+IF(MOD(C266-1,12)=0,CN265,0)-BE265,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C266-1,12)=0,H266*D266,CN265),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG266-(B266>PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH266-(B266<=PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"CI266*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ266-CL266-(B266<=PPT)*AF266*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C266=\"\",MOD(C266-1,12)=0,B266>PPT),0%,100%/12+CO265),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B266>PPT),0%,100%-CO266)","v":0},{"$f":"IF(B266>=Charges!$B$68,IF(MOD(C266,12)=0,(Loyalty_Bonus+Charges!$C$69*(B266-11))*AH266,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B267<>\"\", B267<=10),VLOOKUP(B267,Charges!$C$40:$F$50, 4, 0), IF(AND(B267<>\"\", B267 >10), 100%, 0))","v":0},0,"",{"$f":"D267*H267+F267*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B267=1,0,IF(B267<>\"\",(M267+N267)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G267), 0.5*Term*aprem)*(1+Indexation*(B267-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B267, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B267<>\"\",B267<=Term),IF(C267<61,Charges!$C$31,W266*(1+(B267<>B266)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,R267+CR266-BB266),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,IF(C267=Input!$O$18,Input!$O$19,R267+CR266-Z267-BE266)),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,CI267+CJ267,AB267*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK267+CL267,( 1-(1-CW267)^(1/12))*(AC267))","v":{"$error":"#VALUE!"}},{"$f":"AC267*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM267+CN267,MAX(AC267-AG267,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",((Flat_Extra/1000)/12)*AQ267*AO267+Input!$H$34*V267*AP267,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B267<>\"\",IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B267<>\"\",B267<=Term-3),MIN(AU267,Charges!$H$11),0)","v":0},{"$f":"IF(C267=1,MIN(AV267,AW267),IF(AV267=0,0,MIN(AW267-AY266,IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$I$100,5)/Mode,0))))*(B267<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",IF(BH267>0,IF(AH268<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,MIN(IF(MOD(C267,12)=0,VLOOKUP(B267,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM267,AH267),AH267-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C267<60,0,IF(MOD(C267,12)=0,(BC267<60)*SUM(INDIRECT($BF$7&(C267+11)&\":\"&$BF$7&C266))+(BC267>=60)*SUMPRODUCT($BD$12:BD267,$BE$12:$BE267),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,IF(MOD(C267,12)=0,VLOOKUP(B267,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B267<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B267<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B267<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B267<=Charges!$C$88),0)","v":0},{"$f":"IF(B267<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B267<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW267*BY267*Input!$H$35+BX267*BZ267*Input!$H$36","v":0},0,{"$f":"CB267*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F267*Charges!$F$51+CM266+IF(MOD(C267-1,12)=0,CN266,0)-BE266,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C267-1,12)=0,H267*D267,CN266),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG267-(B267>PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH267-(B267<=PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"CI267*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ267-CL267-(B267<=PPT)*AF267*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C267=\"\",MOD(C267-1,12)=0,B267>PPT),0%,100%/12+CO266),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B267>PPT),0%,100%-CO267)","v":0},{"$f":"IF(B267>=Charges!$B$68,IF(MOD(C267,12)=0,(Loyalty_Bonus+Charges!$C$69*(B267-11))*AH267,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C267<=Term*12,C267+1,\"\")","v":""},{"$f":"IFERROR(IF(C268<>\"\",IF(AND(MOD(C268-1,12/Mode)=0,B268<=Term),(Prem)/Mode,0),\"\")*A268, 0)","v":0},{"$f":"IFERROR(IF(B268<>\"\",(aprem),\"\")*A268, 0)","v":0},{"$f":"IF(B268<>\"\",AX268,\"\")","v":""},{"$f":"IF(B268<>\"\",D268+F268,\"\")","v":""},{"$f":"IF(AND(B268<>\"\", B268<=10),VLOOKUP(B268,Charges!$C$40:$F$50, 4, 0), IF(AND(B268<>\"\", B268 >10), 100%, 0))","v":0},{"$f":"IF(D268<>0,(D268*H268)/(D268),0)","v":0},{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12)=0,G268,G268+J267),\"\")","v":""},{"$f":"D268*H268+F268*Charges!$F$51","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",(G268-K268)*Service_tax,0)","v":0},{"$f":"K268-L268","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B268<>\"\",G268-K268,\"\")","v":""},{"$f":"IF(B268<>\"\",G268-M268,\"\")","v":""},{"$f":"IF(B268=1,0,IF(B268<>\"\",(M268+N268)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B268<>\"\",M268-Q268,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G268), 0.5*Term*aprem)*(1+Indexation*(B268-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B268, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E268/1000*(B268<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},{"$f":"IF(B268<>\"\",AQ268*VLOOKUP(Age+B268-1, Mortality,2,0)/12000,\"\")","v":""},{"$f":"MIN(IF(AND(B268<>\"\",B268<=Term),IF(C268<61,Charges!$C$31,W267*(1+(B268<>B267)*Charges!$C$32))),500)","v":0},{"$f":"IF(B268<>\"\",W268*Service_tax,0)","v":0},{"$f":"W268+X268","v":0},"",{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,R268+CR267-BB267),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,IF(C268=Input!$O$18,Input!$O$19,R268+CR267-Z268-BE267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,CI268+CJ268,AB268*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK268+CL268,( 1-(1-CW268)^(1/12))*(AC268))","v":{"$error":"#VALUE!"}},{"$f":"AC268*Charges!$D$28/12","v":0},{"$f":"AD268*Service_tax","v":{"$error":"#VALUE!"}},{"$f":"AD268+AF268","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM268+CN268,MAX(AC268-AG268,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",S268,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B268<>\"\",B268<=Term),CR268-AM268,0)","v":0},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S268+T268+U268","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",((Flat_Extra/1000)/12)*AQ268*AO268+Input!$H$34*V268*AP268,\"\")","v":""},{"$f":"IF(B268<>\"\",Service_tax*(V268+AR268+CB268),\"\")","v":""},{"$f":"L268+X268+AF268+AS268","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",D268+AU267,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B268<>\"\",B268<=Term-3),MIN(AU268,Charges!$H$11),0)","v":0},{"$f":"IF(C268=1,MIN(AV268,AW268),IF(AV268=0,0,MIN(AW268-AY267,IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$I$100,5)/Mode,0))))*(B268<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C268=1,AX268,AX268+AY267)*(B268<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(BH268>0,IF(AH269<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B268<>\"\",AZ268,0)","v":0},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,MIN(IF(MOD(C268,12)=0,VLOOKUP(B268,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM268,AH268),AH268-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B268<>\"\",Age+B268-1,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(BC268+2>60,1,0),\"\")","v":""},{"$f":"IF(B268<>\"\",BB268,0)","v":0},{"$f":"IF(C268<60,0,IF(MOD(C268,12)=0,(BC268<60)*SUM(INDIRECT($BF$7&(C268+11)&\":\"&$BF$7&C267))+(BC268>=60)*SUMPRODUCT($BD$12:BD268,$BE$12:$BE268),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(C268<=60,AI268,IF(MOD(C268,12)=0,AI268-BF268*0,BG267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,IF(MOD(C268,12)=0,VLOOKUP(B268,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH268","v":{"$error":"#VALUE!"}},{"$f":"IF(A268=1,-G268,0)+IF(C268=Term*12+1,CR267)+BB268","v":0},null,null,null,null,{"$f":"IF(B268>PPT, 0,PPT-B268)","v":0},{"$f":"IF(B268>=Term, 1,MIN(Term-B268+1,10))","v":1},{"$f":"10%*SA*(B268<=Term)","v":0},{"$f":"E268","v":0},null,null,{"$f":"Charges!$C$82/12*(B268<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B268<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B268<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B268<=Charges!$C$88),0)","v":0},{"$f":"IF(B268<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B268<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW268*BY268*Input!$H$35+BX268*BZ268*Input!$H$36","v":0},{"$f":"BW268+CA268+BX268","v":0},{"$f":"CB268*Charges!$C$6","v":0},{"$f":"CB268+CC268","v":0},null,null,{"$f":"IF(Input!$W$55=1,F268*Charges!$F$51+CM267+IF(MOD(C268-1,12)=0,CN267,0)-BE267,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C268-1,12)=0,H268*D268,CN267),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG268-(B268>PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH268-(B268<=PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"CI268*Charges!$C$22/12","v":0},{"$f":"CJ268*SUMPRODUCT($CO$11:$CP$11,CO268:CP268)/12","v":0},{"$f":"CI268-CK268+CQ267-(B268>PPT)*AF268","v":{"$error":"#VALUE!"}},{"$f":"CJ268-CL268-(B268<=PPT)*AF268*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C268=\"\",MOD(C268-1,12)=0,B268>PPT),0%,100%/12+CO267),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B268>PPT),0%,100%-CO268)","v":0},{"$f":"IF(B268>=Charges!$B$68,IF(MOD(C268,12)=0,(Loyalty_Bonus+Charges!$C$69*(B268-11))*AH268,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B268 >8, avg_fmc_dfa2, IF(Term-B268 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B268 >16, avg_fmc_dfa6, IF(Term-B268 > 11, avg_fmc_dfa7,IF(Term-B268 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU268, CV268)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B269<>\"\",IF(C269<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B268<=Term,INT((C269-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B269<>\"\", B269<=10),VLOOKUP(B269,Charges!$C$40:$F$50, 4, 0), IF(AND(B269<>\"\", B269 >10), 100%, 0))","v":0},0,"",{"$f":"D269*H269+F269*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B269=1,0,IF(B269<>\"\",(M269+N269)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G269), 0.5*Term*aprem)*(1+Indexation*(B269-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B269, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B269<>\"\",B269<=Term),IF(C269<61,Charges!$C$31,W268*(1+(B269<>B268)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B269<>\"\",V269+Y269+AS269+AR269+CB269,\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,R269+CR268-BB268),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,IF(C269=Input!$O$18,Input!$O$19,R269+CR268-Z269-BE268)),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,CI269+CJ269,AB269*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK269+CL269,( 1-(1-CW269)^(1/12))*(AC269))","v":{"$error":"#VALUE!"}},{"$f":"AC269*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM269+CN269,MAX(AC269-AG269,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",MIN(E269*AJ269,CR269*AK269,AL269),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",((Flat_Extra/1000)/12)*AQ269*AO269+Input!$H$34*V269*AP269,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B269<>\"\",IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B269<>\"\",B269<=Term-3),MIN(AU269,Charges!$H$11),0)","v":0},{"$f":"IF(C269=1,MIN(AV269,AW269),IF(AV269=0,0,MIN(AW269-AY268,IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$I$100,5)/Mode,0))))*(B269<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",IF(BH269>0,IF(AH270<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,MIN(IF(MOD(C269,12)=0,VLOOKUP(B269,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM269,AH269),AH269-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C269<60,0,IF(MOD(C269,12)=0,(BC269<60)*SUM(INDIRECT($BF$7&(C269+11)&\":\"&$BF$7&C268))+(BC269>=60)*SUMPRODUCT($BD$12:BD269,$BE$12:$BE269),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,IF(MOD(C269,12)=0,VLOOKUP(B269,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B269<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B269<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B269<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B269<=Charges!$C$88),0)","v":0},{"$f":"IF(B269<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B269<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW269*BY269*Input!$H$35+BX269*BZ269*Input!$H$36","v":0},0,{"$f":"CB269*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F269*Charges!$F$51+CM268+IF(MOD(C269-1,12)=0,CN268,0)-BE268,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C269-1,12)=0,H269*D269,CN268),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG269-(B269>PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH269-(B269<=PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"CI269*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ269-CL269-(B269<=PPT)*AF269*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C269=\"\",MOD(C269-1,12)=0,B269>PPT),0%,100%/12+CO268),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B269>PPT),0%,100%-CO269)","v":0},{"$f":"IF(B269>=Charges!$B$68,IF(MOD(C269,12)=0,(Loyalty_Bonus+Charges!$C$69*(B269-11))*AH269,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH269 +CQ269","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B270<>\"\", B270<=10),VLOOKUP(B270,Charges!$C$40:$F$50, 4, 0), IF(AND(B270<>\"\", B270 >10), 100%, 0))","v":0},0,"",{"$f":"D270*H270+F270*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B270=1,0,IF(B270<>\"\",(M270+N270)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G270), 0.5*Term*aprem)*(1+Indexation*(B270-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B270, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B270<>\"\",B270<=Term),IF(C270<61,Charges!$C$31,W269*(1+(B270<>B269)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,R270+CR269-BB269),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,IF(C270=Input!$O$18,Input!$O$19,R270+CR269-Z270-BE269)),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,CI270+CJ270,AB270*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK270+CL270,( 1-(1-CW270)^(1/12))*(AC270))","v":{"$error":"#VALUE!"}},{"$f":"AC270*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM270+CN270,MAX(AC270-AG270,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",((Flat_Extra/1000)/12)*AQ270*AO270+Input!$H$34*V270*AP270,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B270<>\"\",IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B270<>\"\",B270<=Term-3),MIN(AU270,Charges!$H$11),0)","v":0},{"$f":"IF(C270=1,MIN(AV270,AW270),IF(AV270=0,0,MIN(AW270-AY269,IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$I$100,5)/Mode,0))))*(B270<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",IF(BH270>0,IF(AH271<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,MIN(IF(MOD(C270,12)=0,VLOOKUP(B270,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM270,AH270),AH270-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C270<60,0,IF(MOD(C270,12)=0,(BC270<60)*SUM(INDIRECT($BF$7&(C270+11)&\":\"&$BF$7&C269))+(BC270>=60)*SUMPRODUCT($BD$12:BD270,$BE$12:$BE270),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,IF(MOD(C270,12)=0,VLOOKUP(B270,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B270<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B270<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B270<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B270<=Charges!$C$88),0)","v":0},{"$f":"IF(B270<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B270<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW270*BY270*Input!$H$35+BX270*BZ270*Input!$H$36","v":0},0,{"$f":"CB270*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F270*Charges!$F$51+CM269+IF(MOD(C270-1,12)=0,CN269,0)-BE269,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C270-1,12)=0,H270*D270,CN269),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG270-(B270>PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH270-(B270<=PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"CI270*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ270-CL270-(B270<=PPT)*AF270*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C270=\"\",MOD(C270-1,12)=0,B270>PPT),0%,100%/12+CO269),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B270>PPT),0%,100%-CO270)","v":0},{"$f":"IF(B270>=Charges!$B$68,IF(MOD(C270,12)=0,(Loyalty_Bonus+Charges!$C$69*(B270-11))*AH270,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B271<>\"\", B271<=10),VLOOKUP(B271,Charges!$C$40:$F$50, 4, 0), IF(AND(B271<>\"\", B271 >10), 100%, 0))","v":0},0,"",{"$f":"D271*H271+F271*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B271=1,0,IF(B271<>\"\",(M271+N271)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G271), 0.5*Term*aprem)*(1+Indexation*(B271-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B271, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B271<>\"\",B271<=Term),IF(C271<61,Charges!$C$31,W270*(1+(B271<>B270)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,R271+CR270-BB270),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,IF(C271=Input!$O$18,Input!$O$19,R271+CR270-Z271-BE270)),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,CI271+CJ271,AB271*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK271+CL271,( 1-(1-CW271)^(1/12))*(AC271))","v":{"$error":"#VALUE!"}},{"$f":"AC271*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM271+CN271,MAX(AC271-AG271,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",((Flat_Extra/1000)/12)*AQ271*AO271+Input!$H$34*V271*AP271,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B271<>\"\",IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B271<>\"\",B271<=Term-3),MIN(AU271,Charges!$H$11),0)","v":0},{"$f":"IF(C271=1,MIN(AV271,AW271),IF(AV271=0,0,MIN(AW271-AY270,IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$I$100,5)/Mode,0))))*(B271<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",IF(BH271>0,IF(AH272<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,MIN(IF(MOD(C271,12)=0,VLOOKUP(B271,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM271,AH271),AH271-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C271<60,0,IF(MOD(C271,12)=0,(BC271<60)*SUM(INDIRECT($BF$7&(C271+11)&\":\"&$BF$7&C270))+(BC271>=60)*SUMPRODUCT($BD$12:BD271,$BE$12:$BE271),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,IF(MOD(C271,12)=0,VLOOKUP(B271,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B271<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B271<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B271<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B271<=Charges!$C$88),0)","v":0},{"$f":"IF(B271<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B271<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW271*BY271*Input!$H$35+BX271*BZ271*Input!$H$36","v":0},0,{"$f":"CB271*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F271*Charges!$F$51+CM270+IF(MOD(C271-1,12)=0,CN270,0)-BE270,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C271-1,12)=0,H271*D271,CN270),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG271-(B271>PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH271-(B271<=PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"CI271*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ271-CL271-(B271<=PPT)*AF271*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C271=\"\",MOD(C271-1,12)=0,B271>PPT),0%,100%/12+CO270),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B271>PPT),0%,100%-CO271)","v":0},{"$f":"IF(B271>=Charges!$B$68,IF(MOD(C271,12)=0,(Loyalty_Bonus+Charges!$C$69*(B271-11))*AH271,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B272<>\"\", B272<=10),VLOOKUP(B272,Charges!$C$40:$F$50, 4, 0), IF(AND(B272<>\"\", B272 >10), 100%, 0))","v":0},0,"",{"$f":"D272*H272+F272*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B272=1,0,IF(B272<>\"\",(M272+N272)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G272), 0.5*Term*aprem)*(1+Indexation*(B272-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B272, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B272<>\"\",B272<=Term),IF(C272<61,Charges!$C$31,W271*(1+(B272<>B271)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,R272+CR271-BB271),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,IF(C272=Input!$O$18,Input!$O$19,R272+CR271-Z272-BE271)),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,CI272+CJ272,AB272*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK272+CL272,( 1-(1-CW272)^(1/12))*(AC272))","v":{"$error":"#VALUE!"}},{"$f":"AC272*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM272+CN272,MAX(AC272-AG272,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",((Flat_Extra/1000)/12)*AQ272*AO272+Input!$H$34*V272*AP272,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B272<>\"\",IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B272<>\"\",B272<=Term-3),MIN(AU272,Charges!$H$11),0)","v":0},{"$f":"IF(C272=1,MIN(AV272,AW272),IF(AV272=0,0,MIN(AW272-AY271,IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$I$100,5)/Mode,0))))*(B272<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",IF(BH272>0,IF(AH273<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,MIN(IF(MOD(C272,12)=0,VLOOKUP(B272,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM272,AH272),AH272-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C272<60,0,IF(MOD(C272,12)=0,(BC272<60)*SUM(INDIRECT($BF$7&(C272+11)&\":\"&$BF$7&C271))+(BC272>=60)*SUMPRODUCT($BD$12:BD272,$BE$12:$BE272),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,IF(MOD(C272,12)=0,VLOOKUP(B272,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B272<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B272<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B272<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B272<=Charges!$C$88),0)","v":0},{"$f":"IF(B272<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B272<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW272*BY272*Input!$H$35+BX272*BZ272*Input!$H$36","v":0},0,{"$f":"CB272*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F272*Charges!$F$51+CM271+IF(MOD(C272-1,12)=0,CN271,0)-BE271,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C272-1,12)=0,H272*D272,CN271),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG272-(B272>PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH272-(B272<=PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"CI272*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ272-CL272-(B272<=PPT)*AF272*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C272=\"\",MOD(C272-1,12)=0,B272>PPT),0%,100%/12+CO271),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B272>PPT),0%,100%-CO272)","v":0},{"$f":"IF(B272>=Charges!$B$68,IF(MOD(C272,12)=0,(Loyalty_Bonus+Charges!$C$69*(B272-11))*AH272,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B273<>\"\", B273<=10),VLOOKUP(B273,Charges!$C$40:$F$50, 4, 0), IF(AND(B273<>\"\", B273 >10), 100%, 0))","v":0},0,"",{"$f":"D273*H273+F273*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B273=1,0,IF(B273<>\"\",(M273+N273)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G273), 0.5*Term*aprem)*(1+Indexation*(B273-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B273, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B273<>\"\",B273<=Term),IF(C273<61,Charges!$C$31,W272*(1+(B273<>B272)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,R273+CR272-BB272),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,IF(C273=Input!$O$18,Input!$O$19,R273+CR272-Z273-BE272)),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,CI273+CJ273,AB273*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK273+CL273,( 1-(1-CW273)^(1/12))*(AC273))","v":{"$error":"#VALUE!"}},{"$f":"AC273*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM273+CN273,MAX(AC273-AG273,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",((Flat_Extra/1000)/12)*AQ273*AO273+Input!$H$34*V273*AP273,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B273<>\"\",IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B273<>\"\",B273<=Term-3),MIN(AU273,Charges!$H$11),0)","v":0},{"$f":"IF(C273=1,MIN(AV273,AW273),IF(AV273=0,0,MIN(AW273-AY272,IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$I$100,5)/Mode,0))))*(B273<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",IF(BH273>0,IF(AH274<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,MIN(IF(MOD(C273,12)=0,VLOOKUP(B273,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM273,AH273),AH273-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C273<60,0,IF(MOD(C273,12)=0,(BC273<60)*SUM(INDIRECT($BF$7&(C273+11)&\":\"&$BF$7&C272))+(BC273>=60)*SUMPRODUCT($BD$12:BD273,$BE$12:$BE273),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,IF(MOD(C273,12)=0,VLOOKUP(B273,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B273<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B273<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B273<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B273<=Charges!$C$88),0)","v":0},{"$f":"IF(B273<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B273<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW273*BY273*Input!$H$35+BX273*BZ273*Input!$H$36","v":0},0,{"$f":"CB273*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F273*Charges!$F$51+CM272+IF(MOD(C273-1,12)=0,CN272,0)-BE272,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C273-1,12)=0,H273*D273,CN272),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG273-(B273>PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH273-(B273<=PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"CI273*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ273-CL273-(B273<=PPT)*AF273*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C273=\"\",MOD(C273-1,12)=0,B273>PPT),0%,100%/12+CO272),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B273>PPT),0%,100%-CO273)","v":0},{"$f":"IF(B273>=Charges!$B$68,IF(MOD(C273,12)=0,(Loyalty_Bonus+Charges!$C$69*(B273-11))*AH273,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B274<>\"\", B274<=10),VLOOKUP(B274,Charges!$C$40:$F$50, 4, 0), IF(AND(B274<>\"\", B274 >10), 100%, 0))","v":0},0,"",{"$f":"D274*H274+F274*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B274=1,0,IF(B274<>\"\",(M274+N274)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G274), 0.5*Term*aprem)*(1+Indexation*(B274-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B274, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B274<>\"\",B274<=Term),IF(C274<61,Charges!$C$31,W273*(1+(B274<>B273)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,R274+CR273-BB273),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,IF(C274=Input!$O$18,Input!$O$19,R274+CR273-Z274-BE273)),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,CI274+CJ274,AB274*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK274+CL274,( 1-(1-CW274)^(1/12))*(AC274))","v":{"$error":"#VALUE!"}},{"$f":"AC274*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM274+CN274,MAX(AC274-AG274,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",((Flat_Extra/1000)/12)*AQ274*AO274+Input!$H$34*V274*AP274,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B274<>\"\",IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B274<>\"\",B274<=Term-3),MIN(AU274,Charges!$H$11),0)","v":0},{"$f":"IF(C274=1,MIN(AV274,AW274),IF(AV274=0,0,MIN(AW274-AY273,IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$I$100,5)/Mode,0))))*(B274<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",IF(BH274>0,IF(AH275<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,MIN(IF(MOD(C274,12)=0,VLOOKUP(B274,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM274,AH274),AH274-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C274<60,0,IF(MOD(C274,12)=0,(BC274<60)*SUM(INDIRECT($BF$7&(C274+11)&\":\"&$BF$7&C273))+(BC274>=60)*SUMPRODUCT($BD$12:BD274,$BE$12:$BE274),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,IF(MOD(C274,12)=0,VLOOKUP(B274,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B274<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B274<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B274<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B274<=Charges!$C$88),0)","v":0},{"$f":"IF(B274<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B274<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW274*BY274*Input!$H$35+BX274*BZ274*Input!$H$36","v":0},0,{"$f":"CB274*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F274*Charges!$F$51+CM273+IF(MOD(C274-1,12)=0,CN273,0)-BE273,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C274-1,12)=0,H274*D274,CN273),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG274-(B274>PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH274-(B274<=PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"CI274*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ274-CL274-(B274<=PPT)*AF274*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C274=\"\",MOD(C274-1,12)=0,B274>PPT),0%,100%/12+CO273),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B274>PPT),0%,100%-CO274)","v":0},{"$f":"IF(B274>=Charges!$B$68,IF(MOD(C274,12)=0,(Loyalty_Bonus+Charges!$C$69*(B274-11))*AH274,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B275<>\"\", B275<=10),VLOOKUP(B275,Charges!$C$40:$F$50, 4, 0), IF(AND(B275<>\"\", B275 >10), 100%, 0))","v":0},0,"",{"$f":"D275*H275+F275*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B275=1,0,IF(B275<>\"\",(M275+N275)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G275), 0.5*Term*aprem)*(1+Indexation*(B275-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B275, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B275<>\"\",B275<=Term),IF(C275<61,Charges!$C$31,W274*(1+(B275<>B274)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,R275+CR274-BB274),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,IF(C275=Input!$O$18,Input!$O$19,R275+CR274-Z275-BE274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,CI275+CJ275,AB275*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK275+CL275,( 1-(1-CW275)^(1/12))*(AC275))","v":{"$error":"#VALUE!"}},{"$f":"AC275*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM275+CN275,MAX(AC275-AG275,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",((Flat_Extra/1000)/12)*AQ275*AO275+Input!$H$34*V275*AP275,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B275<>\"\",B275<=Term-3),MIN(AU275,Charges!$H$11),0)","v":0},{"$f":"IF(C275=1,MIN(AV275,AW275),IF(AV275=0,0,MIN(AW275-AY274,IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$I$100,5)/Mode,0))))*(B275<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",IF(BH275>0,IF(AH276<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,MIN(IF(MOD(C275,12)=0,VLOOKUP(B275,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM275,AH275),AH275-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C275<60,0,IF(MOD(C275,12)=0,(BC275<60)*SUM(INDIRECT($BF$7&(C275+11)&\":\"&$BF$7&C274))+(BC275>=60)*SUMPRODUCT($BD$12:BD275,$BE$12:$BE275),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,IF(MOD(C275,12)=0,VLOOKUP(B275,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B275<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B275<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B275<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B275<=Charges!$C$88),0)","v":0},{"$f":"IF(B275<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B275<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW275*BY275*Input!$H$35+BX275*BZ275*Input!$H$36","v":0},0,{"$f":"CB275*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F275*Charges!$F$51+CM274+IF(MOD(C275-1,12)=0,CN274,0)-BE274,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C275-1,12)=0,H275*D275,CN274),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG275-(B275>PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH275-(B275<=PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"CI275*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ275-CL275-(B275<=PPT)*AF275*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C275=\"\",MOD(C275-1,12)=0,B275>PPT),0%,100%/12+CO274),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B275>PPT),0%,100%-CO275)","v":0},{"$f":"IF(B275>=Charges!$B$68,IF(MOD(C275,12)=0,(Loyalty_Bonus+Charges!$C$69*(B275-11))*AH275,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B276<>\"\", B276<=10),VLOOKUP(B276,Charges!$C$40:$F$50, 4, 0), IF(AND(B276<>\"\", B276 >10), 100%, 0))","v":0},0,"",{"$f":"D276*H276+F276*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B276=1,0,IF(B276<>\"\",(M276+N276)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G276), 0.5*Term*aprem)*(1+Indexation*(B276-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B276, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B276<>\"\",B276<=Term),IF(C276<61,Charges!$C$31,W275*(1+(B276<>B275)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,R276+CR275-BB275),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,IF(C276=Input!$O$18,Input!$O$19,R276+CR275-Z276-BE275)),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,CI276+CJ276,AB276*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK276+CL276,( 1-(1-CW276)^(1/12))*(AC276))","v":{"$error":"#VALUE!"}},{"$f":"AC276*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM276+CN276,MAX(AC276-AG276,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",((Flat_Extra/1000)/12)*AQ276*AO276+Input!$H$34*V276*AP276,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B276<>\"\",IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B276<>\"\",B276<=Term-3),MIN(AU276,Charges!$H$11),0)","v":0},{"$f":"IF(C276=1,MIN(AV276,AW276),IF(AV276=0,0,MIN(AW276-AY275,IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$I$100,5)/Mode,0))))*(B276<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",IF(BH276>0,IF(AH277<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,MIN(IF(MOD(C276,12)=0,VLOOKUP(B276,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM276,AH276),AH276-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C276<60,0,IF(MOD(C276,12)=0,(BC276<60)*SUM(INDIRECT($BF$7&(C276+11)&\":\"&$BF$7&C275))+(BC276>=60)*SUMPRODUCT($BD$12:BD276,$BE$12:$BE276),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,IF(MOD(C276,12)=0,VLOOKUP(B276,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B276<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B276<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B276<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B276<=Charges!$C$88),0)","v":0},{"$f":"IF(B276<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B276<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW276*BY276*Input!$H$35+BX276*BZ276*Input!$H$36","v":0},0,{"$f":"CB276*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F276*Charges!$F$51+CM275+IF(MOD(C276-1,12)=0,CN275,0)-BE275,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C276-1,12)=0,H276*D276,CN275),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG276-(B276>PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH276-(B276<=PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"CI276*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ276-CL276-(B276<=PPT)*AF276*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C276=\"\",MOD(C276-1,12)=0,B276>PPT),0%,100%/12+CO275),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B276>PPT),0%,100%-CO276)","v":0},{"$f":"IF(B276>=Charges!$B$68,IF(MOD(C276,12)=0,(Loyalty_Bonus+Charges!$C$69*(B276-11))*AH276,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B277<>\"\", B277<=10),VLOOKUP(B277,Charges!$C$40:$F$50, 4, 0), IF(AND(B277<>\"\", B277 >10), 100%, 0))","v":0},0,"",{"$f":"D277*H277+F277*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B277=1,0,IF(B277<>\"\",(M277+N277)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G277), 0.5*Term*aprem)*(1+Indexation*(B277-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B277, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B277<>\"\",B277<=Term),IF(C277<61,Charges!$C$31,W276*(1+(B277<>B276)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,R277+CR276-BB276),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,IF(C277=Input!$O$18,Input!$O$19,R277+CR276-Z277-BE276)),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,CI277+CJ277,AB277*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK277+CL277,( 1-(1-CW277)^(1/12))*(AC277))","v":{"$error":"#VALUE!"}},{"$f":"AC277*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM277+CN277,MAX(AC277-AG277,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",((Flat_Extra/1000)/12)*AQ277*AO277+Input!$H$34*V277*AP277,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B277<>\"\",IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B277<>\"\",B277<=Term-3),MIN(AU277,Charges!$H$11),0)","v":0},{"$f":"IF(C277=1,MIN(AV277,AW277),IF(AV277=0,0,MIN(AW277-AY276,IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$I$100,5)/Mode,0))))*(B277<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",IF(BH277>0,IF(AH278<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,MIN(IF(MOD(C277,12)=0,VLOOKUP(B277,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM277,AH277),AH277-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C277<60,0,IF(MOD(C277,12)=0,(BC277<60)*SUM(INDIRECT($BF$7&(C277+11)&\":\"&$BF$7&C276))+(BC277>=60)*SUMPRODUCT($BD$12:BD277,$BE$12:$BE277),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,IF(MOD(C277,12)=0,VLOOKUP(B277,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B277<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B277<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B277<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B277<=Charges!$C$88),0)","v":0},{"$f":"IF(B277<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B277<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW277*BY277*Input!$H$35+BX277*BZ277*Input!$H$36","v":0},0,{"$f":"CB277*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F277*Charges!$F$51+CM276+IF(MOD(C277-1,12)=0,CN276,0)-BE276,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C277-1,12)=0,H277*D277,CN276),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG277-(B277>PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH277-(B277<=PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"CI277*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ277-CL277-(B277<=PPT)*AF277*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C277=\"\",MOD(C277-1,12)=0,B277>PPT),0%,100%/12+CO276),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B277>PPT),0%,100%-CO277)","v":0},{"$f":"IF(B277>=Charges!$B$68,IF(MOD(C277,12)=0,(Loyalty_Bonus+Charges!$C$69*(B277-11))*AH277,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B278<>\"\", B278<=10),VLOOKUP(B278,Charges!$C$40:$F$50, 4, 0), IF(AND(B278<>\"\", B278 >10), 100%, 0))","v":0},0,"",{"$f":"D278*H278+F278*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B278=1,0,IF(B278<>\"\",(M278+N278)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G278), 0.5*Term*aprem)*(1+Indexation*(B278-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B278, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B278<>\"\",B278<=Term),IF(C278<61,Charges!$C$31,W277*(1+(B278<>B277)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,R278+CR277-BB277),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,IF(C278=Input!$O$18,Input!$O$19,R278+CR277-Z278-BE277)),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,CI278+CJ278,AB278*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK278+CL278,( 1-(1-CW278)^(1/12))*(AC278))","v":{"$error":"#VALUE!"}},{"$f":"AC278*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM278+CN278,MAX(AC278-AG278,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",((Flat_Extra/1000)/12)*AQ278*AO278+Input!$H$34*V278*AP278,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B278<>\"\",IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B278<>\"\",B278<=Term-3),MIN(AU278,Charges!$H$11),0)","v":0},{"$f":"IF(C278=1,MIN(AV278,AW278),IF(AV278=0,0,MIN(AW278-AY277,IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$I$100,5)/Mode,0))))*(B278<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",IF(BH278>0,IF(AH279<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,MIN(IF(MOD(C278,12)=0,VLOOKUP(B278,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM278,AH278),AH278-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C278<60,0,IF(MOD(C278,12)=0,(BC278<60)*SUM(INDIRECT($BF$7&(C278+11)&\":\"&$BF$7&C277))+(BC278>=60)*SUMPRODUCT($BD$12:BD278,$BE$12:$BE278),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,IF(MOD(C278,12)=0,VLOOKUP(B278,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B278<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B278<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B278<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B278<=Charges!$C$88),0)","v":0},{"$f":"IF(B278<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B278<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW278*BY278*Input!$H$35+BX278*BZ278*Input!$H$36","v":0},0,{"$f":"CB278*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F278*Charges!$F$51+CM277+IF(MOD(C278-1,12)=0,CN277,0)-BE277,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C278-1,12)=0,H278*D278,CN277),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG278-(B278>PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH278-(B278<=PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"CI278*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ278-CL278-(B278<=PPT)*AF278*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C278=\"\",MOD(C278-1,12)=0,B278>PPT),0%,100%/12+CO277),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B278>PPT),0%,100%-CO278)","v":0},{"$f":"IF(B278>=Charges!$B$68,IF(MOD(C278,12)=0,(Loyalty_Bonus+Charges!$C$69*(B278-11))*AH278,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B279<>\"\", B279<=10),VLOOKUP(B279,Charges!$C$40:$F$50, 4, 0), IF(AND(B279<>\"\", B279 >10), 100%, 0))","v":0},0,"",{"$f":"D279*H279+F279*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B279=1,0,IF(B279<>\"\",(M279+N279)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G279), 0.5*Term*aprem)*(1+Indexation*(B279-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B279, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B279<>\"\",B279<=Term),IF(C279<61,Charges!$C$31,W278*(1+(B279<>B278)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,R279+CR278-BB278),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,IF(C279=Input!$O$18,Input!$O$19,R279+CR278-Z279-BE278)),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,CI279+CJ279,AB279*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK279+CL279,( 1-(1-CW279)^(1/12))*(AC279))","v":{"$error":"#VALUE!"}},{"$f":"AC279*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM279+CN279,MAX(AC279-AG279,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",((Flat_Extra/1000)/12)*AQ279*AO279+Input!$H$34*V279*AP279,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B279<>\"\",IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B279<>\"\",B279<=Term-3),MIN(AU279,Charges!$H$11),0)","v":0},{"$f":"IF(C279=1,MIN(AV279,AW279),IF(AV279=0,0,MIN(AW279-AY278,IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$I$100,5)/Mode,0))))*(B279<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",IF(BH279>0,IF(AH280<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,MIN(IF(MOD(C279,12)=0,VLOOKUP(B279,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM279,AH279),AH279-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C279<60,0,IF(MOD(C279,12)=0,(BC279<60)*SUM(INDIRECT($BF$7&(C279+11)&\":\"&$BF$7&C278))+(BC279>=60)*SUMPRODUCT($BD$12:BD279,$BE$12:$BE279),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,IF(MOD(C279,12)=0,VLOOKUP(B279,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B279<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B279<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B279<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B279<=Charges!$C$88),0)","v":0},{"$f":"IF(B279<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B279<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW279*BY279*Input!$H$35+BX279*BZ279*Input!$H$36","v":0},0,{"$f":"CB279*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F279*Charges!$F$51+CM278+IF(MOD(C279-1,12)=0,CN278,0)-BE278,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C279-1,12)=0,H279*D279,CN278),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG279-(B279>PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH279-(B279<=PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"CI279*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ279-CL279-(B279<=PPT)*AF279*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C279=\"\",MOD(C279-1,12)=0,B279>PPT),0%,100%/12+CO278),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B279>PPT),0%,100%-CO279)","v":0},{"$f":"IF(B279>=Charges!$B$68,IF(MOD(C279,12)=0,(Loyalty_Bonus+Charges!$C$69*(B279-11))*AH279,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B280<>\"\", B280<=10),VLOOKUP(B280,Charges!$C$40:$F$50, 4, 0), IF(AND(B280<>\"\", B280 >10), 100%, 0))","v":0},0,"",{"$f":"D280*H280+F280*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B280=1,0,IF(B280<>\"\",(M280+N280)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G280), 0.5*Term*aprem)*(1+Indexation*(B280-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B280, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B280<>\"\",B280<=Term),IF(C280<61,Charges!$C$31,W279*(1+(B280<>B279)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,R280+CR279-BB279),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,IF(C280=Input!$O$18,Input!$O$19,R280+CR279-Z280-BE279)),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,CI280+CJ280,AB280*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK280+CL280,( 1-(1-CW280)^(1/12))*(AC280))","v":{"$error":"#VALUE!"}},{"$f":"AC280*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM280+CN280,MAX(AC280-AG280,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",((Flat_Extra/1000)/12)*AQ280*AO280+Input!$H$34*V280*AP280,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B280<>\"\",IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B280<>\"\",B280<=Term-3),MIN(AU280,Charges!$H$11),0)","v":0},{"$f":"IF(C280=1,MIN(AV280,AW280),IF(AV280=0,0,MIN(AW280-AY279,IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$I$100,5)/Mode,0))))*(B280<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",IF(BH280>0,IF(AH281<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,MIN(IF(MOD(C280,12)=0,VLOOKUP(B280,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM280,AH280),AH280-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C280<60,0,IF(MOD(C280,12)=0,(BC280<60)*SUM(INDIRECT($BF$7&(C280+11)&\":\"&$BF$7&C279))+(BC280>=60)*SUMPRODUCT($BD$12:BD280,$BE$12:$BE280),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,IF(MOD(C280,12)=0,VLOOKUP(B280,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B280<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B280<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B280<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B280<=Charges!$C$88),0)","v":0},{"$f":"IF(B280<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B280<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW280*BY280*Input!$H$35+BX280*BZ280*Input!$H$36","v":0},0,{"$f":"CB280*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F280*Charges!$F$51+CM279+IF(MOD(C280-1,12)=0,CN279,0)-BE279,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C280-1,12)=0,H280*D280,CN279),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG280-(B280>PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH280-(B280<=PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"CI280*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ280-CL280-(B280<=PPT)*AF280*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C280=\"\",MOD(C280-1,12)=0,B280>PPT),0%,100%/12+CO279),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B280>PPT),0%,100%-CO280)","v":0},{"$f":"IF(B280>=Charges!$B$68,IF(MOD(C280,12)=0,(Loyalty_Bonus+Charges!$C$69*(B280-11))*AH280,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B281<>\"\", B281<=10),VLOOKUP(B281,Charges!$C$40:$F$50, 4, 0), IF(AND(B281<>\"\", B281 >10), 100%, 0))","v":0},0,"",{"$f":"D281*H281+F281*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B281=1,0,IF(B281<>\"\",(M281+N281)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G281), 0.5*Term*aprem)*(1+Indexation*(B281-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B281, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B281<>\"\",B281<=Term),IF(C281<61,Charges!$C$31,W280*(1+(B281<>B280)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,R281+CR280-BB280),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,IF(C281=Input!$O$18,Input!$O$19,R281+CR280-Z281-BE280)),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,CI281+CJ281,AB281*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK281+CL281,( 1-(1-CW281)^(1/12))*(AC281))","v":{"$error":"#VALUE!"}},{"$f":"AC281*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM281+CN281,MAX(AC281-AG281,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",((Flat_Extra/1000)/12)*AQ281*AO281+Input!$H$34*V281*AP281,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B281<>\"\",IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B281<>\"\",B281<=Term-3),MIN(AU281,Charges!$H$11),0)","v":0},{"$f":"IF(C281=1,MIN(AV281,AW281),IF(AV281=0,0,MIN(AW281-AY280,IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$I$100,5)/Mode,0))))*(B281<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",IF(BH281>0,IF(AH282<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,MIN(IF(MOD(C281,12)=0,VLOOKUP(B281,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM281,AH281),AH281-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C281<60,0,IF(MOD(C281,12)=0,(BC281<60)*SUM(INDIRECT($BF$7&(C281+11)&\":\"&$BF$7&C280))+(BC281>=60)*SUMPRODUCT($BD$12:BD281,$BE$12:$BE281),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,IF(MOD(C281,12)=0,VLOOKUP(B281,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B281<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B281<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B281<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B281<=Charges!$C$88),0)","v":0},{"$f":"IF(B281<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B281<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW281*BY281*Input!$H$35+BX281*BZ281*Input!$H$36","v":0},0,{"$f":"CB281*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F281*Charges!$F$51+CM280+IF(MOD(C281-1,12)=0,CN280,0)-BE280,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C281-1,12)=0,H281*D281,CN280),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG281-(B281>PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH281-(B281<=PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"CI281*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ281-CL281-(B281<=PPT)*AF281*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C281=\"\",MOD(C281-1,12)=0,B281>PPT),0%,100%/12+CO280),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B281>PPT),0%,100%-CO281)","v":0},{"$f":"IF(B281>=Charges!$B$68,IF(MOD(C281,12)=0,(Loyalty_Bonus+Charges!$C$69*(B281-11))*AH281,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B282<>\"\", B282<=10),VLOOKUP(B282,Charges!$C$40:$F$50, 4, 0), IF(AND(B282<>\"\", B282 >10), 100%, 0))","v":0},0,"",{"$f":"D282*H282+F282*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B282=1,0,IF(B282<>\"\",(M282+N282)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G282), 0.5*Term*aprem)*(1+Indexation*(B282-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B282, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B282<>\"\",B282<=Term),IF(C282<61,Charges!$C$31,W281*(1+(B282<>B281)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,R282+CR281-BB281),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,IF(C282=Input!$O$18,Input!$O$19,R282+CR281-Z282-BE281)),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,CI282+CJ282,AB282*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK282+CL282,( 1-(1-CW282)^(1/12))*(AC282))","v":{"$error":"#VALUE!"}},{"$f":"AC282*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM282+CN282,MAX(AC282-AG282,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",((Flat_Extra/1000)/12)*AQ282*AO282+Input!$H$34*V282*AP282,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B282<>\"\",IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B282<>\"\",B282<=Term-3),MIN(AU282,Charges!$H$11),0)","v":0},{"$f":"IF(C282=1,MIN(AV282,AW282),IF(AV282=0,0,MIN(AW282-AY281,IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$I$100,5)/Mode,0))))*(B282<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",IF(BH282>0,IF(AH283<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,MIN(IF(MOD(C282,12)=0,VLOOKUP(B282,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM282,AH282),AH282-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C282<60,0,IF(MOD(C282,12)=0,(BC282<60)*SUM(INDIRECT($BF$7&(C282+11)&\":\"&$BF$7&C281))+(BC282>=60)*SUMPRODUCT($BD$12:BD282,$BE$12:$BE282),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,IF(MOD(C282,12)=0,VLOOKUP(B282,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B282<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B282<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B282<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B282<=Charges!$C$88),0)","v":0},{"$f":"IF(B282<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B282<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW282*BY282*Input!$H$35+BX282*BZ282*Input!$H$36","v":0},0,{"$f":"CB282*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F282*Charges!$F$51+CM281+IF(MOD(C282-1,12)=0,CN281,0)-BE281,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C282-1,12)=0,H282*D282,CN281),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG282-(B282>PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH282-(B282<=PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"CI282*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ282-CL282-(B282<=PPT)*AF282*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C282=\"\",MOD(C282-1,12)=0,B282>PPT),0%,100%/12+CO281),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B282>PPT),0%,100%-CO282)","v":0},{"$f":"IF(B282>=Charges!$B$68,IF(MOD(C282,12)=0,(Loyalty_Bonus+Charges!$C$69*(B282-11))*AH282,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B283<>\"\", B283<=10),VLOOKUP(B283,Charges!$C$40:$F$50, 4, 0), IF(AND(B283<>\"\", B283 >10), 100%, 0))","v":0},0,"",{"$f":"D283*H283+F283*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B283=1,0,IF(B283<>\"\",(M283+N283)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G283), 0.5*Term*aprem)*(1+Indexation*(B283-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B283, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B283<>\"\",B283<=Term),IF(C283<61,Charges!$C$31,W282*(1+(B283<>B282)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,R283+CR282-BB282),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,IF(C283=Input!$O$18,Input!$O$19,R283+CR282-Z283-BE282)),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,CI283+CJ283,AB283*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK283+CL283,( 1-(1-CW283)^(1/12))*(AC283))","v":{"$error":"#VALUE!"}},{"$f":"AC283*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM283+CN283,MAX(AC283-AG283,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",((Flat_Extra/1000)/12)*AQ283*AO283+Input!$H$34*V283*AP283,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B283<>\"\",IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B283<>\"\",B283<=Term-3),MIN(AU283,Charges!$H$11),0)","v":0},{"$f":"IF(C283=1,MIN(AV283,AW283),IF(AV283=0,0,MIN(AW283-AY282,IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$I$100,5)/Mode,0))))*(B283<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",IF(BH283>0,IF(AH284<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,MIN(IF(MOD(C283,12)=0,VLOOKUP(B283,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM283,AH283),AH283-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C283<60,0,IF(MOD(C283,12)=0,(BC283<60)*SUM(INDIRECT($BF$7&(C283+11)&\":\"&$BF$7&C282))+(BC283>=60)*SUMPRODUCT($BD$12:BD283,$BE$12:$BE283),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,IF(MOD(C283,12)=0,VLOOKUP(B283,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B283<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B283<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B283<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B283<=Charges!$C$88),0)","v":0},{"$f":"IF(B283<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B283<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW283*BY283*Input!$H$35+BX283*BZ283*Input!$H$36","v":0},0,{"$f":"CB283*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F283*Charges!$F$51+CM282+IF(MOD(C283-1,12)=0,CN282,0)-BE282,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C283-1,12)=0,H283*D283,CN282),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG283-(B283>PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH283-(B283<=PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"CI283*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ283-CL283-(B283<=PPT)*AF283*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C283=\"\",MOD(C283-1,12)=0,B283>PPT),0%,100%/12+CO282),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B283>PPT),0%,100%-CO283)","v":0},{"$f":"IF(B283>=Charges!$B$68,IF(MOD(C283,12)=0,(Loyalty_Bonus+Charges!$C$69*(B283-11))*AH283,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B284<>\"\", B284<=10),VLOOKUP(B284,Charges!$C$40:$F$50, 4, 0), IF(AND(B284<>\"\", B284 >10), 100%, 0))","v":0},0,"",{"$f":"D284*H284+F284*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B284=1,0,IF(B284<>\"\",(M284+N284)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G284), 0.5*Term*aprem)*(1+Indexation*(B284-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B284, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B284<>\"\",B284<=Term),IF(C284<61,Charges!$C$31,W283*(1+(B284<>B283)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,R284+CR283-BB283),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,IF(C284=Input!$O$18,Input!$O$19,R284+CR283-Z284-BE283)),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,CI284+CJ284,AB284*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK284+CL284,( 1-(1-CW284)^(1/12))*(AC284))","v":{"$error":"#VALUE!"}},{"$f":"AC284*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM284+CN284,MAX(AC284-AG284,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",((Flat_Extra/1000)/12)*AQ284*AO284+Input!$H$34*V284*AP284,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B284<>\"\",IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B284<>\"\",B284<=Term-3),MIN(AU284,Charges!$H$11),0)","v":0},{"$f":"IF(C284=1,MIN(AV284,AW284),IF(AV284=0,0,MIN(AW284-AY283,IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$I$100,5)/Mode,0))))*(B284<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",IF(BH284>0,IF(AH285<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,MIN(IF(MOD(C284,12)=0,VLOOKUP(B284,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM284,AH284),AH284-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C284<60,0,IF(MOD(C284,12)=0,(BC284<60)*SUM(INDIRECT($BF$7&(C284+11)&\":\"&$BF$7&C283))+(BC284>=60)*SUMPRODUCT($BD$12:BD284,$BE$12:$BE284),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,IF(MOD(C284,12)=0,VLOOKUP(B284,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B284<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B284<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B284<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B284<=Charges!$C$88),0)","v":0},{"$f":"IF(B284<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B284<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW284*BY284*Input!$H$35+BX284*BZ284*Input!$H$36","v":0},0,{"$f":"CB284*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F284*Charges!$F$51+CM283+IF(MOD(C284-1,12)=0,CN283,0)-BE283,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C284-1,12)=0,H284*D284,CN283),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG284-(B284>PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH284-(B284<=PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"CI284*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ284-CL284-(B284<=PPT)*AF284*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C284=\"\",MOD(C284-1,12)=0,B284>PPT),0%,100%/12+CO283),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B284>PPT),0%,100%-CO284)","v":0},{"$f":"IF(B284>=Charges!$B$68,IF(MOD(C284,12)=0,(Loyalty_Bonus+Charges!$C$69*(B284-11))*AH284,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B285<>\"\", B285<=10),VLOOKUP(B285,Charges!$C$40:$F$50, 4, 0), IF(AND(B285<>\"\", B285 >10), 100%, 0))","v":0},0,"",{"$f":"D285*H285+F285*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B285=1,0,IF(B285<>\"\",(M285+N285)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G285), 0.5*Term*aprem)*(1+Indexation*(B285-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B285, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B285<>\"\",B285<=Term),IF(C285<61,Charges!$C$31,W284*(1+(B285<>B284)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,R285+CR284-BB284),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,IF(C285=Input!$O$18,Input!$O$19,R285+CR284-Z285-BE284)),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,CI285+CJ285,AB285*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK285+CL285,( 1-(1-CW285)^(1/12))*(AC285))","v":{"$error":"#VALUE!"}},{"$f":"AC285*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM285+CN285,MAX(AC285-AG285,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",((Flat_Extra/1000)/12)*AQ285*AO285+Input!$H$34*V285*AP285,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B285<>\"\",IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B285<>\"\",B285<=Term-3),MIN(AU285,Charges!$H$11),0)","v":0},{"$f":"IF(C285=1,MIN(AV285,AW285),IF(AV285=0,0,MIN(AW285-AY284,IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$I$100,5)/Mode,0))))*(B285<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",IF(BH285>0,IF(AH286<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,MIN(IF(MOD(C285,12)=0,VLOOKUP(B285,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM285,AH285),AH285-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C285<60,0,IF(MOD(C285,12)=0,(BC285<60)*SUM(INDIRECT($BF$7&(C285+11)&\":\"&$BF$7&C284))+(BC285>=60)*SUMPRODUCT($BD$12:BD285,$BE$12:$BE285),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,IF(MOD(C285,12)=0,VLOOKUP(B285,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B285<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B285<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B285<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B285<=Charges!$C$88),0)","v":0},{"$f":"IF(B285<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B285<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW285*BY285*Input!$H$35+BX285*BZ285*Input!$H$36","v":0},0,{"$f":"CB285*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F285*Charges!$F$51+CM284+IF(MOD(C285-1,12)=0,CN284,0)-BE284,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C285-1,12)=0,H285*D285,CN284),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG285-(B285>PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH285-(B285<=PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"CI285*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ285-CL285-(B285<=PPT)*AF285*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C285=\"\",MOD(C285-1,12)=0,B285>PPT),0%,100%/12+CO284),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B285>PPT),0%,100%-CO285)","v":0},{"$f":"IF(B285>=Charges!$B$68,IF(MOD(C285,12)=0,(Loyalty_Bonus+Charges!$C$69*(B285-11))*AH285,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B286<>\"\", B286<=10),VLOOKUP(B286,Charges!$C$40:$F$50, 4, 0), IF(AND(B286<>\"\", B286 >10), 100%, 0))","v":0},0,"",{"$f":"D286*H286+F286*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B286=1,0,IF(B286<>\"\",(M286+N286)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G286), 0.5*Term*aprem)*(1+Indexation*(B286-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B286, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B286<>\"\",B286<=Term),IF(C286<61,Charges!$C$31,W285*(1+(B286<>B285)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,R286+CR285-BB285),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,IF(C286=Input!$O$18,Input!$O$19,R286+CR285-Z286-BE285)),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,CI286+CJ286,AB286*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK286+CL286,( 1-(1-CW286)^(1/12))*(AC286))","v":{"$error":"#VALUE!"}},{"$f":"AC286*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM286+CN286,MAX(AC286-AG286,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",((Flat_Extra/1000)/12)*AQ286*AO286+Input!$H$34*V286*AP286,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B286<>\"\",IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B286<>\"\",B286<=Term-3),MIN(AU286,Charges!$H$11),0)","v":0},{"$f":"IF(C286=1,MIN(AV286,AW286),IF(AV286=0,0,MIN(AW286-AY285,IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$I$100,5)/Mode,0))))*(B286<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",IF(BH286>0,IF(AH287<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,MIN(IF(MOD(C286,12)=0,VLOOKUP(B286,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM286,AH286),AH286-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C286<60,0,IF(MOD(C286,12)=0,(BC286<60)*SUM(INDIRECT($BF$7&(C286+11)&\":\"&$BF$7&C285))+(BC286>=60)*SUMPRODUCT($BD$12:BD286,$BE$12:$BE286),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,IF(MOD(C286,12)=0,VLOOKUP(B286,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B286<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B286<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B286<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B286<=Charges!$C$88),0)","v":0},{"$f":"IF(B286<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B286<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW286*BY286*Input!$H$35+BX286*BZ286*Input!$H$36","v":0},0,{"$f":"CB286*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F286*Charges!$F$51+CM285+IF(MOD(C286-1,12)=0,CN285,0)-BE285,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C286-1,12)=0,H286*D286,CN285),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG286-(B286>PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH286-(B286<=PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"CI286*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ286-CL286-(B286<=PPT)*AF286*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C286=\"\",MOD(C286-1,12)=0,B286>PPT),0%,100%/12+CO285),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B286>PPT),0%,100%-CO286)","v":0},{"$f":"IF(B286>=Charges!$B$68,IF(MOD(C286,12)=0,(Loyalty_Bonus+Charges!$C$69*(B286-11))*AH286,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B287<>\"\", B287<=10),VLOOKUP(B287,Charges!$C$40:$F$50, 4, 0), IF(AND(B287<>\"\", B287 >10), 100%, 0))","v":0},0,"",{"$f":"D287*H287+F287*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B287=1,0,IF(B287<>\"\",(M287+N287)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G287), 0.5*Term*aprem)*(1+Indexation*(B287-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B287, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B287<>\"\",B287<=Term),IF(C287<61,Charges!$C$31,W286*(1+(B287<>B286)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,R287+CR286-BB286),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,IF(C287=Input!$O$18,Input!$O$19,R287+CR286-Z287-BE286)),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,CI287+CJ287,AB287*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK287+CL287,( 1-(1-CW287)^(1/12))*(AC287))","v":{"$error":"#VALUE!"}},{"$f":"AC287*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM287+CN287,MAX(AC287-AG287,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",((Flat_Extra/1000)/12)*AQ287*AO287+Input!$H$34*V287*AP287,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B287<>\"\",IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B287<>\"\",B287<=Term-3),MIN(AU287,Charges!$H$11),0)","v":0},{"$f":"IF(C287=1,MIN(AV287,AW287),IF(AV287=0,0,MIN(AW287-AY286,IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$I$100,5)/Mode,0))))*(B287<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",IF(BH287>0,IF(AH288<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,MIN(IF(MOD(C287,12)=0,VLOOKUP(B287,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM287,AH287),AH287-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C287<60,0,IF(MOD(C287,12)=0,(BC287<60)*SUM(INDIRECT($BF$7&(C287+11)&\":\"&$BF$7&C286))+(BC287>=60)*SUMPRODUCT($BD$12:BD287,$BE$12:$BE287),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,IF(MOD(C287,12)=0,VLOOKUP(B287,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B287<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B287<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B287<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B287<=Charges!$C$88),0)","v":0},{"$f":"IF(B287<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B287<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW287*BY287*Input!$H$35+BX287*BZ287*Input!$H$36","v":0},0,{"$f":"CB287*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F287*Charges!$F$51+CM286+IF(MOD(C287-1,12)=0,CN286,0)-BE286,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C287-1,12)=0,H287*D287,CN286),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG287-(B287>PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH287-(B287<=PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"CI287*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ287-CL287-(B287<=PPT)*AF287*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C287=\"\",MOD(C287-1,12)=0,B287>PPT),0%,100%/12+CO286),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B287>PPT),0%,100%-CO287)","v":0},{"$f":"IF(B287>=Charges!$B$68,IF(MOD(C287,12)=0,(Loyalty_Bonus+Charges!$C$69*(B287-11))*AH287,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B288<>\"\", B288<=10),VLOOKUP(B288,Charges!$C$40:$F$50, 4, 0), IF(AND(B288<>\"\", B288 >10), 100%, 0))","v":0},0,"",{"$f":"D288*H288+F288*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B288=1,0,IF(B288<>\"\",(M288+N288)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G288), 0.5*Term*aprem)*(1+Indexation*(B288-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B288, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B288<>\"\",B288<=Term),IF(C288<61,Charges!$C$31,W287*(1+(B288<>B287)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,R288+CR287-BB287),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,IF(C288=Input!$O$18,Input!$O$19,R288+CR287-Z288-BE287)),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,CI288+CJ288,AB288*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK288+CL288,( 1-(1-CW288)^(1/12))*(AC288))","v":{"$error":"#VALUE!"}},{"$f":"AC288*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM288+CN288,MAX(AC288-AG288,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",((Flat_Extra/1000)/12)*AQ288*AO288+Input!$H$34*V288*AP288,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B288<>\"\",IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B288<>\"\",B288<=Term-3),MIN(AU288,Charges!$H$11),0)","v":0},{"$f":"IF(C288=1,MIN(AV288,AW288),IF(AV288=0,0,MIN(AW288-AY287,IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$I$100,5)/Mode,0))))*(B288<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",IF(BH288>0,IF(AH289<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,MIN(IF(MOD(C288,12)=0,VLOOKUP(B288,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM288,AH288),AH288-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C288<60,0,IF(MOD(C288,12)=0,(BC288<60)*SUM(INDIRECT($BF$7&(C288+11)&\":\"&$BF$7&C287))+(BC288>=60)*SUMPRODUCT($BD$12:BD288,$BE$12:$BE288),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,IF(MOD(C288,12)=0,VLOOKUP(B288,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B288<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B288<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B288<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B288<=Charges!$C$88),0)","v":0},{"$f":"IF(B288<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B288<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW288*BY288*Input!$H$35+BX288*BZ288*Input!$H$36","v":0},0,{"$f":"CB288*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F288*Charges!$F$51+CM287+IF(MOD(C288-1,12)=0,CN287,0)-BE287,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C288-1,12)=0,H288*D288,CN287),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG288-(B288>PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH288-(B288<=PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"CI288*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ288-CL288-(B288<=PPT)*AF288*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C288=\"\",MOD(C288-1,12)=0,B288>PPT),0%,100%/12+CO287),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B288>PPT),0%,100%-CO288)","v":0},{"$f":"IF(B288>=Charges!$B$68,IF(MOD(C288,12)=0,(Loyalty_Bonus+Charges!$C$69*(B288-11))*AH288,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B289<>\"\", B289<=10),VLOOKUP(B289,Charges!$C$40:$F$50, 4, 0), IF(AND(B289<>\"\", B289 >10), 100%, 0))","v":0},0,"",{"$f":"D289*H289+F289*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B289=1,0,IF(B289<>\"\",(M289+N289)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G289), 0.5*Term*aprem)*(1+Indexation*(B289-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B289, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B289<>\"\",B289<=Term),IF(C289<61,Charges!$C$31,W288*(1+(B289<>B288)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,R289+CR288-BB288),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,IF(C289=Input!$O$18,Input!$O$19,R289+CR288-Z289-BE288)),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,CI289+CJ289,AB289*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK289+CL289,( 1-(1-CW289)^(1/12))*(AC289))","v":{"$error":"#VALUE!"}},{"$f":"AC289*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM289+CN289,MAX(AC289-AG289,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",((Flat_Extra/1000)/12)*AQ289*AO289+Input!$H$34*V289*AP289,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B289<>\"\",IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B289<>\"\",B289<=Term-3),MIN(AU289,Charges!$H$11),0)","v":0},{"$f":"IF(C289=1,MIN(AV289,AW289),IF(AV289=0,0,MIN(AW289-AY288,IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$I$100,5)/Mode,0))))*(B289<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",IF(BH289>0,IF(AH290<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,MIN(IF(MOD(C289,12)=0,VLOOKUP(B289,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM289,AH289),AH289-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C289<60,0,IF(MOD(C289,12)=0,(BC289<60)*SUM(INDIRECT($BF$7&(C289+11)&\":\"&$BF$7&C288))+(BC289>=60)*SUMPRODUCT($BD$12:BD289,$BE$12:$BE289),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,IF(MOD(C289,12)=0,VLOOKUP(B289,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B289<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B289<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B289<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B289<=Charges!$C$88),0)","v":0},{"$f":"IF(B289<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B289<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW289*BY289*Input!$H$35+BX289*BZ289*Input!$H$36","v":0},0,{"$f":"CB289*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F289*Charges!$F$51+CM288+IF(MOD(C289-1,12)=0,CN288,0)-BE288,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C289-1,12)=0,H289*D289,CN288),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG289-(B289>PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH289-(B289<=PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"CI289*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ289-CL289-(B289<=PPT)*AF289*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C289=\"\",MOD(C289-1,12)=0,B289>PPT),0%,100%/12+CO288),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B289>PPT),0%,100%-CO289)","v":0},{"$f":"IF(B289>=Charges!$B$68,IF(MOD(C289,12)=0,(Loyalty_Bonus+Charges!$C$69*(B289-11))*AH289,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B290<>\"\", B290<=10),VLOOKUP(B290,Charges!$C$40:$F$50, 4, 0), IF(AND(B290<>\"\", B290 >10), 100%, 0))","v":0},0,"",{"$f":"D290*H290+F290*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B290=1,0,IF(B290<>\"\",(M290+N290)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G290), 0.5*Term*aprem)*(1+Indexation*(B290-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B290, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B290<>\"\",B290<=Term),IF(C290<61,Charges!$C$31,W289*(1+(B290<>B289)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,R290+CR289-BB289),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,IF(C290=Input!$O$18,Input!$O$19,R290+CR289-Z290-BE289)),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,CI290+CJ290,AB290*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK290+CL290,( 1-(1-CW290)^(1/12))*(AC290))","v":{"$error":"#VALUE!"}},{"$f":"AC290*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM290+CN290,MAX(AC290-AG290,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",((Flat_Extra/1000)/12)*AQ290*AO290+Input!$H$34*V290*AP290,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B290<>\"\",IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B290<>\"\",B290<=Term-3),MIN(AU290,Charges!$H$11),0)","v":0},{"$f":"IF(C290=1,MIN(AV290,AW290),IF(AV290=0,0,MIN(AW290-AY289,IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$I$100,5)/Mode,0))))*(B290<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",IF(BH290>0,IF(AH291<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,MIN(IF(MOD(C290,12)=0,VLOOKUP(B290,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM290,AH290),AH290-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C290<60,0,IF(MOD(C290,12)=0,(BC290<60)*SUM(INDIRECT($BF$7&(C290+11)&\":\"&$BF$7&C289))+(BC290>=60)*SUMPRODUCT($BD$12:BD290,$BE$12:$BE290),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,IF(MOD(C290,12)=0,VLOOKUP(B290,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B290<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B290<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B290<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B290<=Charges!$C$88),0)","v":0},{"$f":"IF(B290<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B290<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW290*BY290*Input!$H$35+BX290*BZ290*Input!$H$36","v":0},0,{"$f":"CB290*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F290*Charges!$F$51+CM289+IF(MOD(C290-1,12)=0,CN289,0)-BE289,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C290-1,12)=0,H290*D290,CN289),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG290-(B290>PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH290-(B290<=PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"CI290*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ290-CL290-(B290<=PPT)*AF290*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C290=\"\",MOD(C290-1,12)=0,B290>PPT),0%,100%/12+CO289),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B290>PPT),0%,100%-CO290)","v":0},{"$f":"IF(B290>=Charges!$B$68,IF(MOD(C290,12)=0,(Loyalty_Bonus+Charges!$C$69*(B290-11))*AH290,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B291<>\"\", B291<=10),VLOOKUP(B291,Charges!$C$40:$F$50, 4, 0), IF(AND(B291<>\"\", B291 >10), 100%, 0))","v":0},0,"",{"$f":"D291*H291+F291*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B291=1,0,IF(B291<>\"\",(M291+N291)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G291), 0.5*Term*aprem)*(1+Indexation*(B291-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B291, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B291<>\"\",B291<=Term),IF(C291<61,Charges!$C$31,W290*(1+(B291<>B290)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,R291+CR290-BB290),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,IF(C291=Input!$O$18,Input!$O$19,R291+CR290-Z291-BE290)),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,CI291+CJ291,AB291*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK291+CL291,( 1-(1-CW291)^(1/12))*(AC291))","v":{"$error":"#VALUE!"}},{"$f":"AC291*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM291+CN291,MAX(AC291-AG291,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",((Flat_Extra/1000)/12)*AQ291*AO291+Input!$H$34*V291*AP291,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B291<>\"\",IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B291<>\"\",B291<=Term-3),MIN(AU291,Charges!$H$11),0)","v":0},{"$f":"IF(C291=1,MIN(AV291,AW291),IF(AV291=0,0,MIN(AW291-AY290,IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$I$100,5)/Mode,0))))*(B291<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",IF(BH291>0,IF(AH292<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,MIN(IF(MOD(C291,12)=0,VLOOKUP(B291,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM291,AH291),AH291-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C291<60,0,IF(MOD(C291,12)=0,(BC291<60)*SUM(INDIRECT($BF$7&(C291+11)&\":\"&$BF$7&C290))+(BC291>=60)*SUMPRODUCT($BD$12:BD291,$BE$12:$BE291),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,IF(MOD(C291,12)=0,VLOOKUP(B291,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B291<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B291<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B291<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B291<=Charges!$C$88),0)","v":0},{"$f":"IF(B291<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B291<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW291*BY291*Input!$H$35+BX291*BZ291*Input!$H$36","v":0},0,{"$f":"CB291*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F291*Charges!$F$51+CM290+IF(MOD(C291-1,12)=0,CN290,0)-BE290,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C291-1,12)=0,H291*D291,CN290),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG291-(B291>PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH291-(B291<=PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"CI291*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ291-CL291-(B291<=PPT)*AF291*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C291=\"\",MOD(C291-1,12)=0,B291>PPT),0%,100%/12+CO290),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B291>PPT),0%,100%-CO291)","v":0},{"$f":"IF(B291>=Charges!$B$68,IF(MOD(C291,12)=0,(Loyalty_Bonus+Charges!$C$69*(B291-11))*AH291,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B292<>\"\", B292<=10),VLOOKUP(B292,Charges!$C$40:$F$50, 4, 0), IF(AND(B292<>\"\", B292 >10), 100%, 0))","v":0},0,"",{"$f":"D292*H292+F292*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B292=1,0,IF(B292<>\"\",(M292+N292)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G292), 0.5*Term*aprem)*(1+Indexation*(B292-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B292, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B292<>\"\",B292<=Term),IF(C292<61,Charges!$C$31,W291*(1+(B292<>B291)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,R292+CR291-BB291),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,IF(C292=Input!$O$18,Input!$O$19,R292+CR291-Z292-BE291)),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,CI292+CJ292,AB292*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK292+CL292,( 1-(1-CW292)^(1/12))*(AC292))","v":{"$error":"#VALUE!"}},{"$f":"AC292*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM292+CN292,MAX(AC292-AG292,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",((Flat_Extra/1000)/12)*AQ292*AO292+Input!$H$34*V292*AP292,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B292<>\"\",IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B292<>\"\",B292<=Term-3),MIN(AU292,Charges!$H$11),0)","v":0},{"$f":"IF(C292=1,MIN(AV292,AW292),IF(AV292=0,0,MIN(AW292-AY291,IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$I$100,5)/Mode,0))))*(B292<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",IF(BH292>0,IF(AH293<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,MIN(IF(MOD(C292,12)=0,VLOOKUP(B292,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM292,AH292),AH292-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C292<60,0,IF(MOD(C292,12)=0,(BC292<60)*SUM(INDIRECT($BF$7&(C292+11)&\":\"&$BF$7&C291))+(BC292>=60)*SUMPRODUCT($BD$12:BD292,$BE$12:$BE292),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,IF(MOD(C292,12)=0,VLOOKUP(B292,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B292<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B292<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B292<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B292<=Charges!$C$88),0)","v":0},{"$f":"IF(B292<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B292<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW292*BY292*Input!$H$35+BX292*BZ292*Input!$H$36","v":0},0,{"$f":"CB292*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F292*Charges!$F$51+CM291+IF(MOD(C292-1,12)=0,CN291,0)-BE291,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C292-1,12)=0,H292*D292,CN291),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG292-(B292>PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH292-(B292<=PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"CI292*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ292-CL292-(B292<=PPT)*AF292*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C292=\"\",MOD(C292-1,12)=0,B292>PPT),0%,100%/12+CO291),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B292>PPT),0%,100%-CO292)","v":0},{"$f":"IF(B292>=Charges!$B$68,IF(MOD(C292,12)=0,(Loyalty_Bonus+Charges!$C$69*(B292-11))*AH292,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B293<>\"\", B293<=10),VLOOKUP(B293,Charges!$C$40:$F$50, 4, 0), IF(AND(B293<>\"\", B293 >10), 100%, 0))","v":0},0,"",{"$f":"D293*H293+F293*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B293=1,0,IF(B293<>\"\",(M293+N293)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G293), 0.5*Term*aprem)*(1+Indexation*(B293-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B293, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B293<>\"\",B293<=Term),IF(C293<61,Charges!$C$31,W292*(1+(B293<>B292)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,R293+CR292-BB292),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,IF(C293=Input!$O$18,Input!$O$19,R293+CR292-Z293-BE292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,CI293+CJ293,AB293*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK293+CL293,( 1-(1-CW293)^(1/12))*(AC293))","v":{"$error":"#VALUE!"}},{"$f":"AC293*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM293+CN293,MAX(AC293-AG293,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",((Flat_Extra/1000)/12)*AQ293*AO293+Input!$H$34*V293*AP293,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B293<>\"\",B293<=Term-3),MIN(AU293,Charges!$H$11),0)","v":0},{"$f":"IF(C293=1,MIN(AV293,AW293),IF(AV293=0,0,MIN(AW293-AY292,IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$I$100,5)/Mode,0))))*(B293<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",IF(BH293>0,IF(AH294<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,MIN(IF(MOD(C293,12)=0,VLOOKUP(B293,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM293,AH293),AH293-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C293<60,0,IF(MOD(C293,12)=0,(BC293<60)*SUM(INDIRECT($BF$7&(C293+11)&\":\"&$BF$7&C292))+(BC293>=60)*SUMPRODUCT($BD$12:BD293,$BE$12:$BE293),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,IF(MOD(C293,12)=0,VLOOKUP(B293,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B293<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B293<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B293<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B293<=Charges!$C$88),0)","v":0},{"$f":"IF(B293<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B293<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW293*BY293*Input!$H$35+BX293*BZ293*Input!$H$36","v":0},0,{"$f":"CB293*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F293*Charges!$F$51+CM292+IF(MOD(C293-1,12)=0,CN292,0)-BE292,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C293-1,12)=0,H293*D293,CN292),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG293-(B293>PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH293-(B293<=PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"CI293*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ293-CL293-(B293<=PPT)*AF293*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C293=\"\",MOD(C293-1,12)=0,B293>PPT),0%,100%/12+CO292),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B293>PPT),0%,100%-CO293)","v":0},{"$f":"IF(B293>=Charges!$B$68,IF(MOD(C293,12)=0,(Loyalty_Bonus+Charges!$C$69*(B293-11))*AH293,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B294<>\"\", B294<=10),VLOOKUP(B294,Charges!$C$40:$F$50, 4, 0), IF(AND(B294<>\"\", B294 >10), 100%, 0))","v":0},0,"",{"$f":"D294*H294+F294*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B294=1,0,IF(B294<>\"\",(M294+N294)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G294), 0.5*Term*aprem)*(1+Indexation*(B294-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B294, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B294<>\"\",B294<=Term),IF(C294<61,Charges!$C$31,W293*(1+(B294<>B293)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,R294+CR293-BB293),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,IF(C294=Input!$O$18,Input!$O$19,R294+CR293-Z294-BE293)),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,CI294+CJ294,AB294*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK294+CL294,( 1-(1-CW294)^(1/12))*(AC294))","v":{"$error":"#VALUE!"}},{"$f":"AC294*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM294+CN294,MAX(AC294-AG294,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",((Flat_Extra/1000)/12)*AQ294*AO294+Input!$H$34*V294*AP294,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B294<>\"\",IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B294<>\"\",B294<=Term-3),MIN(AU294,Charges!$H$11),0)","v":0},{"$f":"IF(C294=1,MIN(AV294,AW294),IF(AV294=0,0,MIN(AW294-AY293,IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$I$100,5)/Mode,0))))*(B294<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",IF(BH294>0,IF(AH295<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,MIN(IF(MOD(C294,12)=0,VLOOKUP(B294,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM294,AH294),AH294-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C294<60,0,IF(MOD(C294,12)=0,(BC294<60)*SUM(INDIRECT($BF$7&(C294+11)&\":\"&$BF$7&C293))+(BC294>=60)*SUMPRODUCT($BD$12:BD294,$BE$12:$BE294),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,IF(MOD(C294,12)=0,VLOOKUP(B294,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B294<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B294<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B294<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B294<=Charges!$C$88),0)","v":0},{"$f":"IF(B294<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B294<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW294*BY294*Input!$H$35+BX294*BZ294*Input!$H$36","v":0},0,{"$f":"CB294*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F294*Charges!$F$51+CM293+IF(MOD(C294-1,12)=0,CN293,0)-BE293,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C294-1,12)=0,H294*D294,CN293),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG294-(B294>PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH294-(B294<=PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"CI294*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ294-CL294-(B294<=PPT)*AF294*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C294=\"\",MOD(C294-1,12)=0,B294>PPT),0%,100%/12+CO293),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B294>PPT),0%,100%-CO294)","v":0},{"$f":"IF(B294>=Charges!$B$68,IF(MOD(C294,12)=0,(Loyalty_Bonus+Charges!$C$69*(B294-11))*AH294,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B295<>\"\", B295<=10),VLOOKUP(B295,Charges!$C$40:$F$50, 4, 0), IF(AND(B295<>\"\", B295 >10), 100%, 0))","v":0},0,"",{"$f":"D295*H295+F295*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B295=1,0,IF(B295<>\"\",(M295+N295)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G295), 0.5*Term*aprem)*(1+Indexation*(B295-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B295, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B295<>\"\",B295<=Term),IF(C295<61,Charges!$C$31,W294*(1+(B295<>B294)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,R295+CR294-BB294),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,IF(C295=Input!$O$18,Input!$O$19,R295+CR294-Z295-BE294)),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,CI295+CJ295,AB295*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK295+CL295,( 1-(1-CW295)^(1/12))*(AC295))","v":{"$error":"#VALUE!"}},{"$f":"AC295*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM295+CN295,MAX(AC295-AG295,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",((Flat_Extra/1000)/12)*AQ295*AO295+Input!$H$34*V295*AP295,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B295<>\"\",IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B295<>\"\",B295<=Term-3),MIN(AU295,Charges!$H$11),0)","v":0},{"$f":"IF(C295=1,MIN(AV295,AW295),IF(AV295=0,0,MIN(AW295-AY294,IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$I$100,5)/Mode,0))))*(B295<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",IF(BH295>0,IF(AH296<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,MIN(IF(MOD(C295,12)=0,VLOOKUP(B295,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM295,AH295),AH295-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C295<60,0,IF(MOD(C295,12)=0,(BC295<60)*SUM(INDIRECT($BF$7&(C295+11)&\":\"&$BF$7&C294))+(BC295>=60)*SUMPRODUCT($BD$12:BD295,$BE$12:$BE295),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,IF(MOD(C295,12)=0,VLOOKUP(B295,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B295<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B295<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B295<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B295<=Charges!$C$88),0)","v":0},{"$f":"IF(B295<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B295<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW295*BY295*Input!$H$35+BX295*BZ295*Input!$H$36","v":0},0,{"$f":"CB295*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F295*Charges!$F$51+CM294+IF(MOD(C295-1,12)=0,CN294,0)-BE294,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C295-1,12)=0,H295*D295,CN294),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG295-(B295>PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH295-(B295<=PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"CI295*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ295-CL295-(B295<=PPT)*AF295*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C295=\"\",MOD(C295-1,12)=0,B295>PPT),0%,100%/12+CO294),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B295>PPT),0%,100%-CO295)","v":0},{"$f":"IF(B295>=Charges!$B$68,IF(MOD(C295,12)=0,(Loyalty_Bonus+Charges!$C$69*(B295-11))*AH295,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B296<>\"\", B296<=10),VLOOKUP(B296,Charges!$C$40:$F$50, 4, 0), IF(AND(B296<>\"\", B296 >10), 100%, 0))","v":0},0,"",{"$f":"D296*H296+F296*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B296=1,0,IF(B296<>\"\",(M296+N296)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G296), 0.5*Term*aprem)*(1+Indexation*(B296-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B296, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B296<>\"\",B296<=Term),IF(C296<61,Charges!$C$31,W295*(1+(B296<>B295)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,R296+CR295-BB295),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,IF(C296=Input!$O$18,Input!$O$19,R296+CR295-Z296-BE295)),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,CI296+CJ296,AB296*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK296+CL296,( 1-(1-CW296)^(1/12))*(AC296))","v":{"$error":"#VALUE!"}},{"$f":"AC296*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM296+CN296,MAX(AC296-AG296,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",((Flat_Extra/1000)/12)*AQ296*AO296+Input!$H$34*V296*AP296,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B296<>\"\",IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B296<>\"\",B296<=Term-3),MIN(AU296,Charges!$H$11),0)","v":0},{"$f":"IF(C296=1,MIN(AV296,AW296),IF(AV296=0,0,MIN(AW296-AY295,IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$I$100,5)/Mode,0))))*(B296<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",IF(BH296>0,IF(AH297<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,MIN(IF(MOD(C296,12)=0,VLOOKUP(B296,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM296,AH296),AH296-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C296<60,0,IF(MOD(C296,12)=0,(BC296<60)*SUM(INDIRECT($BF$7&(C296+11)&\":\"&$BF$7&C295))+(BC296>=60)*SUMPRODUCT($BD$12:BD296,$BE$12:$BE296),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,IF(MOD(C296,12)=0,VLOOKUP(B296,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B296<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B296<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B296<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B296<=Charges!$C$88),0)","v":0},{"$f":"IF(B296<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B296<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW296*BY296*Input!$H$35+BX296*BZ296*Input!$H$36","v":0},0,{"$f":"CB296*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F296*Charges!$F$51+CM295+IF(MOD(C296-1,12)=0,CN295,0)-BE295,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C296-1,12)=0,H296*D296,CN295),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG296-(B296>PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH296-(B296<=PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"CI296*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ296-CL296-(B296<=PPT)*AF296*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C296=\"\",MOD(C296-1,12)=0,B296>PPT),0%,100%/12+CO295),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B296>PPT),0%,100%-CO296)","v":0},{"$f":"IF(B296>=Charges!$B$68,IF(MOD(C296,12)=0,(Loyalty_Bonus+Charges!$C$69*(B296-11))*AH296,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B297<>\"\", B297<=10),VLOOKUP(B297,Charges!$C$40:$F$50, 4, 0), IF(AND(B297<>\"\", B297 >10), 100%, 0))","v":0},0,"",{"$f":"D297*H297+F297*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B297=1,0,IF(B297<>\"\",(M297+N297)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G297), 0.5*Term*aprem)*(1+Indexation*(B297-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B297, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B297<>\"\",B297<=Term),IF(C297<61,Charges!$C$31,W296*(1+(B297<>B296)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,R297+CR296-BB296),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,IF(C297=Input!$O$18,Input!$O$19,R297+CR296-Z297-BE296)),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,CI297+CJ297,AB297*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK297+CL297,( 1-(1-CW297)^(1/12))*(AC297))","v":{"$error":"#VALUE!"}},{"$f":"AC297*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM297+CN297,MAX(AC297-AG297,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",((Flat_Extra/1000)/12)*AQ297*AO297+Input!$H$34*V297*AP297,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B297<>\"\",IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B297<>\"\",B297<=Term-3),MIN(AU297,Charges!$H$11),0)","v":0},{"$f":"IF(C297=1,MIN(AV297,AW297),IF(AV297=0,0,MIN(AW297-AY296,IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$I$100,5)/Mode,0))))*(B297<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",IF(BH297>0,IF(AH298<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,MIN(IF(MOD(C297,12)=0,VLOOKUP(B297,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM297,AH297),AH297-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C297<60,0,IF(MOD(C297,12)=0,(BC297<60)*SUM(INDIRECT($BF$7&(C297+11)&\":\"&$BF$7&C296))+(BC297>=60)*SUMPRODUCT($BD$12:BD297,$BE$12:$BE297),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,IF(MOD(C297,12)=0,VLOOKUP(B297,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B297<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B297<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B297<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B297<=Charges!$C$88),0)","v":0},{"$f":"IF(B297<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B297<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW297*BY297*Input!$H$35+BX297*BZ297*Input!$H$36","v":0},0,{"$f":"CB297*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F297*Charges!$F$51+CM296+IF(MOD(C297-1,12)=0,CN296,0)-BE296,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C297-1,12)=0,H297*D297,CN296),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG297-(B297>PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH297-(B297<=PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"CI297*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ297-CL297-(B297<=PPT)*AF297*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C297=\"\",MOD(C297-1,12)=0,B297>PPT),0%,100%/12+CO296),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B297>PPT),0%,100%-CO297)","v":0},{"$f":"IF(B297>=Charges!$B$68,IF(MOD(C297,12)=0,(Loyalty_Bonus+Charges!$C$69*(B297-11))*AH297,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B298<>\"\", B298<=10),VLOOKUP(B298,Charges!$C$40:$F$50, 4, 0), IF(AND(B298<>\"\", B298 >10), 100%, 0))","v":0},0,"",{"$f":"D298*H298+F298*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B298=1,0,IF(B298<>\"\",(M298+N298)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G298), 0.5*Term*aprem)*(1+Indexation*(B298-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B298, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B298<>\"\",B298<=Term),IF(C298<61,Charges!$C$31,W297*(1+(B298<>B297)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,R298+CR297-BB297),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,IF(C298=Input!$O$18,Input!$O$19,R298+CR297-Z298-BE297)),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,CI298+CJ298,AB298*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK298+CL298,( 1-(1-CW298)^(1/12))*(AC298))","v":{"$error":"#VALUE!"}},{"$f":"AC298*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM298+CN298,MAX(AC298-AG298,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",((Flat_Extra/1000)/12)*AQ298*AO298+Input!$H$34*V298*AP298,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B298<>\"\",IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B298<>\"\",B298<=Term-3),MIN(AU298,Charges!$H$11),0)","v":0},{"$f":"IF(C298=1,MIN(AV298,AW298),IF(AV298=0,0,MIN(AW298-AY297,IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$I$100,5)/Mode,0))))*(B298<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",IF(BH298>0,IF(AH299<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,MIN(IF(MOD(C298,12)=0,VLOOKUP(B298,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM298,AH298),AH298-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C298<60,0,IF(MOD(C298,12)=0,(BC298<60)*SUM(INDIRECT($BF$7&(C298+11)&\":\"&$BF$7&C297))+(BC298>=60)*SUMPRODUCT($BD$12:BD298,$BE$12:$BE298),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,IF(MOD(C298,12)=0,VLOOKUP(B298,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B298<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B298<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B298<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B298<=Charges!$C$88),0)","v":0},{"$f":"IF(B298<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B298<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW298*BY298*Input!$H$35+BX298*BZ298*Input!$H$36","v":0},0,{"$f":"CB298*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F298*Charges!$F$51+CM297+IF(MOD(C298-1,12)=0,CN297,0)-BE297,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C298-1,12)=0,H298*D298,CN297),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG298-(B298>PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH298-(B298<=PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"CI298*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ298-CL298-(B298<=PPT)*AF298*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C298=\"\",MOD(C298-1,12)=0,B298>PPT),0%,100%/12+CO297),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B298>PPT),0%,100%-CO298)","v":0},{"$f":"IF(B298>=Charges!$B$68,IF(MOD(C298,12)=0,(Loyalty_Bonus+Charges!$C$69*(B298-11))*AH298,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B299<>\"\", B299<=10),VLOOKUP(B299,Charges!$C$40:$F$50, 4, 0), IF(AND(B299<>\"\", B299 >10), 100%, 0))","v":0},0,"",{"$f":"D299*H299+F299*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B299=1,0,IF(B299<>\"\",(M299+N299)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G299), 0.5*Term*aprem)*(1+Indexation*(B299-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B299, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B299<>\"\",B299<=Term),IF(C299<61,Charges!$C$31,W298*(1+(B299<>B298)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,R299+CR298-BB298),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,IF(C299=Input!$O$18,Input!$O$19,R299+CR298-Z299-BE298)),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,CI299+CJ299,AB299*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK299+CL299,( 1-(1-CW299)^(1/12))*(AC299))","v":{"$error":"#VALUE!"}},{"$f":"AC299*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM299+CN299,MAX(AC299-AG299,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",((Flat_Extra/1000)/12)*AQ299*AO299+Input!$H$34*V299*AP299,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B299<>\"\",IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B299<>\"\",B299<=Term-3),MIN(AU299,Charges!$H$11),0)","v":0},{"$f":"IF(C299=1,MIN(AV299,AW299),IF(AV299=0,0,MIN(AW299-AY298,IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$I$100,5)/Mode,0))))*(B299<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",IF(BH299>0,IF(AH300<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,MIN(IF(MOD(C299,12)=0,VLOOKUP(B299,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM299,AH299),AH299-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C299<60,0,IF(MOD(C299,12)=0,(BC299<60)*SUM(INDIRECT($BF$7&(C299+11)&\":\"&$BF$7&C298))+(BC299>=60)*SUMPRODUCT($BD$12:BD299,$BE$12:$BE299),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,IF(MOD(C299,12)=0,VLOOKUP(B299,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B299<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B299<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B299<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B299<=Charges!$C$88),0)","v":0},{"$f":"IF(B299<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B299<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW299*BY299*Input!$H$35+BX299*BZ299*Input!$H$36","v":0},0,{"$f":"CB299*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F299*Charges!$F$51+CM298+IF(MOD(C299-1,12)=0,CN298,0)-BE298,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C299-1,12)=0,H299*D299,CN298),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG299-(B299>PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH299-(B299<=PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"CI299*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ299-CL299-(B299<=PPT)*AF299*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C299=\"\",MOD(C299-1,12)=0,B299>PPT),0%,100%/12+CO298),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B299>PPT),0%,100%-CO299)","v":0},{"$f":"IF(B299>=Charges!$B$68,IF(MOD(C299,12)=0,(Loyalty_Bonus+Charges!$C$69*(B299-11))*AH299,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B300<>\"\", B300<=10),VLOOKUP(B300,Charges!$C$40:$F$50, 4, 0), IF(AND(B300<>\"\", B300 >10), 100%, 0))","v":0},0,"",{"$f":"D300*H300+F300*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B300=1,0,IF(B300<>\"\",(M300+N300)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G300), 0.5*Term*aprem)*(1+Indexation*(B300-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B300, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B300<>\"\",B300<=Term),IF(C300<61,Charges!$C$31,W299*(1+(B300<>B299)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,R300+CR299-BB299),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,IF(C300=Input!$O$18,Input!$O$19,R300+CR299-Z300-BE299)),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,CI300+CJ300,AB300*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK300+CL300,( 1-(1-CW300)^(1/12))*(AC300))","v":{"$error":"#VALUE!"}},{"$f":"AC300*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM300+CN300,MAX(AC300-AG300,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",((Flat_Extra/1000)/12)*AQ300*AO300+Input!$H$34*V300*AP300,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B300<>\"\",IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B300<>\"\",B300<=Term-3),MIN(AU300,Charges!$H$11),0)","v":0},{"$f":"IF(C300=1,MIN(AV300,AW300),IF(AV300=0,0,MIN(AW300-AY299,IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$I$100,5)/Mode,0))))*(B300<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",IF(BH300>0,IF(AH301<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,MIN(IF(MOD(C300,12)=0,VLOOKUP(B300,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM300,AH300),AH300-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C300<60,0,IF(MOD(C300,12)=0,(BC300<60)*SUM(INDIRECT($BF$7&(C300+11)&\":\"&$BF$7&C299))+(BC300>=60)*SUMPRODUCT($BD$12:BD300,$BE$12:$BE300),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,IF(MOD(C300,12)=0,VLOOKUP(B300,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B300<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B300<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B300<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B300<=Charges!$C$88),0)","v":0},{"$f":"IF(B300<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B300<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW300*BY300*Input!$H$35+BX300*BZ300*Input!$H$36","v":0},0,{"$f":"CB300*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F300*Charges!$F$51+CM299+IF(MOD(C300-1,12)=0,CN299,0)-BE299,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C300-1,12)=0,H300*D300,CN299),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG300-(B300>PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH300-(B300<=PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"CI300*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ300-CL300-(B300<=PPT)*AF300*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C300=\"\",MOD(C300-1,12)=0,B300>PPT),0%,100%/12+CO299),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B300>PPT),0%,100%-CO300)","v":0},{"$f":"IF(B300>=Charges!$B$68,IF(MOD(C300,12)=0,(Loyalty_Bonus+Charges!$C$69*(B300-11))*AH300,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B301<>\"\", B301<=10),VLOOKUP(B301,Charges!$C$40:$F$50, 4, 0), IF(AND(B301<>\"\", B301 >10), 100%, 0))","v":0},0,"",{"$f":"D301*H301+F301*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B301=1,0,IF(B301<>\"\",(M301+N301)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G301), 0.5*Term*aprem)*(1+Indexation*(B301-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B301, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B301<>\"\",B301<=Term),IF(C301<61,Charges!$C$31,W300*(1+(B301<>B300)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,R301+CR300-BB300),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,IF(C301=Input!$O$18,Input!$O$19,R301+CR300-Z301-BE300)),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,CI301+CJ301,AB301*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK301+CL301,( 1-(1-CW301)^(1/12))*(AC301))","v":{"$error":"#VALUE!"}},{"$f":"AC301*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM301+CN301,MAX(AC301-AG301,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",((Flat_Extra/1000)/12)*AQ301*AO301+Input!$H$34*V301*AP301,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B301<>\"\",IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B301<>\"\",B301<=Term-3),MIN(AU301,Charges!$H$11),0)","v":0},{"$f":"IF(C301=1,MIN(AV301,AW301),IF(AV301=0,0,MIN(AW301-AY300,IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$I$100,5)/Mode,0))))*(B301<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",IF(BH301>0,IF(AH302<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,MIN(IF(MOD(C301,12)=0,VLOOKUP(B301,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM301,AH301),AH301-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C301<60,0,IF(MOD(C301,12)=0,(BC301<60)*SUM(INDIRECT($BF$7&(C301+11)&\":\"&$BF$7&C300))+(BC301>=60)*SUMPRODUCT($BD$12:BD301,$BE$12:$BE301),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,IF(MOD(C301,12)=0,VLOOKUP(B301,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B301<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B301<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B301<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B301<=Charges!$C$88),0)","v":0},{"$f":"IF(B301<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B301<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW301*BY301*Input!$H$35+BX301*BZ301*Input!$H$36","v":0},0,{"$f":"CB301*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F301*Charges!$F$51+CM300+IF(MOD(C301-1,12)=0,CN300,0)-BE300,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C301-1,12)=0,H301*D301,CN300),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG301-(B301>PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH301-(B301<=PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"CI301*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ301-CL301-(B301<=PPT)*AF301*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C301=\"\",MOD(C301-1,12)=0,B301>PPT),0%,100%/12+CO300),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B301>PPT),0%,100%-CO301)","v":0},{"$f":"IF(B301>=Charges!$B$68,IF(MOD(C301,12)=0,(Loyalty_Bonus+Charges!$C$69*(B301-11))*AH301,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B302<>\"\", B302<=10),VLOOKUP(B302,Charges!$C$40:$F$50, 4, 0), IF(AND(B302<>\"\", B302 >10), 100%, 0))","v":0},0,"",{"$f":"D302*H302+F302*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B302=1,0,IF(B302<>\"\",(M302+N302)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G302), 0.5*Term*aprem)*(1+Indexation*(B302-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B302, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B302<>\"\",B302<=Term),IF(C302<61,Charges!$C$31,W301*(1+(B302<>B301)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,R302+CR301-BB301),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,IF(C302=Input!$O$18,Input!$O$19,R302+CR301-Z302-BE301)),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,CI302+CJ302,AB302*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK302+CL302,( 1-(1-CW302)^(1/12))*(AC302))","v":{"$error":"#VALUE!"}},{"$f":"AC302*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM302+CN302,MAX(AC302-AG302,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",((Flat_Extra/1000)/12)*AQ302*AO302+Input!$H$34*V302*AP302,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B302<>\"\",IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B302<>\"\",B302<=Term-3),MIN(AU302,Charges!$H$11),0)","v":0},{"$f":"IF(C302=1,MIN(AV302,AW302),IF(AV302=0,0,MIN(AW302-AY301,IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$I$100,5)/Mode,0))))*(B302<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",IF(BH302>0,IF(AH303<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,MIN(IF(MOD(C302,12)=0,VLOOKUP(B302,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM302,AH302),AH302-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C302<60,0,IF(MOD(C302,12)=0,(BC302<60)*SUM(INDIRECT($BF$7&(C302+11)&\":\"&$BF$7&C301))+(BC302>=60)*SUMPRODUCT($BD$12:BD302,$BE$12:$BE302),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,IF(MOD(C302,12)=0,VLOOKUP(B302,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B302<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B302<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B302<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B302<=Charges!$C$88),0)","v":0},{"$f":"IF(B302<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B302<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW302*BY302*Input!$H$35+BX302*BZ302*Input!$H$36","v":0},0,{"$f":"CB302*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F302*Charges!$F$51+CM301+IF(MOD(C302-1,12)=0,CN301,0)-BE301,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C302-1,12)=0,H302*D302,CN301),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG302-(B302>PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH302-(B302<=PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"CI302*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ302-CL302-(B302<=PPT)*AF302*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C302=\"\",MOD(C302-1,12)=0,B302>PPT),0%,100%/12+CO301),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B302>PPT),0%,100%-CO302)","v":0},{"$f":"IF(B302>=Charges!$B$68,IF(MOD(C302,12)=0,(Loyalty_Bonus+Charges!$C$69*(B302-11))*AH302,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B303<>\"\", B303<=10),VLOOKUP(B303,Charges!$C$40:$F$50, 4, 0), IF(AND(B303<>\"\", B303 >10), 100%, 0))","v":0},0,"",{"$f":"D303*H303+F303*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B303=1,0,IF(B303<>\"\",(M303+N303)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G303), 0.5*Term*aprem)*(1+Indexation*(B303-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B303, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B303<>\"\",B303<=Term),IF(C303<61,Charges!$C$31,W302*(1+(B303<>B302)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,R303+CR302-BB302),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,IF(C303=Input!$O$18,Input!$O$19,R303+CR302-Z303-BE302)),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,CI303+CJ303,AB303*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK303+CL303,( 1-(1-CW303)^(1/12))*(AC303))","v":{"$error":"#VALUE!"}},{"$f":"AC303*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM303+CN303,MAX(AC303-AG303,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",((Flat_Extra/1000)/12)*AQ303*AO303+Input!$H$34*V303*AP303,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B303<>\"\",IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B303<>\"\",B303<=Term-3),MIN(AU303,Charges!$H$11),0)","v":0},{"$f":"IF(C303=1,MIN(AV303,AW303),IF(AV303=0,0,MIN(AW303-AY302,IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$I$100,5)/Mode,0))))*(B303<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",IF(BH303>0,IF(AH304<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,MIN(IF(MOD(C303,12)=0,VLOOKUP(B303,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM303,AH303),AH303-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C303<60,0,IF(MOD(C303,12)=0,(BC303<60)*SUM(INDIRECT($BF$7&(C303+11)&\":\"&$BF$7&C302))+(BC303>=60)*SUMPRODUCT($BD$12:BD303,$BE$12:$BE303),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,IF(MOD(C303,12)=0,VLOOKUP(B303,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B303<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B303<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B303<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B303<=Charges!$C$88),0)","v":0},{"$f":"IF(B303<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B303<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW303*BY303*Input!$H$35+BX303*BZ303*Input!$H$36","v":0},0,{"$f":"CB303*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F303*Charges!$F$51+CM302+IF(MOD(C303-1,12)=0,CN302,0)-BE302,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C303-1,12)=0,H303*D303,CN302),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG303-(B303>PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH303-(B303<=PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"CI303*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ303-CL303-(B303<=PPT)*AF303*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C303=\"\",MOD(C303-1,12)=0,B303>PPT),0%,100%/12+CO302),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B303>PPT),0%,100%-CO303)","v":0},{"$f":"IF(B303>=Charges!$B$68,IF(MOD(C303,12)=0,(Loyalty_Bonus+Charges!$C$69*(B303-11))*AH303,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B304<>\"\", B304<=10),VLOOKUP(B304,Charges!$C$40:$F$50, 4, 0), IF(AND(B304<>\"\", B304 >10), 100%, 0))","v":0},0,"",{"$f":"D304*H304+F304*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B304=1,0,IF(B304<>\"\",(M304+N304)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G304), 0.5*Term*aprem)*(1+Indexation*(B304-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B304, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B304<>\"\",B304<=Term),IF(C304<61,Charges!$C$31,W303*(1+(B304<>B303)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,R304+CR303-BB303),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,IF(C304=Input!$O$18,Input!$O$19,R304+CR303-Z304-BE303)),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,CI304+CJ304,AB304*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK304+CL304,( 1-(1-CW304)^(1/12))*(AC304))","v":{"$error":"#VALUE!"}},{"$f":"AC304*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM304+CN304,MAX(AC304-AG304,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",((Flat_Extra/1000)/12)*AQ304*AO304+Input!$H$34*V304*AP304,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B304<>\"\",IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B304<>\"\",B304<=Term-3),MIN(AU304,Charges!$H$11),0)","v":0},{"$f":"IF(C304=1,MIN(AV304,AW304),IF(AV304=0,0,MIN(AW304-AY303,IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$I$100,5)/Mode,0))))*(B304<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",IF(BH304>0,IF(AH305<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,MIN(IF(MOD(C304,12)=0,VLOOKUP(B304,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM304,AH304),AH304-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C304<60,0,IF(MOD(C304,12)=0,(BC304<60)*SUM(INDIRECT($BF$7&(C304+11)&\":\"&$BF$7&C303))+(BC304>=60)*SUMPRODUCT($BD$12:BD304,$BE$12:$BE304),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,IF(MOD(C304,12)=0,VLOOKUP(B304,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B304<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B304<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B304<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B304<=Charges!$C$88),0)","v":0},{"$f":"IF(B304<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B304<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW304*BY304*Input!$H$35+BX304*BZ304*Input!$H$36","v":0},0,{"$f":"CB304*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F304*Charges!$F$51+CM303+IF(MOD(C304-1,12)=0,CN303,0)-BE303,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C304-1,12)=0,H304*D304,CN303),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG304-(B304>PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH304-(B304<=PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"CI304*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ304-CL304-(B304<=PPT)*AF304*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C304=\"\",MOD(C304-1,12)=0,B304>PPT),0%,100%/12+CO303),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B304>PPT),0%,100%-CO304)","v":0},{"$f":"IF(B304>=Charges!$B$68,IF(MOD(C304,12)=0,(Loyalty_Bonus+Charges!$C$69*(B304-11))*AH304,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B305<>\"\", B305<=10),VLOOKUP(B305,Charges!$C$40:$F$50, 4, 0), IF(AND(B305<>\"\", B305 >10), 100%, 0))","v":0},0,"",{"$f":"D305*H305+F305*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B305=1,0,IF(B305<>\"\",(M305+N305)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G305), 0.5*Term*aprem)*(1+Indexation*(B305-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B305, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B305<>\"\",B305<=Term),IF(C305<61,Charges!$C$31,W304*(1+(B305<>B304)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,R305+CR304-BB304),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,IF(C305=Input!$O$18,Input!$O$19,R305+CR304-Z305-BE304)),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,CI305+CJ305,AB305*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK305+CL305,( 1-(1-CW305)^(1/12))*(AC305))","v":{"$error":"#VALUE!"}},{"$f":"AC305*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM305+CN305,MAX(AC305-AG305,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",((Flat_Extra/1000)/12)*AQ305*AO305+Input!$H$34*V305*AP305,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B305<>\"\",IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B305<>\"\",B305<=Term-3),MIN(AU305,Charges!$H$11),0)","v":0},{"$f":"IF(C305=1,MIN(AV305,AW305),IF(AV305=0,0,MIN(AW305-AY304,IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$I$100,5)/Mode,0))))*(B305<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",IF(BH305>0,IF(AH306<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,MIN(IF(MOD(C305,12)=0,VLOOKUP(B305,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM305,AH305),AH305-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C305<60,0,IF(MOD(C305,12)=0,(BC305<60)*SUM(INDIRECT($BF$7&(C305+11)&\":\"&$BF$7&C304))+(BC305>=60)*SUMPRODUCT($BD$12:BD305,$BE$12:$BE305),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,IF(MOD(C305,12)=0,VLOOKUP(B305,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B305<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B305<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B305<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B305<=Charges!$C$88),0)","v":0},{"$f":"IF(B305<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B305<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW305*BY305*Input!$H$35+BX305*BZ305*Input!$H$36","v":0},0,{"$f":"CB305*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F305*Charges!$F$51+CM304+IF(MOD(C305-1,12)=0,CN304,0)-BE304,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C305-1,12)=0,H305*D305,CN304),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG305-(B305>PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH305-(B305<=PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"CI305*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ305-CL305-(B305<=PPT)*AF305*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C305=\"\",MOD(C305-1,12)=0,B305>PPT),0%,100%/12+CO304),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B305>PPT),0%,100%-CO305)","v":0},{"$f":"IF(B305>=Charges!$B$68,IF(MOD(C305,12)=0,(Loyalty_Bonus+Charges!$C$69*(B305-11))*AH305,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B306<>\"\", B306<=10),VLOOKUP(B306,Charges!$C$40:$F$50, 4, 0), IF(AND(B306<>\"\", B306 >10), 100%, 0))","v":0},0,"",{"$f":"D306*H306+F306*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B306=1,0,IF(B306<>\"\",(M306+N306)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G306), 0.5*Term*aprem)*(1+Indexation*(B306-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B306, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B306<>\"\",B306<=Term),IF(C306<61,Charges!$C$31,W305*(1+(B306<>B305)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,R306+CR305-BB305),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,IF(C306=Input!$O$18,Input!$O$19,R306+CR305-Z306-BE305)),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,CI306+CJ306,AB306*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK306+CL306,( 1-(1-CW306)^(1/12))*(AC306))","v":{"$error":"#VALUE!"}},{"$f":"AC306*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM306+CN306,MAX(AC306-AG306,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",((Flat_Extra/1000)/12)*AQ306*AO306+Input!$H$34*V306*AP306,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B306<>\"\",IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B306<>\"\",B306<=Term-3),MIN(AU306,Charges!$H$11),0)","v":0},{"$f":"IF(C306=1,MIN(AV306,AW306),IF(AV306=0,0,MIN(AW306-AY305,IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$I$100,5)/Mode,0))))*(B306<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",IF(BH306>0,IF(AH307<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,MIN(IF(MOD(C306,12)=0,VLOOKUP(B306,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM306,AH306),AH306-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C306<60,0,IF(MOD(C306,12)=0,(BC306<60)*SUM(INDIRECT($BF$7&(C306+11)&\":\"&$BF$7&C305))+(BC306>=60)*SUMPRODUCT($BD$12:BD306,$BE$12:$BE306),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,IF(MOD(C306,12)=0,VLOOKUP(B306,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B306<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B306<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B306<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B306<=Charges!$C$88),0)","v":0},{"$f":"IF(B306<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B306<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW306*BY306*Input!$H$35+BX306*BZ306*Input!$H$36","v":0},0,{"$f":"CB306*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F306*Charges!$F$51+CM305+IF(MOD(C306-1,12)=0,CN305,0)-BE305,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C306-1,12)=0,H306*D306,CN305),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG306-(B306>PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH306-(B306<=PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"CI306*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ306-CL306-(B306<=PPT)*AF306*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C306=\"\",MOD(C306-1,12)=0,B306>PPT),0%,100%/12+CO305),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B306>PPT),0%,100%-CO306)","v":0},{"$f":"IF(B306>=Charges!$B$68,IF(MOD(C306,12)=0,(Loyalty_Bonus+Charges!$C$69*(B306-11))*AH306,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B307<>\"\", B307<=10),VLOOKUP(B307,Charges!$C$40:$F$50, 4, 0), IF(AND(B307<>\"\", B307 >10), 100%, 0))","v":0},0,"",{"$f":"D307*H307+F307*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B307=1,0,IF(B307<>\"\",(M307+N307)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G307), 0.5*Term*aprem)*(1+Indexation*(B307-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B307, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B307<>\"\",B307<=Term),IF(C307<61,Charges!$C$31,W306*(1+(B307<>B306)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,R307+CR306-BB306),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,IF(C307=Input!$O$18,Input!$O$19,R307+CR306-Z307-BE306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,CI307+CJ307,AB307*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK307+CL307,( 1-(1-CW307)^(1/12))*(AC307))","v":{"$error":"#VALUE!"}},{"$f":"AC307*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM307+CN307,MAX(AC307-AG307,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",((Flat_Extra/1000)/12)*AQ307*AO307+Input!$H$34*V307*AP307,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B307<>\"\",B307<=Term-3),MIN(AU307,Charges!$H$11),0)","v":0},{"$f":"IF(C307=1,MIN(AV307,AW307),IF(AV307=0,0,MIN(AW307-AY306,IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$I$100,5)/Mode,0))))*(B307<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",IF(BH307>0,IF(AH308<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,MIN(IF(MOD(C307,12)=0,VLOOKUP(B307,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM307,AH307),AH307-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C307<60,0,IF(MOD(C307,12)=0,(BC307<60)*SUM(INDIRECT($BF$7&(C307+11)&\":\"&$BF$7&C306))+(BC307>=60)*SUMPRODUCT($BD$12:BD307,$BE$12:$BE307),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,IF(MOD(C307,12)=0,VLOOKUP(B307,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B307<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B307<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B307<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B307<=Charges!$C$88),0)","v":0},{"$f":"IF(B307<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B307<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW307*BY307*Input!$H$35+BX307*BZ307*Input!$H$36","v":0},0,{"$f":"CB307*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F307*Charges!$F$51+CM306+IF(MOD(C307-1,12)=0,CN306,0)-BE306,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C307-1,12)=0,H307*D307,CN306),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG307-(B307>PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH307-(B307<=PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"CI307*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ307-CL307-(B307<=PPT)*AF307*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C307=\"\",MOD(C307-1,12)=0,B307>PPT),0%,100%/12+CO306),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B307>PPT),0%,100%-CO307)","v":0},{"$f":"IF(B307>=Charges!$B$68,IF(MOD(C307,12)=0,(Loyalty_Bonus+Charges!$C$69*(B307-11))*AH307,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B308<>\"\", B308<=10),VLOOKUP(B308,Charges!$C$40:$F$50, 4, 0), IF(AND(B308<>\"\", B308 >10), 100%, 0))","v":0},0,"",{"$f":"D308*H308+F308*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B308=1,0,IF(B308<>\"\",(M308+N308)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G308), 0.5*Term*aprem)*(1+Indexation*(B308-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B308, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B308<>\"\",B308<=Term),IF(C308<61,Charges!$C$31,W307*(1+(B308<>B307)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,R308+CR307-BB307),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,IF(C308=Input!$O$18,Input!$O$19,R308+CR307-Z308-BE307)),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,CI308+CJ308,AB308*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK308+CL308,( 1-(1-CW308)^(1/12))*(AC308))","v":{"$error":"#VALUE!"}},{"$f":"AC308*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM308+CN308,MAX(AC308-AG308,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",((Flat_Extra/1000)/12)*AQ308*AO308+Input!$H$34*V308*AP308,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B308<>\"\",IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B308<>\"\",B308<=Term-3),MIN(AU308,Charges!$H$11),0)","v":0},{"$f":"IF(C308=1,MIN(AV308,AW308),IF(AV308=0,0,MIN(AW308-AY307,IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$I$100,5)/Mode,0))))*(B308<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",IF(BH308>0,IF(AH309<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,MIN(IF(MOD(C308,12)=0,VLOOKUP(B308,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM308,AH308),AH308-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C308<60,0,IF(MOD(C308,12)=0,(BC308<60)*SUM(INDIRECT($BF$7&(C308+11)&\":\"&$BF$7&C307))+(BC308>=60)*SUMPRODUCT($BD$12:BD308,$BE$12:$BE308),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,IF(MOD(C308,12)=0,VLOOKUP(B308,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B308<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B308<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B308<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B308<=Charges!$C$88),0)","v":0},{"$f":"IF(B308<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B308<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW308*BY308*Input!$H$35+BX308*BZ308*Input!$H$36","v":0},0,{"$f":"CB308*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F308*Charges!$F$51+CM307+IF(MOD(C308-1,12)=0,CN307,0)-BE307,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C308-1,12)=0,H308*D308,CN307),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG308-(B308>PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH308-(B308<=PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"CI308*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ308-CL308-(B308<=PPT)*AF308*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C308=\"\",MOD(C308-1,12)=0,B308>PPT),0%,100%/12+CO307),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B308>PPT),0%,100%-CO308)","v":0},{"$f":"IF(B308>=Charges!$B$68,IF(MOD(C308,12)=0,(Loyalty_Bonus+Charges!$C$69*(B308-11))*AH308,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B309<>\"\", B309<=10),VLOOKUP(B309,Charges!$C$40:$F$50, 4, 0), IF(AND(B309<>\"\", B309 >10), 100%, 0))","v":0},0,"",{"$f":"D309*H309+F309*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B309=1,0,IF(B309<>\"\",(M309+N309)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G309), 0.5*Term*aprem)*(1+Indexation*(B309-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B309, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B309<>\"\",B309<=Term),IF(C309<61,Charges!$C$31,W308*(1+(B309<>B308)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,R309+CR308-BB308),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,IF(C309=Input!$O$18,Input!$O$19,R309+CR308-Z309-BE308)),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,CI309+CJ309,AB309*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK309+CL309,( 1-(1-CW309)^(1/12))*(AC309))","v":{"$error":"#VALUE!"}},{"$f":"AC309*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM309+CN309,MAX(AC309-AG309,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",((Flat_Extra/1000)/12)*AQ309*AO309+Input!$H$34*V309*AP309,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B309<>\"\",IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B309<>\"\",B309<=Term-3),MIN(AU309,Charges!$H$11),0)","v":0},{"$f":"IF(C309=1,MIN(AV309,AW309),IF(AV309=0,0,MIN(AW309-AY308,IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$I$100,5)/Mode,0))))*(B309<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",IF(BH309>0,IF(AH310<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,MIN(IF(MOD(C309,12)=0,VLOOKUP(B309,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM309,AH309),AH309-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C309<60,0,IF(MOD(C309,12)=0,(BC309<60)*SUM(INDIRECT($BF$7&(C309+11)&\":\"&$BF$7&C308))+(BC309>=60)*SUMPRODUCT($BD$12:BD309,$BE$12:$BE309),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,IF(MOD(C309,12)=0,VLOOKUP(B309,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B309<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B309<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B309<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B309<=Charges!$C$88),0)","v":0},{"$f":"IF(B309<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B309<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW309*BY309*Input!$H$35+BX309*BZ309*Input!$H$36","v":0},0,{"$f":"CB309*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F309*Charges!$F$51+CM308+IF(MOD(C309-1,12)=0,CN308,0)-BE308,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C309-1,12)=0,H309*D309,CN308),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG309-(B309>PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH309-(B309<=PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"CI309*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ309-CL309-(B309<=PPT)*AF309*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C309=\"\",MOD(C309-1,12)=0,B309>PPT),0%,100%/12+CO308),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B309>PPT),0%,100%-CO309)","v":0},{"$f":"IF(B309>=Charges!$B$68,IF(MOD(C309,12)=0,(Loyalty_Bonus+Charges!$C$69*(B309-11))*AH309,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B310<>\"\", B310<=10),VLOOKUP(B310,Charges!$C$40:$F$50, 4, 0), IF(AND(B310<>\"\", B310 >10), 100%, 0))","v":0},0,"",{"$f":"D310*H310+F310*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B310=1,0,IF(B310<>\"\",(M310+N310)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G310), 0.5*Term*aprem)*(1+Indexation*(B310-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B310, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B310<>\"\",B310<=Term),IF(C310<61,Charges!$C$31,W309*(1+(B310<>B309)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,R310+CR309-BB309),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,IF(C310=Input!$O$18,Input!$O$19,R310+CR309-Z310-BE309)),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,CI310+CJ310,AB310*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK310+CL310,( 1-(1-CW310)^(1/12))*(AC310))","v":{"$error":"#VALUE!"}},{"$f":"AC310*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM310+CN310,MAX(AC310-AG310,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",((Flat_Extra/1000)/12)*AQ310*AO310+Input!$H$34*V310*AP310,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B310<>\"\",IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B310<>\"\",B310<=Term-3),MIN(AU310,Charges!$H$11),0)","v":0},{"$f":"IF(C310=1,MIN(AV310,AW310),IF(AV310=0,0,MIN(AW310-AY309,IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$I$100,5)/Mode,0))))*(B310<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",IF(BH310>0,IF(AH311<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,MIN(IF(MOD(C310,12)=0,VLOOKUP(B310,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM310,AH310),AH310-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C310<60,0,IF(MOD(C310,12)=0,(BC310<60)*SUM(INDIRECT($BF$7&(C310+11)&\":\"&$BF$7&C309))+(BC310>=60)*SUMPRODUCT($BD$12:BD310,$BE$12:$BE310),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,IF(MOD(C310,12)=0,VLOOKUP(B310,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B310<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B310<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B310<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B310<=Charges!$C$88),0)","v":0},{"$f":"IF(B310<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B310<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW310*BY310*Input!$H$35+BX310*BZ310*Input!$H$36","v":0},0,{"$f":"CB310*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F310*Charges!$F$51+CM309+IF(MOD(C310-1,12)=0,CN309,0)-BE309,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C310-1,12)=0,H310*D310,CN309),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG310-(B310>PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH310-(B310<=PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"CI310*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ310-CL310-(B310<=PPT)*AF310*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C310=\"\",MOD(C310-1,12)=0,B310>PPT),0%,100%/12+CO309),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B310>PPT),0%,100%-CO310)","v":0},{"$f":"IF(B310>=Charges!$B$68,IF(MOD(C310,12)=0,(Loyalty_Bonus+Charges!$C$69*(B310-11))*AH310,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B311<>\"\", B311<=10),VLOOKUP(B311,Charges!$C$40:$F$50, 4, 0), IF(AND(B311<>\"\", B311 >10), 100%, 0))","v":0},0,"",{"$f":"D311*H311+F311*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B311=1,0,IF(B311<>\"\",(M311+N311)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G311), 0.5*Term*aprem)*(1+Indexation*(B311-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B311, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B311<>\"\",B311<=Term),IF(C311<61,Charges!$C$31,W310*(1+(B311<>B310)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,R311+CR310-BB310),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,IF(C311=Input!$O$18,Input!$O$19,R311+CR310-Z311-BE310)),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,CI311+CJ311,AB311*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK311+CL311,( 1-(1-CW311)^(1/12))*(AC311))","v":{"$error":"#VALUE!"}},{"$f":"AC311*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM311+CN311,MAX(AC311-AG311,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",((Flat_Extra/1000)/12)*AQ311*AO311+Input!$H$34*V311*AP311,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B311<>\"\",IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B311<>\"\",B311<=Term-3),MIN(AU311,Charges!$H$11),0)","v":0},{"$f":"IF(C311=1,MIN(AV311,AW311),IF(AV311=0,0,MIN(AW311-AY310,IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$I$100,5)/Mode,0))))*(B311<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",IF(BH311>0,IF(AH312<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,MIN(IF(MOD(C311,12)=0,VLOOKUP(B311,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM311,AH311),AH311-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C311<60,0,IF(MOD(C311,12)=0,(BC311<60)*SUM(INDIRECT($BF$7&(C311+11)&\":\"&$BF$7&C310))+(BC311>=60)*SUMPRODUCT($BD$12:BD311,$BE$12:$BE311),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,IF(MOD(C311,12)=0,VLOOKUP(B311,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B311<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B311<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B311<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B311<=Charges!$C$88),0)","v":0},{"$f":"IF(B311<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B311<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW311*BY311*Input!$H$35+BX311*BZ311*Input!$H$36","v":0},0,{"$f":"CB311*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F311*Charges!$F$51+CM310+IF(MOD(C311-1,12)=0,CN310,0)-BE310,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C311-1,12)=0,H311*D311,CN310),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG311-(B311>PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH311-(B311<=PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"CI311*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ311-CL311-(B311<=PPT)*AF311*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C311=\"\",MOD(C311-1,12)=0,B311>PPT),0%,100%/12+CO310),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B311>PPT),0%,100%-CO311)","v":0},{"$f":"IF(B311>=Charges!$B$68,IF(MOD(C311,12)=0,(Loyalty_Bonus+Charges!$C$69*(B311-11))*AH311,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B312<>\"\", B312<=10),VLOOKUP(B312,Charges!$C$40:$F$50, 4, 0), IF(AND(B312<>\"\", B312 >10), 100%, 0))","v":0},0,"",{"$f":"D312*H312+F312*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B312=1,0,IF(B312<>\"\",(M312+N312)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G312), 0.5*Term*aprem)*(1+Indexation*(B312-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B312, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},"",{"$f":"MIN(IF(AND(B312<>\"\",B312<=Term),IF(C312<61,Charges!$C$31,W311*(1+(B312<>B311)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,R312+CR311-BB311),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,IF(C312=Input!$O$18,Input!$O$19,R312+CR311-Z312-BE311)),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,CI312+CJ312,AB312*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK312+CL312,( 1-(1-CW312)^(1/12))*(AC312))","v":{"$error":"#VALUE!"}},{"$f":"AC312*Charges!$D$28/12","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM312+CN312,MAX(AC312-AG312,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",((Flat_Extra/1000)/12)*AQ312*AO312+Input!$H$34*V312*AP312,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B312<>\"\",IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B312<>\"\",B312<=Term-3),MIN(AU312,Charges!$H$11),0)","v":0},{"$f":"IF(C312=1,MIN(AV312,AW312),IF(AV312=0,0,MIN(AW312-AY311,IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$I$100,5)/Mode,0))))*(B312<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",IF(BH312>0,IF(AH313<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,MIN(IF(MOD(C312,12)=0,VLOOKUP(B312,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM312,AH312),AH312-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C312<60,0,IF(MOD(C312,12)=0,(BC312<60)*SUM(INDIRECT($BF$7&(C312+11)&\":\"&$BF$7&C311))+(BC312>=60)*SUMPRODUCT($BD$12:BD312,$BE$12:$BE312),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,IF(MOD(C312,12)=0,VLOOKUP(B312,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B312<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B312<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B312<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B312<=Charges!$C$88),0)","v":0},{"$f":"IF(B312<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B312<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW312*BY312*Input!$H$35+BX312*BZ312*Input!$H$36","v":0},0,{"$f":"CB312*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F312*Charges!$F$51+CM311+IF(MOD(C312-1,12)=0,CN311,0)-BE311,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C312-1,12)=0,H312*D312,CN311),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG312-(B312>PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH312-(B312<=PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"CI312*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ312-CL312-(B312<=PPT)*AF312*(Input!$W$55 = 1)","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,IF(OR(C312=\"\",MOD(C312-1,12)=0,B312>PPT),0%,100%/12+CO311),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B312>PPT),0%,100%-CO312)","v":0},{"$f":"IF(B312>=Charges!$B$68,IF(MOD(C312,12)=0,(Loyalty_Bonus+Charges!$C$69*(B312-11))*AH312,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B772>PPT, 0,PPT-B772)","v":5},{"$f":"IF(B772>=Term, 1,MIN(Term-B772+1,10))","v":10},{"$f":"10%*SA*(B772<=Term)","v":100000},{"$f":"E772","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B900>PPT, 0,PPT-B900)","v":5},{"$f":"IF(B900>=Term, 1,MIN(Term-B900+1,10))","v":10},{"$f":"10%*SA*(B900<=Term)","v":100000},{"$f":"E900","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1028>PPT, 0,PPT-B1028)","v":5},{"$f":"IF(B1028>=Term, 1,MIN(Term-B1028+1,10))","v":10},{"$f":"10%*SA*(B1028<=Term)","v":100000},{"$f":"E1028","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1156>PPT, 0,PPT-B1156)","v":5},{"$f":"IF(B1156>=Term, 1,MIN(Term-B1156+1,10))","v":10},{"$f":"10%*SA*(B1156<=Term)","v":100000},{"$f":"E1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1860>PPT, 0,PPT-B1860)","v":5},{"$f":"IF(B1860>=Term, 1,MIN(Term-B1860+1,10))","v":10},{"$f":"10%*SA*(B1860<=Term)","v":100000},{"$f":"E1860","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1988>PPT, 0,PPT-B1988)","v":5},{"$f":"IF(B1988>=Term, 1,MIN(Term-B1988+1,10))","v":10},{"$f":"10%*SA*(B1988<=Term)","v":100000},{"$f":"E1988","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2116>PPT, 0,PPT-B2116)","v":5},{"$f":"IF(B2116>=Term, 1,MIN(Term-B2116+1,10))","v":10},{"$f":"10%*SA*(B2116<=Term)","v":100000},{"$f":"E2116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2180>PPT, 0,PPT-B2180)","v":5},{"$f":"IF(B2180>=Term, 1,MIN(Term-B2180+1,10))","v":10},{"$f":"10%*SA*(B2180<=Term)","v":100000},{"$f":"E2180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2756<=Term)","v":100000},{"$f":"E2756","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]

{"sheet":"8%_ExcludingMC and ST","index":13,"n_rows":2819,"n_cols":101,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[8,46,8,50],[8,51,8,59],[8,84,8,93],[9,72,9,81],[8,3,8,6],[8,7,8,13],[8,21,8,25],[8,26,8,33],[8,35,8,39],[8,40,8,43]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,{"$f":"(D24-D12)*1.103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":61}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"address\",BE5),2,2)","v":"BE"}]
[null,null,{"$f":"COLUMN()","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Input!K15, \"FOP\")","v":"AnnualFOP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":40}]
[null,null,null,"Premiums",null,null,null,"Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges",null,null,null,null,"Fund",null,null,null,null,null,null,null,null,"Surrenders",null,null,null,null,"Extra Rating",null,null,null,null,null,"Top Up Premium",null,null,null,null,"Partial Withdrawal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan"]
["Premium paying term Flag","Policy Year",null,"Premium- Base","Annualised ATP","Top Ups","Total Premium +Top Ups","Allocation Rate for Base Policy (Excl of Service Tax)","Weighted Allocation Rate","Cummulative Deposits for the Year","Allocated premium (excl of service tax)","Service Tax on Allocation Charge","Total Allocated Premium (Incl of Service tax charge)","Amount allocated to Persistency Units ","Premium Load (excl service tax)","Premium Load (incl service tax)","Bid/Offer Spread","Total Money Available for Allocation","Death Sum Assured","WOP","FIB","Mortality Charge","SA Related Charges or Fixed Admin Charges (Excl of Service Tax)","Service Tax on  Admin Charges","Total Fixed Adin charge (incl of Service Tax)","Total Charges (inclusive  of Service Tax)","Total Fund at Start of month Before deductions","Fund at the Start of the Month","Fund at the end of month before FMC","FMC  (excl of service tax)","FMC @ Upper Limit","Service Tax on FMC","Total FMC (incl of service tax)","Total Value of Funds At the end of month","Sum assured","Surrender Penalty on Annual Premium","Surrender Penalty on Fund","Maximum Cap on Surrender Charge","Total Surrender Charge","Surrender Value","Flat Extra ATP Flag- Base","Mult Extra ATP Flag- Base","Sum At Risk","Extra Mortality Charge","Service tax on mortality Charge( inclusive of Rider charges)","Total service tax on Charges","Cummulative  ATP","Top Up amount Requested","Cumulative Top up amount allowed ","Balance top-up limit out of total allowed","Cummulative Top Up deposited","Indication for Partial withdrawal reduction","Indication for Partial withdrawal reduction (Cumulative)","Partial Withdrawal amount allowed","Current Age","Age greater than 60 factor","Parital withdrawal","Reduction in sum assured","Current Sum Assured (EOY)","Partial Withdrawal Amount Entered","FV at the end of month ","Monthly IRR","Annualized IRR","Policy Year","FV at the end of year (Incl LA)",null,"WOP Payments","FIB Payments","FIB Indicator","WOP Indicator",null,null,"Riders",null,null,null,null,null,null,null,null,null,null,null,"Growth Super at Start of the month","STP fund at Start of the month","Growth Super at the end of month before FMC","STP fund at the end of month before FMC","FMC on Growth Super Fund","FMC on STP Fund","Growth Super at the end of month after FMC","STP fund at the end of month after FMC","Percent Share of Growth Super Fund in STP Fund","Percent Share of Secure Plus Fund in STP Fund","Persistency Units","FV after Persistency Units","Guarantee Charge",null,"Limited Pay FMC","Regular Pay FMC","Average FMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR($BJ$12:$BJ$707,0.001)","v":4.320777588727287E-3},{"$f":"(1+BJ11)^12-1","v":5.3099412965282644E-2},null,null,null,null,null,null,null,null,null,"DD Rider Charge","PAB Rider Charge","Premium DD Rider","Premium PAB Rider","Mult Extra ATP Flag- Term Rider","Mult Extra ATP Flag- PAB Rider","Extra Rider Charge","Total  Morbidity Charges (Exclusive of Service tax)","Service Tax on Riders","Total  Morbidity Charges (Inclusive of Service tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!$C$22","v":1.2500000000000001E-2},{"$f":"Charges!$C$18","v":8.9999999999999993E-3}]
[1,{"$f":"INT(C12/12)+1","v":1},{"$f":"IF(C11<=Term*12,C11+1,\"\")","v":1},{"$f":"IFERROR(IF(C12<>\"\",IF(AND(MOD(C12-1,12/Mode)=0,B12<=Term),(Prem)/Mode,0),\"\")*A12, 0)","v":100000},{"$f":"IFERROR(IF(B12<>\"\",(aprem),\"\")*A12, 0)","v":100000},{"$f":"IF(B12<>\"\",AX12,\"\")","v":0},{"$f":"IF(B12<>\"\",D12+F12,\"\")","v":100000},{"$f":"IF(AND(B12<>\"\", B12<=10),VLOOKUP(B12,Charges!$C$40:$F$50, 4, 0), IF(AND(B12<>\"\", B12 >10), 100%, 0))","v":0.95},{"$f":"IF(D12<>0,(D12*H12)/(D12),0)","v":0.95},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12)=0,G12,G12+J11),\"\")","v":100000},{"$f":"D12*H12+F12*Charges!$F$51","v":95000},0,{"$f":"K12-L12","v":95000},0,{"$f":"IF(B12<>\"\",G12-K12,\"\")","v":5000},{"$f":"IF(B12<>\"\",G12-M12,\"\")","v":5000},{"$f":"IF(B12=1,0,IF(B12<>\"\",(M12+N12)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B12<>\"\",M12-Q12,\"\")","v":95000},{"$f":"MAX(SA, 1.05*SUM($G$12:G12), 0.5*Term*aprem)*(1+Indexation*(B12-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B12, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E12/1000*(B12<=Term), 0)","v":353538},{"$f":"IFERROR(VLOOKUP(B12, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B12<>\"\",B12<=Term),IF(C12<61,Charges!$C$31,W11*(1+(B12<>B11)*Charges!$C$32))),500)","v":320},0,{"$f":"W12+X12","v":320},{"$f":"IF(B12<>\"\",V12+Y12+AS12+AR12+CB12,\"\")","v":320},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,R12+CR11-BB11),\"\")","v":95000},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,0,IF(C12=Input!$O$18,Input!$O$19,R12+CR11-Z12-BE11)),\"\")","v":94680},{"$f":"IF(B12<>\"\",IF(Input!$W$55=1,CI12+CJ12,AB12*(1+Charges!$D$11)),0)","v":95289.173970815129},{"$f":"IF(Input!$W$55=1,CK12+CL12,( 1-(1-CW12)^(1/12))*(AC12))-'8%'!CS12","v":91.803684187396627},{"$f":"AC12*Charges!$D$28/12","v":107.20032071716702},0,{"$f":"AD12+AF12","v":91.803684187396627},{"$f":"IF(Input!$W$55=1,CM12+CN12,MAX(AC12-AG12,0))","v":95197.370286627731},{"$f":"IF(B12<>\"\",S12,\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B12<>\"\",IF(B12<=5,VLOOKUP(B12,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B12<>\"\",MIN(E12*AJ12,CR12*AK12,AL12),\"\")","v":5711.8422171976636},{"$f":"IF(AND(B12<>\"\",B12<=Term),CR12-AM12,0)","v":89485.52806943006},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B12<>\"\",IF(C12<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S12+T12+U12","v":2095418},{"$f":"IF(B12<>\"\",((Flat_Extra/1000)/12)*AQ12*AO12+Input!$H$34*V12*AP12,\"\")","v":0},{"$f":"IF(B12<>\"\",Service_tax*(V12+AR12+CB12),\"\")","v":0},{"$f":"L12+X12+AF12+AS12","v":0},{"$f":"IF(B12<>\"\",D12+AU11,\"\")","v":100000},{"$f":"IF(B12<>\"\",IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B12<>\"\",B12<=Term-3),MIN(AU12,Charges!$H$11),0)","v":100000},{"$f":"IF(C12=1,MIN(AV12,AW12),IF(AV12=0,0,MIN(AW12-AY11,IF(MOD(C12-1,12/Mode)=0,VLOOKUP(B12,Input!$B$43:$I$100,5)/Mode,0))))*(B12<=Term-3)","v":0},{"$f":"IF(C12=1,AX12,AX12+AY11)*(B12<=Term)","v":0},{"$f":"IF(B12<>\"\",IF(BH12>0,IF(AH13<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B12<>\"\",AZ12,0)","v":0},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,MIN(IF(MOD(C12,12)=0,VLOOKUP(B12,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM12,AH12),AH12-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B12<>\"\",Age+B12-1,\"\")","v":45},{"$f":"IF(B12<>\"\",IF(BC12+2>60,1,0),\"\")","v":0},{"$f":"IF(B12<>\"\",BB12,0)","v":0},{"$f":"IF(C12<60,0,IF(MOD(C12,12)=0,(BC12<60)*SUM(INDIRECT($BF$7&(C12+11)&\":\"&$BF$7&C11))+(BC12>=60)*SUMPRODUCT($BD$12:BD12,$BE$12:$BE12),0))","v":0},{"$f":"IF(B12<>\"\",IF(C12<=60,AI12,IF(MOD(C12,12)=0,AI12-BF12*0,BG11)),\"\")","v":1000000},{"$f":"IF(B12<>\"\",IF(Input!$J$40=\"Yes\",IF(B12<=5,0,IF(MOD(C12,12)=0,VLOOKUP(B12,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH12","v":95197.370286627731},{"$f":"IF(A12=1,-G12,0)+IF(C12=Term*12+1,CR11)+BB12","v":-100000},null,null,null,null,{"$f":"IF(B12>PPT, 0,PPT-B12)","v":4},{"$f":"IF(B12>=Term, 1,MIN(Term-B12+1,10))","v":10},{"$f":"10%*SA*(B12<=Term)","v":100000},{"$f":"E12","v":100000},null,null,{"$f":"Charges!$C$82/12*(B12<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B12<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B12<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B12<=Charges!$C$88),0)","v":0},{"$f":"IF(B12<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B12<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW12*BY12*Input!$H$35+BX12*BZ12*Input!$H$36","v":0},{"$f":"BW12+CA12+BX12","v":0},{"$f":"CB12*Charges!$C$6","v":0},{"$f":"CB12+CC12","v":0},null,null,{"$f":"IF(Input!$W$55=1,F12*Charges!$F$51+CM11+IF(MOD(C12-1,12)=0,CN11,0)-BE11,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C12-1,12)=0,H12*D12,CN11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG12-(B12>PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH12-(B12<=PPT)*Z12)*(1+Charges!$D$11),0)","v":0},{"$f":"CI12*Charges!$C$22/12","v":0},{"$f":"CJ12*SUMPRODUCT($CO$11:$CP$11,CO12:CP12)/12","v":0},{"$f":"CI12-CK12+CQ11-(B12>PPT)*AF12","v":0},{"$f":"CJ12-CL12-(B12<=PPT)*AF12*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C12=\"\",MOD(C12-1,12)=0,B12>PPT),0%,100%/12+CO11),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B12>PPT),0%,100%-CO12)","v":0},{"$f":"IF(B12>=Charges!$B$68,IF(MOD(C12,12)=0,(Loyalty_Bonus+Charges!$C$69*(B12-11))*AH12,0),0)","v":0},{"$f":"AH12 +CQ12","v":95197.370286627731},0,null,{"$f":"IF(Term-B12 >8, avg_fmc_dfa2, IF(Term-B12 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.1449999999999998E-2},{"$f":"IF(Term-B12 >16, avg_fmc_dfa6, IF(Term-B12 > 11, avg_fmc_dfa7,IF(Term-B12 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":1.04E-2},{"$f":"IF(Term = 10, CU12, CV12)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B13<>\"\",IF(C13<=PPT*12,1,0),\"\")","v":1},{"$f":"IF(B12<=Term,INT((C13-1)/12+1),\"\")","v":1},2,0,100000,0,0,{"$f":"IF(AND(B13<>\"\", B13<=10),VLOOKUP(B13,Charges!$C$40:$F$50, 4, 0), IF(AND(B13<>\"\", B13 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D13*H13+F13*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B13=1,0,IF(B13<>\"\",(M13+N13)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G13), 0.5*Term*aprem)*(1+Indexation*(B13-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B13, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B13<>\"\",B13<=Term),IF(C13<61,Charges!$C$31,W12*(1+(B13<>B12)*Charges!$C$32))),500)","v":320},0,320,{"$f":"IF(B13<>\"\",V13+Y13+AS13+AR13+CB13,\"\")","v":320},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,R13+CR12-BB12),\"\")","v":95197.370286627731},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,0,IF(C13=Input!$O$18,Input!$O$19,R13+CR12-Z13-BE12)),\"\")","v":94877.370286627731},{"$f":"IF(B13<>\"\",IF(Input!$W$55=1,CI13+CJ13,AB13*(1+Charges!$D$11)),0)","v":95487.814143809839},{"$f":"IF(Input!$W$55=1,CK13+CL13,( 1-(1-CW13)^(1/12))*(AC13))-'8%'!CS13","v":91.995058495186527},{"$f":"AC13*Charges!$D$28/12","v":107.42379091178607},0,91.995058495186527,{"$f":"IF(Input!$W$55=1,CM13+CN13,MAX(AC13-AG13,0))","v":95395.819085314652},1000000,{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B13<>\"\",IF(B13<=5,VLOOKUP(B13,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},{"$f":"IF(B13<>\"\",MIN(E13*AJ13,CR13*AK13,AL13),\"\")","v":5723.7491451188789},89672.069940195768,{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B13<>\"\",IF(C13<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B13<>\"\",((Flat_Extra/1000)/12)*AQ13*AO13+Input!$H$34*V13*AP13,\"\")","v":0},0,0,100000,{"$f":"IF(B13<>\"\",IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B13<>\"\",B13<=Term-3),MIN(AU13,Charges!$H$11),0)","v":100000},{"$f":"IF(C13=1,MIN(AV13,AW13),IF(AV13=0,0,MIN(AW13-AY12,IF(MOD(C13-1,12/Mode)=0,VLOOKUP(B13,Input!$B$43:$I$100,5)/Mode,0))))*(B13<=Term-3)","v":0},0,{"$f":"IF(B13<>\"\",IF(BH13>0,IF(AH14<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,MIN(IF(MOD(C13,12)=0,VLOOKUP(B13,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM13,AH13),AH13-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C13<60,0,IF(MOD(C13,12)=0,(BC13<60)*SUM(INDIRECT($BF$7&(C13+11)&\":\"&$BF$7&C12))+(BC13>=60)*SUMPRODUCT($BD$12:BD13,$BE$12:$BE13),0))","v":0},1000000,{"$f":"IF(B13<>\"\",IF(Input!$J$40=\"Yes\",IF(B13<=5,0,IF(MOD(C13,12)=0,VLOOKUP(B13,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},95395.819085314652,0,null,1,{"$f":"IF(ISNA(VLOOKUP(BL13*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL13*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B13<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B13<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B13<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B13<=Charges!$C$88),0)","v":0},{"$f":"IF(B13<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B13<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW13*BY13*Input!$H$35+BX13*BZ13*Input!$H$36","v":0},0,{"$f":"CB13*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F13*Charges!$F$51+CM12+IF(MOD(C13-1,12)=0,CN12,0)-BE12,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C13-1,12)=0,H13*D13,CN12),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG13-(B13>PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH13-(B13<=PPT)*Z13)*(1+Charges!$D$11),0)","v":0},{"$f":"CI13*Charges!$C$22/12","v":0},0,0,{"$f":"CJ13-CL13-(B13<=PPT)*AF13*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C13=\"\",MOD(C13-1,12)=0,B13>PPT),0%,100%/12+CO12),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B13>PPT),0%,100%-CO13)","v":0},{"$f":"IF(B13>=Charges!$B$68,IF(MOD(C13,12)=0,(Loyalty_Bonus+Charges!$C$69*(B13-11))*AH13,0),0)","v":0},{"$f":"AH13 +CQ13","v":95395.819085314652},0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,3,0,100000,0,0,{"$f":"IF(AND(B14<>\"\", B14<=10),VLOOKUP(B14,Charges!$C$40:$F$50, 4, 0), IF(AND(B14<>\"\", B14 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D14*H14+F14*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B14=1,0,IF(B14<>\"\",(M14+N14)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G14), 0.5*Term*aprem)*(1+Indexation*(B14-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B14, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B14<>\"\",B14<=Term),IF(C14<61,Charges!$C$31,W13*(1+(B14<>B13)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,R14+CR13-BB13),\"\")","v":95395.819085314652},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,0,IF(C14=Input!$O$18,Input!$O$19,R14+CR13-Z14-BE13)),\"\")","v":95075.819085314652},{"$f":"IF(B14<>\"\",IF(Input!$W$55=1,CI14+CJ14,AB14*(1+Charges!$D$11)),0)","v":95687.5397680428},{"$f":"IF(Input!$W$55=1,CK14+CL14,( 1-(1-CW14)^(1/12))*(AC14))-'8%'!CS14","v":92.1874785505522},{"$f":"AC14*Charges!$D$28/12","v":107.64848223904814},0,92.1874785505522,{"$f":"IF(Input!$W$55=1,CM14+CN14,MAX(AC14-AG14,0))","v":95595.35228949225},1000000,{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B14<>\"\",IF(B14<=5,VLOOKUP(B14,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5735.7211373695345,89859.631152122718,{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B14<>\"\",IF(C14<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B14<>\"\",((Flat_Extra/1000)/12)*AQ14*AO14+Input!$H$34*V14*AP14,\"\")","v":0},0,0,100000,{"$f":"IF(B14<>\"\",IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B14<>\"\",B14<=Term-3),MIN(AU14,Charges!$H$11),0)","v":100000},{"$f":"IF(C14=1,MIN(AV14,AW14),IF(AV14=0,0,MIN(AW14-AY13,IF(MOD(C14-1,12/Mode)=0,VLOOKUP(B14,Input!$B$43:$I$100,5)/Mode,0))))*(B14<=Term-3)","v":0},0,{"$f":"IF(B14<>\"\",IF(BH14>0,IF(AH15<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,MIN(IF(MOD(C14,12)=0,VLOOKUP(B14,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM14,AH14),AH14-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C14<60,0,IF(MOD(C14,12)=0,(BC14<60)*SUM(INDIRECT($BF$7&(C14+11)&\":\"&$BF$7&C13))+(BC14>=60)*SUMPRODUCT($BD$12:BD14,$BE$12:$BE14),0))","v":0},1000000,{"$f":"IF(B14<>\"\",IF(Input!$J$40=\"Yes\",IF(B14<=5,0,IF(MOD(C14,12)=0,VLOOKUP(B14,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},95595.35228949225,0,null,2,{"$f":"IF(ISNA(VLOOKUP(BL14*12,$C$12:$CQ$312,93,0)),0,VLOOKUP(BL14*12,$C$12:$CQ$312,93,0))","v":0},null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B14<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B14<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B14<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B14<=Charges!$C$88),0)","v":0},{"$f":"IF(B14<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B14<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW14*BY14*Input!$H$35+BX14*BZ14*Input!$H$36","v":0},0,{"$f":"CB14*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F14*Charges!$F$51+CM13+IF(MOD(C14-1,12)=0,CN13,0)-BE13,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C14-1,12)=0,H14*D14,CN13),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG14-(B14>PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH14-(B14<=PPT)*Z14)*(1+Charges!$D$11),0)","v":0},{"$f":"CI14*Charges!$C$22/12","v":0},0,0,{"$f":"CJ14-CL14-(B14<=PPT)*AF14*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C14=\"\",MOD(C14-1,12)=0,B14>PPT),0%,100%/12+CO13),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B14>PPT),0%,100%-CO14)","v":0},{"$f":"IF(B14>=Charges!$B$68,IF(MOD(C14,12)=0,(Loyalty_Bonus+Charges!$C$69*(B14-11))*AH14,0),0)","v":0},95595.35228949225,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,4,0,100000,0,0,{"$f":"IF(AND(B15<>\"\", B15<=10),VLOOKUP(B15,Charges!$C$40:$F$50, 4, 0), IF(AND(B15<>\"\", B15 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D15*H15+F15*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B15=1,0,IF(B15<>\"\",(M15+N15)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G15), 0.5*Term*aprem)*(1+Indexation*(B15-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B15, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B15<>\"\",B15<=Term),IF(C15<61,Charges!$C$31,W14*(1+(B15<>B14)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,R15+CR14-BB14),\"\")","v":95595.35228949225},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,0,IF(C15=Input!$O$18,Input!$O$19,R15+CR14-Z15-BE14)),\"\")","v":95275.35228949225},{"$f":"IF(B15<>\"\",IF(Input!$W$55=1,CI15+CJ15,AB15*(1+Charges!$D$11)),0)","v":95888.356774864034},{"$f":"IF(Input!$W$55=1,CK15+CL15,( 1-(1-CW15)^(1/12))*(AC15))-'8%'!CS15","v":92.380950067886602},{"$f":"AC15*Charges!$D$28/12","v":107.87440137172204},0,92.380950067886602,{"$f":"IF(Input!$W$55=1,CM15+CN15,MAX(AC15-AG15,0))","v":95795.975824796144},1000000,{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B15<>\"\",IF(B15<=5,VLOOKUP(B15,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5747.7585494877685,90048.217275308372,{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B15<>\"\",IF(C15<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B15<>\"\",((Flat_Extra/1000)/12)*AQ15*AO15+Input!$H$34*V15*AP15,\"\")","v":0},0,0,100000,{"$f":"IF(B15<>\"\",IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B15<>\"\",B15<=Term-3),MIN(AU15,Charges!$H$11),0)","v":100000},{"$f":"IF(C15=1,MIN(AV15,AW15),IF(AV15=0,0,MIN(AW15-AY14,IF(MOD(C15-1,12/Mode)=0,VLOOKUP(B15,Input!$B$43:$I$100,5)/Mode,0))))*(B15<=Term-3)","v":0},0,{"$f":"IF(B15<>\"\",IF(BH15>0,IF(AH16<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,MIN(IF(MOD(C15,12)=0,VLOOKUP(B15,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM15,AH15),AH15-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C15<60,0,IF(MOD(C15,12)=0,(BC15<60)*SUM(INDIRECT($BF$7&(C15+11)&\":\"&$BF$7&C14))+(BC15>=60)*SUMPRODUCT($BD$12:BD15,$BE$12:$BE15),0))","v":0},1000000,{"$f":"IF(B15<>\"\",IF(Input!$J$40=\"Yes\",IF(B15<=5,0,IF(MOD(C15,12)=0,VLOOKUP(B15,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},95795.975824796144,0,null,3,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B15<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B15<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B15<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B15<=Charges!$C$88),0)","v":0},{"$f":"IF(B15<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B15<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW15*BY15*Input!$H$35+BX15*BZ15*Input!$H$36","v":0},0,{"$f":"CB15*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F15*Charges!$F$51+CM14+IF(MOD(C15-1,12)=0,CN14,0)-BE14,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C15-1,12)=0,H15*D15,CN14),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG15-(B15>PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH15-(B15<=PPT)*Z15)*(1+Charges!$D$11),0)","v":0},{"$f":"CI15*Charges!$C$22/12","v":0},0,0,{"$f":"CJ15-CL15-(B15<=PPT)*AF15*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C15=\"\",MOD(C15-1,12)=0,B15>PPT),0%,100%/12+CO14),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B15>PPT),0%,100%-CO15)","v":0},{"$f":"IF(B15>=Charges!$B$68,IF(MOD(C15,12)=0,(Loyalty_Bonus+Charges!$C$69*(B15-11))*AH15,0),0)","v":0},95795.975824796144,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,5,0,100000,0,0,{"$f":"IF(AND(B16<>\"\", B16<=10),VLOOKUP(B16,Charges!$C$40:$F$50, 4, 0), IF(AND(B16<>\"\", B16 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D16*H16+F16*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B16=1,0,IF(B16<>\"\",(M16+N16)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G16), 0.5*Term*aprem)*(1+Indexation*(B16-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B16, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B16<>\"\",B16<=Term),IF(C16<61,Charges!$C$31,W15*(1+(B16<>B15)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,R16+CR15-BB15),\"\")","v":95795.975824796144},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,0,IF(C16=Input!$O$18,Input!$O$19,R16+CR15-Z16-BE15)),\"\")","v":95475.975824796144},{"$f":"IF(B16<>\"\",IF(Input!$W$55=1,CI16+CJ16,AB16*(1+Charges!$D$11)),0)","v":96090.271128034845},{"$f":"IF(Input!$W$55=1,CK16+CL16,( 1-(1-CW16)^(1/12))*(AC16))-'8%'!CS16","v":92.575478792808411},{"$f":"AC16*Charges!$D$28/12","v":108.1015550190392},0,92.575478792808411,{"$f":"IF(Input!$W$55=1,CM16+CN16,MAX(AC16-AG16,0))","v":95997.695649242043},1000000,{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B16<>\"\",IF(B16<=5,VLOOKUP(B16,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5759.8617389545225,90237.833910287518,{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B16<>\"\",IF(C16<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B16<>\"\",((Flat_Extra/1000)/12)*AQ16*AO16+Input!$H$34*V16*AP16,\"\")","v":0},0,0,100000,{"$f":"IF(B16<>\"\",IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B16<>\"\",B16<=Term-3),MIN(AU16,Charges!$H$11),0)","v":100000},{"$f":"IF(C16=1,MIN(AV16,AW16),IF(AV16=0,0,MIN(AW16-AY15,IF(MOD(C16-1,12/Mode)=0,VLOOKUP(B16,Input!$B$43:$I$100,5)/Mode,0))))*(B16<=Term-3)","v":0},0,{"$f":"IF(B16<>\"\",IF(BH16>0,IF(AH17<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,MIN(IF(MOD(C16,12)=0,VLOOKUP(B16,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM16,AH16),AH16-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C16<60,0,IF(MOD(C16,12)=0,(BC16<60)*SUM(INDIRECT($BF$7&(C16+11)&\":\"&$BF$7&C15))+(BC16>=60)*SUMPRODUCT($BD$12:BD16,$BE$12:$BE16),0))","v":0},1000000,{"$f":"IF(B16<>\"\",IF(Input!$J$40=\"Yes\",IF(B16<=5,0,IF(MOD(C16,12)=0,VLOOKUP(B16,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},95997.695649242043,0,null,4,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B16<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B16<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B16<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B16<=Charges!$C$88),0)","v":0},{"$f":"IF(B16<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B16<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW16*BY16*Input!$H$35+BX16*BZ16*Input!$H$36","v":0},0,{"$f":"CB16*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F16*Charges!$F$51+CM15+IF(MOD(C16-1,12)=0,CN15,0)-BE15,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C16-1,12)=0,H16*D16,CN15),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG16-(B16>PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH16-(B16<=PPT)*Z16)*(1+Charges!$D$11),0)","v":0},{"$f":"CI16*Charges!$C$22/12","v":0},0,0,{"$f":"CJ16-CL16-(B16<=PPT)*AF16*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C16=\"\",MOD(C16-1,12)=0,B16>PPT),0%,100%/12+CO15),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B16>PPT),0%,100%-CO16)","v":0},{"$f":"IF(B16>=Charges!$B$68,IF(MOD(C16,12)=0,(Loyalty_Bonus+Charges!$C$69*(B16-11))*AH16,0),0)","v":0},95997.695649242043,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,6,0,100000,0,0,{"$f":"IF(AND(B17<>\"\", B17<=10),VLOOKUP(B17,Charges!$C$40:$F$50, 4, 0), IF(AND(B17<>\"\", B17 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D17*H17+F17*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B17=1,0,IF(B17<>\"\",(M17+N17)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G17), 0.5*Term*aprem)*(1+Indexation*(B17-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B17, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B17<>\"\",B17<=Term),IF(C17<61,Charges!$C$31,W16*(1+(B17<>B16)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,R17+CR16-BB16),\"\")","v":95997.695649242043},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,0,IF(C17=Input!$O$18,Input!$O$19,R17+CR16-Z17-BE16)),\"\")","v":95677.695649242043},{"$f":"IF(B17<>\"\",IF(Input!$W$55=1,CI17+CJ17,AB17*(1+Charges!$D$11)),0)","v":96293.288823905008},{"$f":"IF(Input!$W$55=1,CK17+CL17,( 1-(1-CW17)^(1/12))*(AC17))-'8%'!CS17","v":92.77107050233279},{"$f":"AC17*Charges!$D$28/12","v":108.32994992689312},0,92.77107050233279,{"$f":"IF(Input!$W$55=1,CM17+CN17,MAX(AC17-AG17,0))","v":96200.517753402673},1000000,{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B17<>\"\",IF(B17<=5,VLOOKUP(B17,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5772.0310652041599,90428.486688198507,{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B17<>\"\",IF(C17<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B17<>\"\",((Flat_Extra/1000)/12)*AQ17*AO17+Input!$H$34*V17*AP17,\"\")","v":0},0,0,100000,{"$f":"IF(B17<>\"\",IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B17<>\"\",B17<=Term-3),MIN(AU17,Charges!$H$11),0)","v":100000},{"$f":"IF(C17=1,MIN(AV17,AW17),IF(AV17=0,0,MIN(AW17-AY16,IF(MOD(C17-1,12/Mode)=0,VLOOKUP(B17,Input!$B$43:$I$100,5)/Mode,0))))*(B17<=Term-3)","v":0},0,{"$f":"IF(B17<>\"\",IF(BH17>0,IF(AH18<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,MIN(IF(MOD(C17,12)=0,VLOOKUP(B17,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM17,AH17),AH17-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C17<60,0,IF(MOD(C17,12)=0,(BC17<60)*SUM(INDIRECT($BF$7&(C17+11)&\":\"&$BF$7&C16))+(BC17>=60)*SUMPRODUCT($BD$12:BD17,$BE$12:$BE17),0))","v":0},1000000,{"$f":"IF(B17<>\"\",IF(Input!$J$40=\"Yes\",IF(B17<=5,0,IF(MOD(C17,12)=0,VLOOKUP(B17,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},96200.517753402673,0,null,5,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B17<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B17<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B17<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B17<=Charges!$C$88),0)","v":0},{"$f":"IF(B17<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B17<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW17*BY17*Input!$H$35+BX17*BZ17*Input!$H$36","v":0},0,{"$f":"CB17*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F17*Charges!$F$51+CM16+IF(MOD(C17-1,12)=0,CN16,0)-BE16,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C17-1,12)=0,H17*D17,CN16),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG17-(B17>PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH17-(B17<=PPT)*Z17)*(1+Charges!$D$11),0)","v":0},{"$f":"CI17*Charges!$C$22/12","v":0},0,0,{"$f":"CJ17-CL17-(B17<=PPT)*AF17*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C17=\"\",MOD(C17-1,12)=0,B17>PPT),0%,100%/12+CO16),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B17>PPT),0%,100%-CO17)","v":0},{"$f":"IF(B17>=Charges!$B$68,IF(MOD(C17,12)=0,(Loyalty_Bonus+Charges!$C$69*(B17-11))*AH17,0),0)","v":0},96200.517753402673,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,7,0,100000,0,0,{"$f":"IF(AND(B18<>\"\", B18<=10),VLOOKUP(B18,Charges!$C$40:$F$50, 4, 0), IF(AND(B18<>\"\", B18 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D18*H18+F18*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B18=1,0,IF(B18<>\"\",(M18+N18)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G18), 0.5*Term*aprem)*(1+Indexation*(B18-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B18, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B18<>\"\",B18<=Term),IF(C18<61,Charges!$C$31,W17*(1+(B18<>B17)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,R18+CR17-BB17),\"\")","v":96200.517753402673},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,0,IF(C18=Input!$O$18,Input!$O$19,R18+CR17-Z18-BE17)),\"\")","v":95880.517753402673},{"$f":"IF(B18<>\"\",IF(Input!$W$55=1,CI18+CJ18,AB18*(1+Charges!$D$11)),0)","v":96497.41589159079},{"$f":"IF(Input!$W$55=1,CK18+CL18,( 1-(1-CW18)^(1/12))*(AC18))-'8%'!CS18","v":92.967731005042822},{"$f":"AC18*Charges!$D$28/12","v":108.55959287803962},0,92.967731005042822,{"$f":"IF(Input!$W$55=1,CM18+CN18,MAX(AC18-AG18,0))","v":96404.448160585744},1000000,{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B18<>\"\",IF(B18<=5,VLOOKUP(B18,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5784.2668896351443,90620.181270950605,{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B18<>\"\",IF(C18<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B18<>\"\",((Flat_Extra/1000)/12)*AQ18*AO18+Input!$H$34*V18*AP18,\"\")","v":0},0,0,100000,{"$f":"IF(B18<>\"\",IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B18<>\"\",B18<=Term-3),MIN(AU18,Charges!$H$11),0)","v":100000},{"$f":"IF(C18=1,MIN(AV18,AW18),IF(AV18=0,0,MIN(AW18-AY17,IF(MOD(C18-1,12/Mode)=0,VLOOKUP(B18,Input!$B$43:$I$100,5)/Mode,0))))*(B18<=Term-3)","v":0},0,{"$f":"IF(B18<>\"\",IF(BH18>0,IF(AH19<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,MIN(IF(MOD(C18,12)=0,VLOOKUP(B18,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM18,AH18),AH18-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C18<60,0,IF(MOD(C18,12)=0,(BC18<60)*SUM(INDIRECT($BF$7&(C18+11)&\":\"&$BF$7&C17))+(BC18>=60)*SUMPRODUCT($BD$12:BD18,$BE$12:$BE18),0))","v":0},1000000,{"$f":"IF(B18<>\"\",IF(Input!$J$40=\"Yes\",IF(B18<=5,0,IF(MOD(C18,12)=0,VLOOKUP(B18,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},96404.448160585744,0,null,6,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B18<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B18<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B18<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B18<=Charges!$C$88),0)","v":0},{"$f":"IF(B18<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B18<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW18*BY18*Input!$H$35+BX18*BZ18*Input!$H$36","v":0},0,{"$f":"CB18*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F18*Charges!$F$51+CM17+IF(MOD(C18-1,12)=0,CN17,0)-BE17,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C18-1,12)=0,H18*D18,CN17),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG18-(B18>PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH18-(B18<=PPT)*Z18)*(1+Charges!$D$11),0)","v":0},{"$f":"CI18*Charges!$C$22/12","v":0},0,0,{"$f":"CJ18-CL18-(B18<=PPT)*AF18*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C18=\"\",MOD(C18-1,12)=0,B18>PPT),0%,100%/12+CO17),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B18>PPT),0%,100%-CO18)","v":0},{"$f":"IF(B18>=Charges!$B$68,IF(MOD(C18,12)=0,(Loyalty_Bonus+Charges!$C$69*(B18-11))*AH18,0),0)","v":0},96404.448160585744,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,8,0,100000,0,0,{"$f":"IF(AND(B19<>\"\", B19<=10),VLOOKUP(B19,Charges!$C$40:$F$50, 4, 0), IF(AND(B19<>\"\", B19 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D19*H19+F19*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B19=1,0,IF(B19<>\"\",(M19+N19)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G19), 0.5*Term*aprem)*(1+Indexation*(B19-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B19, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B19<>\"\",B19<=Term),IF(C19<61,Charges!$C$31,W18*(1+(B19<>B18)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,R19+CR18-BB18),\"\")","v":96404.448160585744},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,0,IF(C19=Input!$O$18,Input!$O$19,R19+CR18-Z19-BE18)),\"\")","v":96084.448160585744},{"$f":"IF(B19<>\"\",IF(Input!$W$55=1,CI19+CJ19,AB19*(1+Charges!$D$11)),0)","v":96702.658393154023},{"$f":"IF(Input!$W$55=1,CK19+CL19,( 1-(1-CW19)^(1/12))*(AC19))-'8%'!CS19","v":93.165466141262115},{"$f":"AC19*Charges!$D$28/12","v":108.79049069229826},0,93.165466141262115,{"$f":"IF(Input!$W$55=1,CM19+CN19,MAX(AC19-AG19,0))","v":96609.492927012761},1000000,{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B19<>\"\",IF(B19<=5,VLOOKUP(B19,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5796.5695756207651,90812.92335139199,{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B19<>\"\",IF(C19<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B19<>\"\",((Flat_Extra/1000)/12)*AQ19*AO19+Input!$H$34*V19*AP19,\"\")","v":0},0,0,100000,{"$f":"IF(B19<>\"\",IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B19<>\"\",B19<=Term-3),MIN(AU19,Charges!$H$11),0)","v":100000},{"$f":"IF(C19=1,MIN(AV19,AW19),IF(AV19=0,0,MIN(AW19-AY18,IF(MOD(C19-1,12/Mode)=0,VLOOKUP(B19,Input!$B$43:$I$100,5)/Mode,0))))*(B19<=Term-3)","v":0},0,{"$f":"IF(B19<>\"\",IF(BH19>0,IF(AH20<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,MIN(IF(MOD(C19,12)=0,VLOOKUP(B19,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM19,AH19),AH19-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C19<60,0,IF(MOD(C19,12)=0,(BC19<60)*SUM(INDIRECT($BF$7&(C19+11)&\":\"&$BF$7&C18))+(BC19>=60)*SUMPRODUCT($BD$12:BD19,$BE$12:$BE19),0))","v":0},1000000,{"$f":"IF(B19<>\"\",IF(Input!$J$40=\"Yes\",IF(B19<=5,0,IF(MOD(C19,12)=0,VLOOKUP(B19,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},96609.492927012761,0,null,7,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B19<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B19<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B19<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B19<=Charges!$C$88),0)","v":0},{"$f":"IF(B19<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B19<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW19*BY19*Input!$H$35+BX19*BZ19*Input!$H$36","v":0},0,{"$f":"CB19*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F19*Charges!$F$51+CM18+IF(MOD(C19-1,12)=0,CN18,0)-BE18,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C19-1,12)=0,H19*D19,CN18),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG19-(B19>PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH19-(B19<=PPT)*Z19)*(1+Charges!$D$11),0)","v":0},{"$f":"CI19*Charges!$C$22/12","v":0},0,0,{"$f":"CJ19-CL19-(B19<=PPT)*AF19*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C19=\"\",MOD(C19-1,12)=0,B19>PPT),0%,100%/12+CO18),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B19>PPT),0%,100%-CO19)","v":0},{"$f":"IF(B19>=Charges!$B$68,IF(MOD(C19,12)=0,(Loyalty_Bonus+Charges!$C$69*(B19-11))*AH19,0),0)","v":0},96609.492927012761,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,9,0,100000,0,0,{"$f":"IF(AND(B20<>\"\", B20<=10),VLOOKUP(B20,Charges!$C$40:$F$50, 4, 0), IF(AND(B20<>\"\", B20 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D20*H20+F20*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B20=1,0,IF(B20<>\"\",(M20+N20)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G20), 0.5*Term*aprem)*(1+Indexation*(B20-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B20, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B20<>\"\",B20<=Term),IF(C20<61,Charges!$C$31,W19*(1+(B20<>B19)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,R20+CR19-BB19),\"\")","v":96609.492927012761},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,0,IF(C20=Input!$O$18,Input!$O$19,R20+CR19-Z20-BE19)),\"\")","v":96289.492927012761},{"$f":"IF(B20<>\"\",IF(Input!$W$55=1,CI20+CJ20,AB20*(1+Charges!$D$11)),0)","v":96909.022423782124},{"$f":"IF(Input!$W$55=1,CK20+CL20,( 1-(1-CW20)^(1/12))*(AC20))-'8%'!CS20","v":93.364281783228137},{"$f":"AC20*Charges!$D$28/12","v":109.02265022675489},0,93.364281783228137,{"$f":"IF(Input!$W$55=1,CM20+CN20,MAX(AC20-AG20,0))","v":96815.658141998894},1000000,{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B20<>\"\",IF(B20<=5,VLOOKUP(B20,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5808.9394885199335,91006.718653478965,{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B20<>\"\",IF(C20<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B20<>\"\",((Flat_Extra/1000)/12)*AQ20*AO20+Input!$H$34*V20*AP20,\"\")","v":0},0,0,100000,{"$f":"IF(B20<>\"\",IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B20<>\"\",B20<=Term-3),MIN(AU20,Charges!$H$11),0)","v":100000},{"$f":"IF(C20=1,MIN(AV20,AW20),IF(AV20=0,0,MIN(AW20-AY19,IF(MOD(C20-1,12/Mode)=0,VLOOKUP(B20,Input!$B$43:$I$100,5)/Mode,0))))*(B20<=Term-3)","v":0},0,{"$f":"IF(B20<>\"\",IF(BH20>0,IF(AH21<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,MIN(IF(MOD(C20,12)=0,VLOOKUP(B20,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM20,AH20),AH20-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C20<60,0,IF(MOD(C20,12)=0,(BC20<60)*SUM(INDIRECT($BF$7&(C20+11)&\":\"&$BF$7&C19))+(BC20>=60)*SUMPRODUCT($BD$12:BD20,$BE$12:$BE20),0))","v":0},1000000,{"$f":"IF(B20<>\"\",IF(Input!$J$40=\"Yes\",IF(B20<=5,0,IF(MOD(C20,12)=0,VLOOKUP(B20,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},96815.658141998894,0,null,8,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B20<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B20<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B20<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B20<=Charges!$C$88),0)","v":0},{"$f":"IF(B20<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B20<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW20*BY20*Input!$H$35+BX20*BZ20*Input!$H$36","v":0},0,{"$f":"CB20*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F20*Charges!$F$51+CM19+IF(MOD(C20-1,12)=0,CN19,0)-BE19,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C20-1,12)=0,H20*D20,CN19),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG20-(B20>PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH20-(B20<=PPT)*Z20)*(1+Charges!$D$11),0)","v":0},{"$f":"CI20*Charges!$C$22/12","v":0},0,0,{"$f":"CJ20-CL20-(B20<=PPT)*AF20*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C20=\"\",MOD(C20-1,12)=0,B20>PPT),0%,100%/12+CO19),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B20>PPT),0%,100%-CO20)","v":0},{"$f":"IF(B20>=Charges!$B$68,IF(MOD(C20,12)=0,(Loyalty_Bonus+Charges!$C$69*(B20-11))*AH20,0),0)","v":0},96815.658141998894,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,10,0,100000,0,0,{"$f":"IF(AND(B21<>\"\", B21<=10),VLOOKUP(B21,Charges!$C$40:$F$50, 4, 0), IF(AND(B21<>\"\", B21 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D21*H21+F21*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B21=1,0,IF(B21<>\"\",(M21+N21)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G21), 0.5*Term*aprem)*(1+Indexation*(B21-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B21, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B21<>\"\",B21<=Term),IF(C21<61,Charges!$C$31,W20*(1+(B21<>B20)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,R21+CR20-BB20),\"\")","v":96815.658141998894},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,0,IF(C21=Input!$O$18,Input!$O$19,R21+CR20-Z21-BE20)),\"\")","v":96495.658141998894},{"$f":"IF(B21<>\"\",IF(Input!$W$55=1,CI21+CJ21,AB21*(1+Charges!$D$11)),0)","v":97116.514111969111},{"$f":"IF(Input!$W$55=1,CK21+CL21,( 1-(1-CW21)^(1/12))*(AC21))-'8%'!CS21","v":93.564183835266732},{"$f":"AC21*Charges!$D$28/12","v":109.25607837596526},0,93.564183835266732,{"$f":"IF(Input!$W$55=1,CM21+CN21,MAX(AC21-AG21,0))","v":97022.94992813385},1000000,{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B21<>\"\",IF(B21<=5,VLOOKUP(B21,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5821.3769956880305,91201.572932445823,{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B21<>\"\",IF(C21<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B21<>\"\",((Flat_Extra/1000)/12)*AQ21*AO21+Input!$H$34*V21*AP21,\"\")","v":0},0,0,100000,{"$f":"IF(B21<>\"\",IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B21<>\"\",B21<=Term-3),MIN(AU21,Charges!$H$11),0)","v":100000},{"$f":"IF(C21=1,MIN(AV21,AW21),IF(AV21=0,0,MIN(AW21-AY20,IF(MOD(C21-1,12/Mode)=0,VLOOKUP(B21,Input!$B$43:$I$100,5)/Mode,0))))*(B21<=Term-3)","v":0},0,{"$f":"IF(B21<>\"\",IF(BH21>0,IF(AH22<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,MIN(IF(MOD(C21,12)=0,VLOOKUP(B21,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM21,AH21),AH21-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C21<60,0,IF(MOD(C21,12)=0,(BC21<60)*SUM(INDIRECT($BF$7&(C21+11)&\":\"&$BF$7&C20))+(BC21>=60)*SUMPRODUCT($BD$12:BD21,$BE$12:$BE21),0))","v":0},1000000,{"$f":"IF(B21<>\"\",IF(Input!$J$40=\"Yes\",IF(B21<=5,0,IF(MOD(C21,12)=0,VLOOKUP(B21,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},97022.94992813385,0,null,9,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B21<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B21<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B21<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B21<=Charges!$C$88),0)","v":0},{"$f":"IF(B21<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B21<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW21*BY21*Input!$H$35+BX21*BZ21*Input!$H$36","v":0},0,{"$f":"CB21*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F21*Charges!$F$51+CM20+IF(MOD(C21-1,12)=0,CN20,0)-BE20,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C21-1,12)=0,H21*D21,CN20),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG21-(B21>PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH21-(B21<=PPT)*Z21)*(1+Charges!$D$11),0)","v":0},{"$f":"CI21*Charges!$C$22/12","v":0},0,0,{"$f":"CJ21-CL21-(B21<=PPT)*AF21*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C21=\"\",MOD(C21-1,12)=0,B21>PPT),0%,100%/12+CO20),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B21>PPT),0%,100%-CO21)","v":0},{"$f":"IF(B21>=Charges!$B$68,IF(MOD(C21,12)=0,(Loyalty_Bonus+Charges!$C$69*(B21-11))*AH21,0),0)","v":0},97022.94992813385,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,11,0,100000,0,0,{"$f":"IF(AND(B22<>\"\", B22<=10),VLOOKUP(B22,Charges!$C$40:$F$50, 4, 0), IF(AND(B22<>\"\", B22 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D22*H22+F22*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B22=1,0,IF(B22<>\"\",(M22+N22)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G22), 0.5*Term*aprem)*(1+Indexation*(B22-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B22, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B22<>\"\",B22<=Term),IF(C22<61,Charges!$C$31,W21*(1+(B22<>B21)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,R22+CR21-BB21),\"\")","v":97022.94992813385},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,0,IF(C22=Input!$O$18,Input!$O$19,R22+CR21-Z22-BE21)),\"\")","v":96702.94992813385},{"$f":"IF(B22<>\"\",IF(Input!$W$55=1,CI22+CJ22,AB22*(1+Charges!$D$11)),0)","v":97325.139619697613},{"$f":"IF(Input!$W$55=1,CK22+CL22,( 1-(1-CW22)^(1/12))*(AC22))-'8%'!CS22","v":93.765178233967347},{"$f":"AC22*Charges!$D$28/12","v":109.4907820721598},0,93.765178233967347,{"$f":"IF(Input!$W$55=1,CM22+CN22,MAX(AC22-AG22,0))","v":97231.374441463646},1000000,{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B22<>\"\",IF(B22<=5,VLOOKUP(B22,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5833.8824664878184,91397.491974975826,{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B22<>\"\",IF(C22<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B22<>\"\",((Flat_Extra/1000)/12)*AQ22*AO22+Input!$H$34*V22*AP22,\"\")","v":0},0,0,100000,{"$f":"IF(B22<>\"\",IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B22<>\"\",B22<=Term-3),MIN(AU22,Charges!$H$11),0)","v":100000},{"$f":"IF(C22=1,MIN(AV22,AW22),IF(AV22=0,0,MIN(AW22-AY21,IF(MOD(C22-1,12/Mode)=0,VLOOKUP(B22,Input!$B$43:$I$100,5)/Mode,0))))*(B22<=Term-3)","v":0},0,{"$f":"IF(B22<>\"\",IF(BH22>0,IF(AH23<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,MIN(IF(MOD(C22,12)=0,VLOOKUP(B22,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM22,AH22),AH22-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C22<60,0,IF(MOD(C22,12)=0,(BC22<60)*SUM(INDIRECT($BF$7&(C22+11)&\":\"&$BF$7&C21))+(BC22>=60)*SUMPRODUCT($BD$12:BD22,$BE$12:$BE22),0))","v":0},1000000,{"$f":"IF(B22<>\"\",IF(Input!$J$40=\"Yes\",IF(B22<=5,0,IF(MOD(C22,12)=0,VLOOKUP(B22,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},97231.374441463646,0,null,10,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B22<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B22<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B22<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B22<=Charges!$C$88),0)","v":0},{"$f":"IF(B22<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B22<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW22*BY22*Input!$H$35+BX22*BZ22*Input!$H$36","v":0},0,{"$f":"CB22*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F22*Charges!$F$51+CM21+IF(MOD(C22-1,12)=0,CN21,0)-BE21,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C22-1,12)=0,H22*D22,CN21),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG22-(B22>PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH22-(B22<=PPT)*Z22)*(1+Charges!$D$11),0)","v":0},{"$f":"CI22*Charges!$C$22/12","v":0},0,0,{"$f":"CJ22-CL22-(B22<=PPT)*AF22*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C22=\"\",MOD(C22-1,12)=0,B22>PPT),0%,100%/12+CO21),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B22>PPT),0%,100%-CO22)","v":0},{"$f":"IF(B22>=Charges!$B$68,IF(MOD(C22,12)=0,(Loyalty_Bonus+Charges!$C$69*(B22-11))*AH22,0),0)","v":0},97231.374441463646,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,1,12,0,100000,0,0,{"$f":"IF(AND(B23<>\"\", B23<=10),VLOOKUP(B23,Charges!$C$40:$F$50, 4, 0), IF(AND(B23<>\"\", B23 >10), 100%, 0))","v":0.95},0,100000,{"$f":"D23*H23+F23*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B23=1,0,IF(B23<>\"\",(M23+N23)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G23), 0.5*Term*aprem)*(1+Indexation*(B23-1))","v":1000000},353538,{"$f":"IFERROR(VLOOKUP(B23, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":741880.00000000012},0,{"$f":"MIN(IF(AND(B23<>\"\",B23<=Term),IF(C23<61,Charges!$C$31,W22*(1+(B23<>B22)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,R23+CR22-BB22),\"\")","v":97231.374441463646},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,0,IF(C23=Input!$O$18,Input!$O$19,R23+CR22-Z23-BE22)),\"\")","v":96911.374441463646},{"$f":"IF(B23<>\"\",IF(Input!$W$55=1,CI23+CJ23,AB23*(1+Charges!$D$11)),0)","v":97534.905142621836},{"$f":"IF(Input!$W$55=1,CK23+CL23,( 1-(1-CW23)^(1/12))*(AC23))-'8%'!CS23","v":93.967270948359413},{"$f":"AC23*Charges!$D$28/12","v":109.72676828544957},0,93.967270948359413,{"$f":"IF(Input!$W$55=1,CM23+CN23,MAX(AC23-AG23,0))","v":97440.937871673479},1000000,{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.06},{"$f":"IF(B23<>\"\",IF(B23<=5,VLOOKUP(B23,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":6000},5846.4562723004083,91594.481599373074,{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B23<>\"\",IF(C23<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},2095418,{"$f":"IF(B23<>\"\",((Flat_Extra/1000)/12)*AQ23*AO23+Input!$H$34*V23*AP23,\"\")","v":0},0,0,100000,{"$f":"IF(B23<>\"\",IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B23<>\"\",B23<=Term-3),MIN(AU23,Charges!$H$11),0)","v":100000},{"$f":"IF(C23=1,MIN(AV23,AW23),IF(AV23=0,0,MIN(AW23-AY22,IF(MOD(C23-1,12/Mode)=0,VLOOKUP(B23,Input!$B$43:$I$100,5)/Mode,0))))*(B23<=Term-3)","v":0},0,{"$f":"IF(B23<>\"\",IF(BH23>0,IF(AH24<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,MIN(IF(MOD(C23,12)=0,VLOOKUP(B23,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM23,AH23),AH23-Charges!$D$73*aprem)))),0),0)","v":0},45,0,0,{"$f":"IF(C23<60,0,IF(MOD(C23,12)=0,(BC23<60)*SUM(INDIRECT($BF$7&(C23+11)&\":\"&$BF$7&C22))+(BC23>=60)*SUMPRODUCT($BD$12:BD23,$BE$12:$BE23),0))","v":0},1000000,{"$f":"IF(B23<>\"\",IF(Input!$J$40=\"Yes\",IF(B23<=5,0,IF(MOD(C23,12)=0,VLOOKUP(B23,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},97440.937871673479,0,null,11,0,null,4,10,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B23<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B23<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B23<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B23<=Charges!$C$88),0)","v":0},{"$f":"IF(B23<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B23<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW23*BY23*Input!$H$35+BX23*BZ23*Input!$H$36","v":0},0,{"$f":"CB23*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F23*Charges!$F$51+CM22+IF(MOD(C23-1,12)=0,CN22,0)-BE22,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C23-1,12)=0,H23*D23,CN22),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG23-(B23>PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH23-(B23<=PPT)*Z23)*(1+Charges!$D$11),0)","v":0},{"$f":"CI23*Charges!$C$22/12","v":0},0,0,{"$f":"CJ23-CL23-(B23<=PPT)*AF23*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C23=\"\",MOD(C23-1,12)=0,B23>PPT),0%,100%/12+CO22),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B23>PPT),0%,100%-CO23)","v":0},{"$f":"IF(B23>=Charges!$B$68,IF(MOD(C23,12)=0,(Loyalty_Bonus+Charges!$C$69*(B23-11))*AH23,0),0)","v":0},97440.937871673479,0,null,1.1449999999999998E-2,1.04E-2,1.15E-2]
[1,2,13,100000,100000,0,100000,{"$f":"IF(AND(B24<>\"\", B24<=10),VLOOKUP(B24,Charges!$C$40:$F$50, 4, 0), IF(AND(B24<>\"\", B24 >10), 100%, 0))","v":0.96},0.96,100000,{"$f":"D24*H24+F24*Charges!$F$51","v":96000},0,96000,0,4000,4000,{"$f":"IF(B24=1,0,IF(B24<>\"\",(M24+N24)*Charges!$C$4,\"\"))","v":0},96000,{"$f":"MAX(SA, 1.05*SUM($G$12:G24), 0.5*Term*aprem)*(1+Indexation*(B24-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B24, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B24<>\"\",B24<=Term),IF(C24<61,Charges!$C$31,W23*(1+(B24<>B23)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,R24+CR23-BB23),\"\")","v":193440.93787167349},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,0,IF(C24=Input!$O$18,Input!$O$19,R24+CR23-Z24-BE23)),\"\")","v":193120.93787167349},{"$f":"IF(B24<>\"\",IF(Input!$W$55=1,CI24+CJ24,AB24*(1+Charges!$D$11)),0)","v":194363.48380081196},{"$f":"IF(Input!$W$55=1,CK24+CL24,( 1-(1-CW24)^(1/12))*(AC24))-'8%'!CS24","v":187.25405144006083},{"$f":"AC24*Charges!$D$28/12","v":218.65891927591346},0,187.25405144006083,{"$f":"IF(Input!$W$55=1,CM24+CN24,MAX(AC24-AG24,0))","v":194176.22974937188},1000000,{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B24<>\"\",IF(B24<=5,VLOOKUP(B24,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,190176.22974937188,{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B24<>\"\",IF(C24<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B24<>\"\",((Flat_Extra/1000)/12)*AQ24*AO24+Input!$H$34*V24*AP24,\"\")","v":0},0,0,200000,{"$f":"IF(B24<>\"\",IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B24<>\"\",B24<=Term-3),MIN(AU24,Charges!$H$11),0)","v":200000},{"$f":"IF(C24=1,MIN(AV24,AW24),IF(AV24=0,0,MIN(AW24-AY23,IF(MOD(C24-1,12/Mode)=0,VLOOKUP(B24,Input!$B$43:$I$100,5)/Mode,0))))*(B24<=Term-3)","v":0},0,{"$f":"IF(B24<>\"\",IF(BH24>0,IF(AH25<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,MIN(IF(MOD(C24,12)=0,VLOOKUP(B24,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM24,AH24),AH24-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C24<60,0,IF(MOD(C24,12)=0,(BC24<60)*SUM(INDIRECT($BF$7&(C24+11)&\":\"&$BF$7&C23))+(BC24>=60)*SUMPRODUCT($BD$12:BD24,$BE$12:$BE24),0))","v":0},1000000,{"$f":"IF(B24<>\"\",IF(Input!$J$40=\"Yes\",IF(B24<=5,0,IF(MOD(C24,12)=0,VLOOKUP(B24,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},194176.22974937188,-100000,null,12,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B24<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B24<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B24<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B24<=Charges!$C$88),0)","v":0},{"$f":"IF(B24<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B24<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW24*BY24*Input!$H$35+BX24*BZ24*Input!$H$36","v":0},0,{"$f":"CB24*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F24*Charges!$F$51+CM23+IF(MOD(C24-1,12)=0,CN23,0)-BE23,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C24-1,12)=0,H24*D24,CN23),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG24-(B24>PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH24-(B24<=PPT)*Z24)*(1+Charges!$D$11),0)","v":0},{"$f":"CI24*Charges!$C$22/12","v":0},0,0,{"$f":"CJ24-CL24-(B24<=PPT)*AF24*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C24=\"\",MOD(C24-1,12)=0,B24>PPT),0%,100%/12+CO23),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B24>PPT),0%,100%-CO24)","v":0},{"$f":"IF(B24>=Charges!$B$68,IF(MOD(C24,12)=0,(Loyalty_Bonus+Charges!$C$69*(B24-11))*AH24,0),0)","v":0},194176.22974937188,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,14,0,100000,0,0,{"$f":"IF(AND(B25<>\"\", B25<=10),VLOOKUP(B25,Charges!$C$40:$F$50, 4, 0), IF(AND(B25<>\"\", B25 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D25*H25+F25*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B25=1,0,IF(B25<>\"\",(M25+N25)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G25), 0.5*Term*aprem)*(1+Indexation*(B25-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B25, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B25<>\"\",B25<=Term),IF(C25<61,Charges!$C$31,W24*(1+(B25<>B24)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,R25+CR24-BB24),\"\")","v":194176.22974937188},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,0,IF(C25=Input!$O$18,Input!$O$19,R25+CR24-Z25-BE24)),\"\")","v":193856.22974937188},{"$f":"IF(B25<>\"\",IF(Input!$W$55=1,CI25+CJ25,AB25*(1+Charges!$D$11)),0)","v":195103.50656859108},{"$f":"IF(Input!$W$55=1,CK25+CL25,( 1-(1-CW25)^(1/12))*(AC25))-'8%'!CS25","v":187.96700563657308},{"$f":"AC25*Charges!$D$28/12","v":219.49144488966496},0,187.96700563657308,{"$f":"IF(Input!$W$55=1,CM25+CN25,MAX(AC25-AG25,0))","v":194915.53956295451},1000000,{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B25<>\"\",IF(B25<=5,VLOOKUP(B25,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,190915.53956295451,{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B25<>\"\",IF(C25<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B25<>\"\",((Flat_Extra/1000)/12)*AQ25*AO25+Input!$H$34*V25*AP25,\"\")","v":0},0,0,200000,{"$f":"IF(B25<>\"\",IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B25<>\"\",B25<=Term-3),MIN(AU25,Charges!$H$11),0)","v":200000},{"$f":"IF(C25=1,MIN(AV25,AW25),IF(AV25=0,0,MIN(AW25-AY24,IF(MOD(C25-1,12/Mode)=0,VLOOKUP(B25,Input!$B$43:$I$100,5)/Mode,0))))*(B25<=Term-3)","v":0},0,{"$f":"IF(B25<>\"\",IF(BH25>0,IF(AH26<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,MIN(IF(MOD(C25,12)=0,VLOOKUP(B25,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM25,AH25),AH25-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C25<60,0,IF(MOD(C25,12)=0,(BC25<60)*SUM(INDIRECT($BF$7&(C25+11)&\":\"&$BF$7&C24))+(BC25>=60)*SUMPRODUCT($BD$12:BD25,$BE$12:$BE25),0))","v":0},1000000,{"$f":"IF(B25<>\"\",IF(Input!$J$40=\"Yes\",IF(B25<=5,0,IF(MOD(C25,12)=0,VLOOKUP(B25,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},194915.53956295451,0,null,13,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B25<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B25<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B25<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B25<=Charges!$C$88),0)","v":0},{"$f":"IF(B25<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B25<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW25*BY25*Input!$H$35+BX25*BZ25*Input!$H$36","v":0},0,{"$f":"CB25*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F25*Charges!$F$51+CM24+IF(MOD(C25-1,12)=0,CN24,0)-BE24,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C25-1,12)=0,H25*D25,CN24),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG25-(B25>PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH25-(B25<=PPT)*Z25)*(1+Charges!$D$11),0)","v":0},{"$f":"CI25*Charges!$C$22/12","v":0},0,0,{"$f":"CJ25-CL25-(B25<=PPT)*AF25*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C25=\"\",MOD(C25-1,12)=0,B25>PPT),0%,100%/12+CO24),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B25>PPT),0%,100%-CO25)","v":0},{"$f":"IF(B25>=Charges!$B$68,IF(MOD(C25,12)=0,(Loyalty_Bonus+Charges!$C$69*(B25-11))*AH25,0),0)","v":0},194915.53956295451,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,15,0,100000,0,0,{"$f":"IF(AND(B26<>\"\", B26<=10),VLOOKUP(B26,Charges!$C$40:$F$50, 4, 0), IF(AND(B26<>\"\", B26 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D26*H26+F26*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B26=1,0,IF(B26<>\"\",(M26+N26)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G26), 0.5*Term*aprem)*(1+Indexation*(B26-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B26, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B26<>\"\",B26<=Term),IF(C26<61,Charges!$C$31,W25*(1+(B26<>B25)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,R26+CR25-BB25),\"\")","v":194915.53956295451},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,0,IF(C26=Input!$O$18,Input!$O$19,R26+CR25-Z26-BE25)),\"\")","v":194595.53956295451},{"$f":"IF(B26<>\"\",IF(Input!$W$55=1,CI26+CJ26,AB26*(1+Charges!$D$11)),0)","v":195847.57312377493},{"$f":"IF(Input!$W$55=1,CK26+CL26,( 1-(1-CW26)^(1/12))*(AC26))-'8%'!CS26","v":188.68385570673342},{"$f":"AC26*Charges!$D$28/12","v":220.32851976424681},0,188.68385570673342,{"$f":"IF(Input!$W$55=1,CM26+CN26,MAX(AC26-AG26,0))","v":195658.88926806819},1000000,{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B26<>\"\",IF(B26<=5,VLOOKUP(B26,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,191658.88926806819,{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B26<>\"\",IF(C26<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B26<>\"\",((Flat_Extra/1000)/12)*AQ26*AO26+Input!$H$34*V26*AP26,\"\")","v":0},0,0,200000,{"$f":"IF(B26<>\"\",IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B26<>\"\",B26<=Term-3),MIN(AU26,Charges!$H$11),0)","v":200000},{"$f":"IF(C26=1,MIN(AV26,AW26),IF(AV26=0,0,MIN(AW26-AY25,IF(MOD(C26-1,12/Mode)=0,VLOOKUP(B26,Input!$B$43:$I$100,5)/Mode,0))))*(B26<=Term-3)","v":0},0,{"$f":"IF(B26<>\"\",IF(BH26>0,IF(AH27<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,MIN(IF(MOD(C26,12)=0,VLOOKUP(B26,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM26,AH26),AH26-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C26<60,0,IF(MOD(C26,12)=0,(BC26<60)*SUM(INDIRECT($BF$7&(C26+11)&\":\"&$BF$7&C25))+(BC26>=60)*SUMPRODUCT($BD$12:BD26,$BE$12:$BE26),0))","v":0},1000000,{"$f":"IF(B26<>\"\",IF(Input!$J$40=\"Yes\",IF(B26<=5,0,IF(MOD(C26,12)=0,VLOOKUP(B26,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},195658.88926806819,0,null,14,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B26<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B26<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B26<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B26<=Charges!$C$88),0)","v":0},{"$f":"IF(B26<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B26<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW26*BY26*Input!$H$35+BX26*BZ26*Input!$H$36","v":0},0,{"$f":"CB26*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F26*Charges!$F$51+CM25+IF(MOD(C26-1,12)=0,CN25,0)-BE25,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C26-1,12)=0,H26*D26,CN25),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG26-(B26>PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH26-(B26<=PPT)*Z26)*(1+Charges!$D$11),0)","v":0},{"$f":"CI26*Charges!$C$22/12","v":0},0,0,{"$f":"CJ26-CL26-(B26<=PPT)*AF26*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C26=\"\",MOD(C26-1,12)=0,B26>PPT),0%,100%/12+CO25),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B26>PPT),0%,100%-CO26)","v":0},{"$f":"IF(B26>=Charges!$B$68,IF(MOD(C26,12)=0,(Loyalty_Bonus+Charges!$C$69*(B26-11))*AH26,0),0)","v":0},195658.88926806819,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,16,0,100000,0,0,{"$f":"IF(AND(B27<>\"\", B27<=10),VLOOKUP(B27,Charges!$C$40:$F$50, 4, 0), IF(AND(B27<>\"\", B27 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D27*H27+F27*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B27=1,0,IF(B27<>\"\",(M27+N27)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G27), 0.5*Term*aprem)*(1+Indexation*(B27-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B27, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B27<>\"\",B27<=Term),IF(C27<61,Charges!$C$31,W26*(1+(B27<>B26)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,R27+CR26-BB26),\"\")","v":195658.88926806819},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,0,IF(C27=Input!$O$18,Input!$O$19,R27+CR26-Z27-BE26)),\"\")","v":195338.88926806819},{"$f":"IF(B27<>\"\",IF(Input!$W$55=1,CI27+CJ27,AB27*(1+Charges!$D$11)),0)","v":196595.70556327357},{"$f":"IF(Input!$W$55=1,CK27+CL27,( 1-(1-CW27)^(1/12))*(AC27))-'8%'!CS27","v":189.40462293919066},{"$f":"AC27*Charges!$D$28/12","v":221.17016875868276},0,189.40462293919066,{"$f":"IF(Input!$W$55=1,CM27+CN27,MAX(AC27-AG27,0))","v":196406.30094033439},1000000,{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B27<>\"\",IF(B27<=5,VLOOKUP(B27,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,192406.30094033439,{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B27<>\"\",IF(C27<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B27<>\"\",((Flat_Extra/1000)/12)*AQ27*AO27+Input!$H$34*V27*AP27,\"\")","v":0},0,0,200000,{"$f":"IF(B27<>\"\",IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B27<>\"\",B27<=Term-3),MIN(AU27,Charges!$H$11),0)","v":200000},{"$f":"IF(C27=1,MIN(AV27,AW27),IF(AV27=0,0,MIN(AW27-AY26,IF(MOD(C27-1,12/Mode)=0,VLOOKUP(B27,Input!$B$43:$I$100,5)/Mode,0))))*(B27<=Term-3)","v":0},0,{"$f":"IF(B27<>\"\",IF(BH27>0,IF(AH28<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,MIN(IF(MOD(C27,12)=0,VLOOKUP(B27,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM27,AH27),AH27-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C27<60,0,IF(MOD(C27,12)=0,(BC27<60)*SUM(INDIRECT($BF$7&(C27+11)&\":\"&$BF$7&C26))+(BC27>=60)*SUMPRODUCT($BD$12:BD27,$BE$12:$BE27),0))","v":0},1000000,{"$f":"IF(B27<>\"\",IF(Input!$J$40=\"Yes\",IF(B27<=5,0,IF(MOD(C27,12)=0,VLOOKUP(B27,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},196406.30094033439,0,null,15,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B27<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B27<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B27<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B27<=Charges!$C$88),0)","v":0},{"$f":"IF(B27<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B27<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW27*BY27*Input!$H$35+BX27*BZ27*Input!$H$36","v":0},0,{"$f":"CB27*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F27*Charges!$F$51+CM26+IF(MOD(C27-1,12)=0,CN26,0)-BE26,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C27-1,12)=0,H27*D27,CN26),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG27-(B27>PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH27-(B27<=PPT)*Z27)*(1+Charges!$D$11),0)","v":0},{"$f":"CI27*Charges!$C$22/12","v":0},0,0,{"$f":"CJ27-CL27-(B27<=PPT)*AF27*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C27=\"\",MOD(C27-1,12)=0,B27>PPT),0%,100%/12+CO26),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B27>PPT),0%,100%-CO27)","v":0},{"$f":"IF(B27>=Charges!$B$68,IF(MOD(C27,12)=0,(Loyalty_Bonus+Charges!$C$69*(B27-11))*AH27,0),0)","v":0},196406.30094033439,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,17,0,100000,0,0,{"$f":"IF(AND(B28<>\"\", B28<=10),VLOOKUP(B28,Charges!$C$40:$F$50, 4, 0), IF(AND(B28<>\"\", B28 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D28*H28+F28*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B28=1,0,IF(B28<>\"\",(M28+N28)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G28), 0.5*Term*aprem)*(1+Indexation*(B28-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B28, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B28<>\"\",B28<=Term),IF(C28<61,Charges!$C$31,W27*(1+(B28<>B27)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,R28+CR27-BB27),\"\")","v":196406.30094033439},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,0,IF(C28=Input!$O$18,Input!$O$19,R28+CR27-Z28-BE27)),\"\")","v":196086.30094033439},{"$f":"IF(B28<>\"\",IF(Input!$W$55=1,CI28+CJ28,AB28*(1+Charges!$D$11)),0)","v":197347.9261047437},{"$f":"IF(Input!$W$55=1,CK28+CL28,( 1-(1-CW28)^(1/12))*(AC28))-'8%'!CS28","v":190.12932873892345},{"$f":"AC28*Charges!$D$28/12","v":222.01641686783668},0,190.12932873892345,{"$f":"IF(Input!$W$55=1,CM28+CN28,MAX(AC28-AG28,0))","v":197157.79677600478},1000000,{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B28<>\"\",IF(B28<=5,VLOOKUP(B28,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,193157.79677600478,{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B28<>\"\",IF(C28<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B28<>\"\",((Flat_Extra/1000)/12)*AQ28*AO28+Input!$H$34*V28*AP28,\"\")","v":0},0,0,200000,{"$f":"IF(B28<>\"\",IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B28<>\"\",B28<=Term-3),MIN(AU28,Charges!$H$11),0)","v":200000},{"$f":"IF(C28=1,MIN(AV28,AW28),IF(AV28=0,0,MIN(AW28-AY27,IF(MOD(C28-1,12/Mode)=0,VLOOKUP(B28,Input!$B$43:$I$100,5)/Mode,0))))*(B28<=Term-3)","v":0},0,{"$f":"IF(B28<>\"\",IF(BH28>0,IF(AH29<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,MIN(IF(MOD(C28,12)=0,VLOOKUP(B28,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM28,AH28),AH28-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C28<60,0,IF(MOD(C28,12)=0,(BC28<60)*SUM(INDIRECT($BF$7&(C28+11)&\":\"&$BF$7&C27))+(BC28>=60)*SUMPRODUCT($BD$12:BD28,$BE$12:$BE28),0))","v":0},1000000,{"$f":"IF(B28<>\"\",IF(Input!$J$40=\"Yes\",IF(B28<=5,0,IF(MOD(C28,12)=0,VLOOKUP(B28,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},197157.79677600478,0,null,16,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B28<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B28<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B28<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B28<=Charges!$C$88),0)","v":0},{"$f":"IF(B28<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B28<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW28*BY28*Input!$H$35+BX28*BZ28*Input!$H$36","v":0},0,{"$f":"CB28*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F28*Charges!$F$51+CM27+IF(MOD(C28-1,12)=0,CN27,0)-BE27,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C28-1,12)=0,H28*D28,CN27),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG28-(B28>PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH28-(B28<=PPT)*Z28)*(1+Charges!$D$11),0)","v":0},{"$f":"CI28*Charges!$C$22/12","v":0},0,0,{"$f":"CJ28-CL28-(B28<=PPT)*AF28*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C28=\"\",MOD(C28-1,12)=0,B28>PPT),0%,100%/12+CO27),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B28>PPT),0%,100%-CO28)","v":0},{"$f":"IF(B28>=Charges!$B$68,IF(MOD(C28,12)=0,(Loyalty_Bonus+Charges!$C$69*(B28-11))*AH28,0),0)","v":0},197157.79677600478,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,18,0,100000,0,0,{"$f":"IF(AND(B29<>\"\", B29<=10),VLOOKUP(B29,Charges!$C$40:$F$50, 4, 0), IF(AND(B29<>\"\", B29 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D29*H29+F29*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B29=1,0,IF(B29<>\"\",(M29+N29)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G29), 0.5*Term*aprem)*(1+Indexation*(B29-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B29, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B29<>\"\",B29<=Term),IF(C29<61,Charges!$C$31,W28*(1+(B29<>B28)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,R29+CR28-BB28),\"\")","v":197157.79677600478},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,0,IF(C29=Input!$O$18,Input!$O$19,R29+CR28-Z29-BE28)),\"\")","v":196837.79677600478},{"$f":"IF(B29<>\"\",IF(Input!$W$55=1,CI29+CJ29,AB29*(1+Charges!$D$11)),0)","v":198104.25708724832},{"$f":"IF(Input!$W$55=1,CK29+CL29,( 1-(1-CW29)^(1/12))*(AC29))-'8%'!CS29","v":190.857994627876},{"$f":"AC29*Charges!$D$28/12","v":222.86728922315436},0,190.857994627876,{"$f":"IF(Input!$W$55=1,CM29+CN29,MAX(AC29-AG29,0))","v":197913.39909262044},1000000,{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B29<>\"\",IF(B29<=5,VLOOKUP(B29,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,193913.39909262044,{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B29<>\"\",IF(C29<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B29<>\"\",((Flat_Extra/1000)/12)*AQ29*AO29+Input!$H$34*V29*AP29,\"\")","v":0},0,0,200000,{"$f":"IF(B29<>\"\",IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B29<>\"\",B29<=Term-3),MIN(AU29,Charges!$H$11),0)","v":200000},{"$f":"IF(C29=1,MIN(AV29,AW29),IF(AV29=0,0,MIN(AW29-AY28,IF(MOD(C29-1,12/Mode)=0,VLOOKUP(B29,Input!$B$43:$I$100,5)/Mode,0))))*(B29<=Term-3)","v":0},0,{"$f":"IF(B29<>\"\",IF(BH29>0,IF(AH30<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,MIN(IF(MOD(C29,12)=0,VLOOKUP(B29,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM29,AH29),AH29-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C29<60,0,IF(MOD(C29,12)=0,(BC29<60)*SUM(INDIRECT($BF$7&(C29+11)&\":\"&$BF$7&C28))+(BC29>=60)*SUMPRODUCT($BD$12:BD29,$BE$12:$BE29),0))","v":0},1000000,{"$f":"IF(B29<>\"\",IF(Input!$J$40=\"Yes\",IF(B29<=5,0,IF(MOD(C29,12)=0,VLOOKUP(B29,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},197913.39909262044,0,null,17,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B29<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B29<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B29<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B29<=Charges!$C$88),0)","v":0},{"$f":"IF(B29<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B29<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW29*BY29*Input!$H$35+BX29*BZ29*Input!$H$36","v":0},0,{"$f":"CB29*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F29*Charges!$F$51+CM28+IF(MOD(C29-1,12)=0,CN28,0)-BE28,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C29-1,12)=0,H29*D29,CN28),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG29-(B29>PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH29-(B29<=PPT)*Z29)*(1+Charges!$D$11),0)","v":0},{"$f":"CI29*Charges!$C$22/12","v":0},0,0,{"$f":"CJ29-CL29-(B29<=PPT)*AF29*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C29=\"\",MOD(C29-1,12)=0,B29>PPT),0%,100%/12+CO28),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B29>PPT),0%,100%-CO29)","v":0},{"$f":"IF(B29>=Charges!$B$68,IF(MOD(C29,12)=0,(Loyalty_Bonus+Charges!$C$69*(B29-11))*AH29,0),0)","v":0},197913.39909262044,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,19,0,100000,0,0,{"$f":"IF(AND(B30<>\"\", B30<=10),VLOOKUP(B30,Charges!$C$40:$F$50, 4, 0), IF(AND(B30<>\"\", B30 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D30*H30+F30*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B30=1,0,IF(B30<>\"\",(M30+N30)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G30), 0.5*Term*aprem)*(1+Indexation*(B30-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B30, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B30<>\"\",B30<=Term),IF(C30<61,Charges!$C$31,W29*(1+(B30<>B29)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,R30+CR29-BB29),\"\")","v":197913.39909262044},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,0,IF(C30=Input!$O$18,Input!$O$19,R30+CR29-Z30-BE29)),\"\")","v":197593.39909262044},{"$f":"IF(B30<>\"\",IF(Input!$W$55=1,CI30+CJ30,AB30*(1+Charges!$D$11)),0)","v":198864.72097192029},{"$f":"IF(Input!$W$55=1,CK30+CL30,( 1-(1-CW30)^(1/12))*(AC30))-'8%'!CS30","v":191.59064224559728},{"$f":"AC30*Charges!$D$28/12","v":223.72281109341031},0,191.59064224559728,{"$f":"IF(Input!$W$55=1,CM30+CN30,MAX(AC30-AG30,0))","v":198673.13032967469},1000000,{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B30<>\"\",IF(B30<=5,VLOOKUP(B30,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,194673.13032967469,{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B30<>\"\",IF(C30<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B30<>\"\",((Flat_Extra/1000)/12)*AQ30*AO30+Input!$H$34*V30*AP30,\"\")","v":0},0,0,200000,{"$f":"IF(B30<>\"\",IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B30<>\"\",B30<=Term-3),MIN(AU30,Charges!$H$11),0)","v":200000},{"$f":"IF(C30=1,MIN(AV30,AW30),IF(AV30=0,0,MIN(AW30-AY29,IF(MOD(C30-1,12/Mode)=0,VLOOKUP(B30,Input!$B$43:$I$100,5)/Mode,0))))*(B30<=Term-3)","v":0},0,{"$f":"IF(B30<>\"\",IF(BH30>0,IF(AH31<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,MIN(IF(MOD(C30,12)=0,VLOOKUP(B30,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM30,AH30),AH30-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C30<60,0,IF(MOD(C30,12)=0,(BC30<60)*SUM(INDIRECT($BF$7&(C30+11)&\":\"&$BF$7&C29))+(BC30>=60)*SUMPRODUCT($BD$12:BD30,$BE$12:$BE30),0))","v":0},1000000,{"$f":"IF(B30<>\"\",IF(Input!$J$40=\"Yes\",IF(B30<=5,0,IF(MOD(C30,12)=0,VLOOKUP(B30,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},198673.13032967469,0,null,18,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B30<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B30<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B30<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B30<=Charges!$C$88),0)","v":0},{"$f":"IF(B30<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B30<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW30*BY30*Input!$H$35+BX30*BZ30*Input!$H$36","v":0},0,{"$f":"CB30*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F30*Charges!$F$51+CM29+IF(MOD(C30-1,12)=0,CN29,0)-BE29,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C30-1,12)=0,H30*D30,CN29),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG30-(B30>PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH30-(B30<=PPT)*Z30)*(1+Charges!$D$11),0)","v":0},{"$f":"CI30*Charges!$C$22/12","v":0},0,0,{"$f":"CJ30-CL30-(B30<=PPT)*AF30*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C30=\"\",MOD(C30-1,12)=0,B30>PPT),0%,100%/12+CO29),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B30>PPT),0%,100%-CO30)","v":0},{"$f":"IF(B30>=Charges!$B$68,IF(MOD(C30,12)=0,(Loyalty_Bonus+Charges!$C$69*(B30-11))*AH30,0),0)","v":0},198673.13032967469,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,20,0,100000,0,0,{"$f":"IF(AND(B31<>\"\", B31<=10),VLOOKUP(B31,Charges!$C$40:$F$50, 4, 0), IF(AND(B31<>\"\", B31 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D31*H31+F31*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B31=1,0,IF(B31<>\"\",(M31+N31)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G31), 0.5*Term*aprem)*(1+Indexation*(B31-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B31, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B31<>\"\",B31<=Term),IF(C31<61,Charges!$C$31,W30*(1+(B31<>B30)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,R31+CR30-BB30),\"\")","v":198673.13032967469},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,0,IF(C31=Input!$O$18,Input!$O$19,R31+CR30-Z31-BE30)),\"\")","v":198353.13032967469},{"$f":"IF(B31<>\"\",IF(Input!$W$55=1,CI31+CJ31,AB31*(1+Charges!$D$11)),0)","v":199629.34034262926},{"$f":"IF(Input!$W$55=1,CK31+CL31,( 1-(1-CW31)^(1/12))*(AC31))-'8%'!CS31","v":192.3272933498836},{"$f":"AC31*Charges!$D$28/12","v":224.58300788545793},0,192.3272933498836,{"$f":"IF(Input!$W$55=1,CM31+CN31,MAX(AC31-AG31,0))","v":199437.01304927937},1000000,{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B31<>\"\",IF(B31<=5,VLOOKUP(B31,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,195437.01304927937,{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B31<>\"\",IF(C31<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B31<>\"\",((Flat_Extra/1000)/12)*AQ31*AO31+Input!$H$34*V31*AP31,\"\")","v":0},0,0,200000,{"$f":"IF(B31<>\"\",IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B31<>\"\",B31<=Term-3),MIN(AU31,Charges!$H$11),0)","v":200000},{"$f":"IF(C31=1,MIN(AV31,AW31),IF(AV31=0,0,MIN(AW31-AY30,IF(MOD(C31-1,12/Mode)=0,VLOOKUP(B31,Input!$B$43:$I$100,5)/Mode,0))))*(B31<=Term-3)","v":0},0,{"$f":"IF(B31<>\"\",IF(BH31>0,IF(AH32<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,MIN(IF(MOD(C31,12)=0,VLOOKUP(B31,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM31,AH31),AH31-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C31<60,0,IF(MOD(C31,12)=0,(BC31<60)*SUM(INDIRECT($BF$7&(C31+11)&\":\"&$BF$7&C30))+(BC31>=60)*SUMPRODUCT($BD$12:BD31,$BE$12:$BE31),0))","v":0},1000000,{"$f":"IF(B31<>\"\",IF(Input!$J$40=\"Yes\",IF(B31<=5,0,IF(MOD(C31,12)=0,VLOOKUP(B31,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},199437.01304927937,0,null,19,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B31<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B31<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B31<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B31<=Charges!$C$88),0)","v":0},{"$f":"IF(B31<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B31<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW31*BY31*Input!$H$35+BX31*BZ31*Input!$H$36","v":0},0,{"$f":"CB31*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F31*Charges!$F$51+CM30+IF(MOD(C31-1,12)=0,CN30,0)-BE30,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C31-1,12)=0,H31*D31,CN30),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG31-(B31>PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH31-(B31<=PPT)*Z31)*(1+Charges!$D$11),0)","v":0},{"$f":"CI31*Charges!$C$22/12","v":0},0,0,{"$f":"CJ31-CL31-(B31<=PPT)*AF31*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C31=\"\",MOD(C31-1,12)=0,B31>PPT),0%,100%/12+CO30),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B31>PPT),0%,100%-CO31)","v":0},{"$f":"IF(B31>=Charges!$B$68,IF(MOD(C31,12)=0,(Loyalty_Bonus+Charges!$C$69*(B31-11))*AH31,0),0)","v":0},199437.01304927937,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,21,0,100000,0,0,{"$f":"IF(AND(B32<>\"\", B32<=10),VLOOKUP(B32,Charges!$C$40:$F$50, 4, 0), IF(AND(B32<>\"\", B32 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D32*H32+F32*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B32=1,0,IF(B32<>\"\",(M32+N32)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G32), 0.5*Term*aprem)*(1+Indexation*(B32-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B32, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B32<>\"\",B32<=Term),IF(C32<61,Charges!$C$31,W31*(1+(B32<>B31)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,R32+CR31-BB31),\"\")","v":199437.01304927937},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,0,IF(C32=Input!$O$18,Input!$O$19,R32+CR31-Z32-BE31)),\"\")","v":199117.01304927937},{"$f":"IF(B32<>\"\",IF(Input!$W$55=1,CI32+CJ32,AB32*(1+Charges!$D$11)),0)","v":200398.13790665238},{"$f":"IF(Input!$W$55=1,CK32+CL32,( 1-(1-CW32)^(1/12))*(AC32))-'8%'!CS32","v":193.06796981742474},{"$f":"AC32*Charges!$D$28/12","v":225.44790514498393},0,193.06796981742474,{"$f":"IF(Input!$W$55=1,CM32+CN32,MAX(AC32-AG32,0))","v":200205.06993683495},1000000,{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B32<>\"\",IF(B32<=5,VLOOKUP(B32,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,196205.06993683495,{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B32<>\"\",IF(C32<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B32<>\"\",((Flat_Extra/1000)/12)*AQ32*AO32+Input!$H$34*V32*AP32,\"\")","v":0},0,0,200000,{"$f":"IF(B32<>\"\",IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B32<>\"\",B32<=Term-3),MIN(AU32,Charges!$H$11),0)","v":200000},{"$f":"IF(C32=1,MIN(AV32,AW32),IF(AV32=0,0,MIN(AW32-AY31,IF(MOD(C32-1,12/Mode)=0,VLOOKUP(B32,Input!$B$43:$I$100,5)/Mode,0))))*(B32<=Term-3)","v":0},0,{"$f":"IF(B32<>\"\",IF(BH32>0,IF(AH33<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,MIN(IF(MOD(C32,12)=0,VLOOKUP(B32,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM32,AH32),AH32-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C32<60,0,IF(MOD(C32,12)=0,(BC32<60)*SUM(INDIRECT($BF$7&(C32+11)&\":\"&$BF$7&C31))+(BC32>=60)*SUMPRODUCT($BD$12:BD32,$BE$12:$BE32),0))","v":0},1000000,{"$f":"IF(B32<>\"\",IF(Input!$J$40=\"Yes\",IF(B32<=5,0,IF(MOD(C32,12)=0,VLOOKUP(B32,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},200205.06993683495,0,null,20,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B32<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B32<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B32<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B32<=Charges!$C$88),0)","v":0},{"$f":"IF(B32<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B32<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW32*BY32*Input!$H$35+BX32*BZ32*Input!$H$36","v":0},0,{"$f":"CB32*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F32*Charges!$F$51+CM31+IF(MOD(C32-1,12)=0,CN31,0)-BE31,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C32-1,12)=0,H32*D32,CN31),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG32-(B32>PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH32-(B32<=PPT)*Z32)*(1+Charges!$D$11),0)","v":0},{"$f":"CI32*Charges!$C$22/12","v":0},0,0,{"$f":"CJ32-CL32-(B32<=PPT)*AF32*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C32=\"\",MOD(C32-1,12)=0,B32>PPT),0%,100%/12+CO31),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B32>PPT),0%,100%-CO32)","v":0},{"$f":"IF(B32>=Charges!$B$68,IF(MOD(C32,12)=0,(Loyalty_Bonus+Charges!$C$69*(B32-11))*AH32,0),0)","v":0},200205.06993683495,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,22,0,100000,0,0,{"$f":"IF(AND(B33<>\"\", B33<=10),VLOOKUP(B33,Charges!$C$40:$F$50, 4, 0), IF(AND(B33<>\"\", B33 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D33*H33+F33*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B33=1,0,IF(B33<>\"\",(M33+N33)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G33), 0.5*Term*aprem)*(1+Indexation*(B33-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B33, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B33<>\"\",B33<=Term),IF(C33<61,Charges!$C$31,W32*(1+(B33<>B32)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,R33+CR32-BB32),\"\")","v":200205.06993683495},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,0,IF(C33=Input!$O$18,Input!$O$19,R33+CR32-Z33-BE32)),\"\")","v":199885.06993683495},{"$f":"IF(B33<>\"\",IF(Input!$W$55=1,CI33+CJ33,AB33*(1+Charges!$D$11)),0)","v":201171.13649534868},{"$f":"IF(Input!$W$55=1,CK33+CL33,( 1-(1-CW33)^(1/12))*(AC33))-'8%'!CS33","v":193.81269364445376},{"$f":"AC33*Charges!$D$28/12","v":226.31752855726725},0,193.81269364445376,{"$f":"IF(Input!$W$55=1,CM33+CN33,MAX(AC33-AG33,0))","v":200977.32380170422},1000000,{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B33<>\"\",IF(B33<=5,VLOOKUP(B33,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,196977.32380170422,{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B33<>\"\",IF(C33<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B33<>\"\",((Flat_Extra/1000)/12)*AQ33*AO33+Input!$H$34*V33*AP33,\"\")","v":0},0,0,200000,{"$f":"IF(B33<>\"\",IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B33<>\"\",B33<=Term-3),MIN(AU33,Charges!$H$11),0)","v":200000},{"$f":"IF(C33=1,MIN(AV33,AW33),IF(AV33=0,0,MIN(AW33-AY32,IF(MOD(C33-1,12/Mode)=0,VLOOKUP(B33,Input!$B$43:$I$100,5)/Mode,0))))*(B33<=Term-3)","v":0},0,{"$f":"IF(B33<>\"\",IF(BH33>0,IF(AH34<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,MIN(IF(MOD(C33,12)=0,VLOOKUP(B33,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM33,AH33),AH33-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C33<60,0,IF(MOD(C33,12)=0,(BC33<60)*SUM(INDIRECT($BF$7&(C33+11)&\":\"&$BF$7&C32))+(BC33>=60)*SUMPRODUCT($BD$12:BD33,$BE$12:$BE33),0))","v":0},1000000,{"$f":"IF(B33<>\"\",IF(Input!$J$40=\"Yes\",IF(B33<=5,0,IF(MOD(C33,12)=0,VLOOKUP(B33,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},200977.32380170422,0,null,21,0,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B33<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B33<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B33<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B33<=Charges!$C$88),0)","v":0},{"$f":"IF(B33<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B33<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW33*BY33*Input!$H$35+BX33*BZ33*Input!$H$36","v":0},0,{"$f":"CB33*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F33*Charges!$F$51+CM32+IF(MOD(C33-1,12)=0,CN32,0)-BE32,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C33-1,12)=0,H33*D33,CN32),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG33-(B33>PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH33-(B33<=PPT)*Z33)*(1+Charges!$D$11),0)","v":0},{"$f":"CI33*Charges!$C$22/12","v":0},0,0,{"$f":"CJ33-CL33-(B33<=PPT)*AF33*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C33=\"\",MOD(C33-1,12)=0,B33>PPT),0%,100%/12+CO32),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B33>PPT),0%,100%-CO33)","v":0},{"$f":"IF(B33>=Charges!$B$68,IF(MOD(C33,12)=0,(Loyalty_Bonus+Charges!$C$69*(B33-11))*AH33,0),0)","v":0},200977.32380170422,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,23,0,100000,0,0,{"$f":"IF(AND(B34<>\"\", B34<=10),VLOOKUP(B34,Charges!$C$40:$F$50, 4, 0), IF(AND(B34<>\"\", B34 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D34*H34+F34*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B34=1,0,IF(B34<>\"\",(M34+N34)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G34), 0.5*Term*aprem)*(1+Indexation*(B34-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B34, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B34<>\"\",B34<=Term),IF(C34<61,Charges!$C$31,W33*(1+(B34<>B33)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,R34+CR33-BB33),\"\")","v":200977.32380170422},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,0,IF(C34=Input!$O$18,Input!$O$19,R34+CR33-Z34-BE33)),\"\")","v":200657.32380170422},{"$f":"IF(B34<>\"\",IF(Input!$W$55=1,CI34+CJ34,AB34*(1+Charges!$D$11)),0)","v":201948.3590648371},{"$f":"IF(Input!$W$55=1,CK34+CL34,( 1-(1-CW34)^(1/12))*(AC34))-'8%'!CS34","v":194.56148694740006},{"$f":"AC34*Charges!$D$28/12","v":227.19190394794171},0,194.56148694740006,{"$f":"IF(Input!$W$55=1,CM34+CN34,MAX(AC34-AG34,0))","v":201753.79757788969},1000000,{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B34<>\"\",IF(B34<=5,VLOOKUP(B34,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,197753.79757788969,{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B34<>\"\",IF(C34<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B34<>\"\",((Flat_Extra/1000)/12)*AQ34*AO34+Input!$H$34*V34*AP34,\"\")","v":0},0,0,200000,{"$f":"IF(B34<>\"\",IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B34<>\"\",B34<=Term-3),MIN(AU34,Charges!$H$11),0)","v":200000},{"$f":"IF(C34=1,MIN(AV34,AW34),IF(AV34=0,0,MIN(AW34-AY33,IF(MOD(C34-1,12/Mode)=0,VLOOKUP(B34,Input!$B$43:$I$100,5)/Mode,0))))*(B34<=Term-3)","v":0},0,{"$f":"IF(B34<>\"\",IF(BH34>0,IF(AH35<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,MIN(IF(MOD(C34,12)=0,VLOOKUP(B34,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM34,AH34),AH34-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C34<60,0,IF(MOD(C34,12)=0,(BC34<60)*SUM(INDIRECT($BF$7&(C34+11)&\":\"&$BF$7&C33))+(BC34>=60)*SUMPRODUCT($BD$12:BD34,$BE$12:$BE34),0))","v":0},1000000,{"$f":"IF(B34<>\"\",IF(Input!$J$40=\"Yes\",IF(B34<=5,0,IF(MOD(C34,12)=0,VLOOKUP(B34,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},201753.79757788969,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B34<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B34<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B34<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B34<=Charges!$C$88),0)","v":0},{"$f":"IF(B34<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B34<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW34*BY34*Input!$H$35+BX34*BZ34*Input!$H$36","v":0},0,{"$f":"CB34*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F34*Charges!$F$51+CM33+IF(MOD(C34-1,12)=0,CN33,0)-BE33,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C34-1,12)=0,H34*D34,CN33),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG34-(B34>PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH34-(B34<=PPT)*Z34)*(1+Charges!$D$11),0)","v":0},{"$f":"CI34*Charges!$C$22/12","v":0},0,0,{"$f":"CJ34-CL34-(B34<=PPT)*AF34*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C34=\"\",MOD(C34-1,12)=0,B34>PPT),0%,100%/12+CO33),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B34>PPT),0%,100%-CO34)","v":0},{"$f":"IF(B34>=Charges!$B$68,IF(MOD(C34,12)=0,(Loyalty_Bonus+Charges!$C$69*(B34-11))*AH34,0),0)","v":0},201753.79757788969,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,2,24,0,100000,0,0,{"$f":"IF(AND(B35<>\"\", B35<=10),VLOOKUP(B35,Charges!$C$40:$F$50, 4, 0), IF(AND(B35<>\"\", B35 >10), 100%, 0))","v":0.96},0,100000,{"$f":"D35*H35+F35*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B35=1,0,IF(B35<>\"\",(M35+N35)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G35), 0.5*Term*aprem)*(1+Indexation*(B35-1))","v":1000000},273320,{"$f":"IFERROR(VLOOKUP(B35, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":686900.00000000012},0,{"$f":"MIN(IF(AND(B35<>\"\",B35<=Term),IF(C35<61,Charges!$C$31,W34*(1+(B35<>B34)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,R35+CR34-BB34),\"\")","v":201753.79757788969},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,0,IF(C35=Input!$O$18,Input!$O$19,R35+CR34-Z35-BE34)),\"\")","v":201433.79757788969},{"$f":"IF(B35<>\"\",IF(Input!$W$55=1,CI35+CJ35,AB35*(1+Charges!$D$11)),0)","v":202729.82869667816},{"$f":"IF(Input!$W$55=1,CK35+CL35,( 1-(1-CW35)^(1/12))*(AC35))-'8%'!CS35","v":195.31437196354628},{"$f":"AC35*Charges!$D$28/12","v":228.07105728376291},0,195.31437196354628,{"$f":"IF(Input!$W$55=1,CM35+CN35,MAX(AC35-AG35,0))","v":202534.5143247146},1000000,{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.04},{"$f":"IF(B35<>\"\",IF(B35<=5,VLOOKUP(B35,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":5000},4000,198534.5143247146,{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B35<>\"\",IF(C35<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1960220,{"$f":"IF(B35<>\"\",((Flat_Extra/1000)/12)*AQ35*AO35+Input!$H$34*V35*AP35,\"\")","v":0},0,0,200000,{"$f":"IF(B35<>\"\",IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B35<>\"\",B35<=Term-3),MIN(AU35,Charges!$H$11),0)","v":200000},{"$f":"IF(C35=1,MIN(AV35,AW35),IF(AV35=0,0,MIN(AW35-AY34,IF(MOD(C35-1,12/Mode)=0,VLOOKUP(B35,Input!$B$43:$I$100,5)/Mode,0))))*(B35<=Term-3)","v":0},0,{"$f":"IF(B35<>\"\",IF(BH35>0,IF(AH36<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,MIN(IF(MOD(C35,12)=0,VLOOKUP(B35,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM35,AH35),AH35-Charges!$D$73*aprem)))),0),0)","v":0},46,0,0,{"$f":"IF(C35<60,0,IF(MOD(C35,12)=0,(BC35<60)*SUM(INDIRECT($BF$7&(C35+11)&\":\"&$BF$7&C34))+(BC35>=60)*SUMPRODUCT($BD$12:BD35,$BE$12:$BE35),0))","v":0},1000000,{"$f":"IF(B35<>\"\",IF(Input!$J$40=\"Yes\",IF(B35<=5,0,IF(MOD(C35,12)=0,VLOOKUP(B35,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},202534.5143247146,0,null,null,null,null,3,9,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B35<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B35<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B35<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B35<=Charges!$C$88),0)","v":0},{"$f":"IF(B35<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B35<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW35*BY35*Input!$H$35+BX35*BZ35*Input!$H$36","v":0},0,{"$f":"CB35*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F35*Charges!$F$51+CM34+IF(MOD(C35-1,12)=0,CN34,0)-BE34,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C35-1,12)=0,H35*D35,CN34),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG35-(B35>PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH35-(B35<=PPT)*Z35)*(1+Charges!$D$11),0)","v":0},{"$f":"CI35*Charges!$C$22/12","v":0},0,0,{"$f":"CJ35-CL35-(B35<=PPT)*AF35*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C35=\"\",MOD(C35-1,12)=0,B35>PPT),0%,100%/12+CO34),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B35>PPT),0%,100%-CO35)","v":0},{"$f":"IF(B35>=Charges!$B$68,IF(MOD(C35,12)=0,(Loyalty_Bonus+Charges!$C$69*(B35-11))*AH35,0),0)","v":0},202534.5143247146,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,25,100000,100000,0,100000,{"$f":"IF(AND(B36<>\"\", B36<=10),VLOOKUP(B36,Charges!$C$40:$F$50, 4, 0), IF(AND(B36<>\"\", B36 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D36*H36+F36*Charges!$F$51","v":97000},0,97000,0,3000,3000,{"$f":"IF(B36=1,0,IF(B36<>\"\",(M36+N36)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"MAX(SA, 1.05*SUM($G$12:G36), 0.5*Term*aprem)*(1+Indexation*(B36-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B36, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B36<>\"\",B36<=Term),IF(C36<61,Charges!$C$31,W35*(1+(B36<>B35)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,R36+CR35-BB35),\"\")","v":299534.5143247146},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,0,IF(C36=Input!$O$18,Input!$O$19,R36+CR35-Z36-BE35)),\"\")","v":299214.5143247146},{"$f":"IF(B36<>\"\",IF(Input!$W$55=1,CI36+CJ36,AB36*(1+Charges!$D$11)),0)","v":301139.66951922985},{"$f":"IF(Input!$W$55=1,CK36+CL36,( 1-(1-CW36)^(1/12))*(AC36))-'8%'!CS36","v":290.12457517270133},{"$f":"AC36*Charges!$D$28/12","v":338.78212820913359},0,290.12457517270133,{"$f":"IF(Input!$W$55=1,CM36+CN36,MAX(AC36-AG36,0))","v":300849.54494405712},1000000,{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B36<>\"\",IF(B36<=5,VLOOKUP(B36,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,297849.54494405712,{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B36<>\"\",IF(C36<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B36<>\"\",((Flat_Extra/1000)/12)*AQ36*AO36+Input!$H$34*V36*AP36,\"\")","v":0},0,0,300000,{"$f":"IF(B36<>\"\",IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B36<>\"\",B36<=Term-3),MIN(AU36,Charges!$H$11),0)","v":300000},{"$f":"IF(C36=1,MIN(AV36,AW36),IF(AV36=0,0,MIN(AW36-AY35,IF(MOD(C36-1,12/Mode)=0,VLOOKUP(B36,Input!$B$43:$I$100,5)/Mode,0))))*(B36<=Term-3)","v":0},0,{"$f":"IF(B36<>\"\",IF(BH36>0,IF(AH37<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,MIN(IF(MOD(C36,12)=0,VLOOKUP(B36,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM36,AH36),AH36-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C36<60,0,IF(MOD(C36,12)=0,(BC36<60)*SUM(INDIRECT($BF$7&(C36+11)&\":\"&$BF$7&C35))+(BC36>=60)*SUMPRODUCT($BD$12:BD36,$BE$12:$BE36),0))","v":0},1000000,{"$f":"IF(B36<>\"\",IF(Input!$J$40=\"Yes\",IF(B36<=5,0,IF(MOD(C36,12)=0,VLOOKUP(B36,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},300849.54494405712,-100000,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B36<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B36<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B36<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B36<=Charges!$C$88),0)","v":0},{"$f":"IF(B36<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B36<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW36*BY36*Input!$H$35+BX36*BZ36*Input!$H$36","v":0},0,{"$f":"CB36*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F36*Charges!$F$51+CM35+IF(MOD(C36-1,12)=0,CN35,0)-BE35,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C36-1,12)=0,H36*D36,CN35),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG36-(B36>PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH36-(B36<=PPT)*Z36)*(1+Charges!$D$11),0)","v":0},{"$f":"CI36*Charges!$C$22/12","v":0},0,0,{"$f":"CJ36-CL36-(B36<=PPT)*AF36*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C36=\"\",MOD(C36-1,12)=0,B36>PPT),0%,100%/12+CO35),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B36>PPT),0%,100%-CO36)","v":0},{"$f":"IF(B36>=Charges!$B$68,IF(MOD(C36,12)=0,(Loyalty_Bonus+Charges!$C$69*(B36-11))*AH36,0),0)","v":0},300849.54494405712,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,26,0,100000,0,0,{"$f":"IF(AND(B37<>\"\", B37<=10),VLOOKUP(B37,Charges!$C$40:$F$50, 4, 0), IF(AND(B37<>\"\", B37 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D37*H37+F37*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B37=1,0,IF(B37<>\"\",(M37+N37)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G37), 0.5*Term*aprem)*(1+Indexation*(B37-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B37, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B37<>\"\",B37<=Term),IF(C37<61,Charges!$C$31,W36*(1+(B37<>B36)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,R37+CR36-BB36),\"\")","v":300849.54494405712},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,0,IF(C37=Input!$O$18,Input!$O$19,R37+CR36-Z37-BE36)),\"\")","v":300529.54494405712},{"$f":"IF(B37<>\"\",IF(Input!$W$55=1,CI37+CJ37,AB37*(1+Charges!$D$11)),0)","v":302463.16108517279},{"$f":"IF(Input!$W$55=1,CK37+CL37,( 1-(1-CW37)^(1/12))*(AC37))-'8%'!CS37","v":291.39965603111784},{"$f":"AC37*Charges!$D$28/12","v":340.27105622081939},0,291.39965603111784,{"$f":"IF(Input!$W$55=1,CM37+CN37,MAX(AC37-AG37,0))","v":302171.76142914168},1000000,{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B37<>\"\",IF(B37<=5,VLOOKUP(B37,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,299171.76142914168,{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B37<>\"\",IF(C37<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B37<>\"\",((Flat_Extra/1000)/12)*AQ37*AO37+Input!$H$34*V37*AP37,\"\")","v":0},0,0,300000,{"$f":"IF(B37<>\"\",IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B37<>\"\",B37<=Term-3),MIN(AU37,Charges!$H$11),0)","v":300000},{"$f":"IF(C37=1,MIN(AV37,AW37),IF(AV37=0,0,MIN(AW37-AY36,IF(MOD(C37-1,12/Mode)=0,VLOOKUP(B37,Input!$B$43:$I$100,5)/Mode,0))))*(B37<=Term-3)","v":0},0,{"$f":"IF(B37<>\"\",IF(BH37>0,IF(AH38<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,MIN(IF(MOD(C37,12)=0,VLOOKUP(B37,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM37,AH37),AH37-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C37<60,0,IF(MOD(C37,12)=0,(BC37<60)*SUM(INDIRECT($BF$7&(C37+11)&\":\"&$BF$7&C36))+(BC37>=60)*SUMPRODUCT($BD$12:BD37,$BE$12:$BE37),0))","v":0},1000000,{"$f":"IF(B37<>\"\",IF(Input!$J$40=\"Yes\",IF(B37<=5,0,IF(MOD(C37,12)=0,VLOOKUP(B37,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},302171.76142914168,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B37<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B37<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B37<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B37<=Charges!$C$88),0)","v":0},{"$f":"IF(B37<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B37<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW37*BY37*Input!$H$35+BX37*BZ37*Input!$H$36","v":0},0,{"$f":"CB37*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F37*Charges!$F$51+CM36+IF(MOD(C37-1,12)=0,CN36,0)-BE36,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C37-1,12)=0,H37*D37,CN36),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG37-(B37>PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH37-(B37<=PPT)*Z37)*(1+Charges!$D$11),0)","v":0},{"$f":"CI37*Charges!$C$22/12","v":0},0,0,{"$f":"CJ37-CL37-(B37<=PPT)*AF37*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C37=\"\",MOD(C37-1,12)=0,B37>PPT),0%,100%/12+CO36),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B37>PPT),0%,100%-CO37)","v":0},{"$f":"IF(B37>=Charges!$B$68,IF(MOD(C37,12)=0,(Loyalty_Bonus+Charges!$C$69*(B37-11))*AH37,0),0)","v":0},302171.76142914168,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,27,0,100000,0,0,{"$f":"IF(AND(B38<>\"\", B38<=10),VLOOKUP(B38,Charges!$C$40:$F$50, 4, 0), IF(AND(B38<>\"\", B38 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D38*H38+F38*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B38=1,0,IF(B38<>\"\",(M38+N38)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G38), 0.5*Term*aprem)*(1+Indexation*(B38-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B38, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B38<>\"\",B38<=Term),IF(C38<61,Charges!$C$31,W37*(1+(B38<>B37)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,R38+CR37-BB37),\"\")","v":302171.76142914168},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,0,IF(C38=Input!$O$18,Input!$O$19,R38+CR37-Z38-BE37)),\"\")","v":301851.76142914168},{"$f":"IF(B38<>\"\",IF(Input!$W$55=1,CI38+CJ38,AB38*(1+Charges!$D$11)),0)","v":303793.88475093438},{"$f":"IF(Input!$W$55=1,CK38+CL38,( 1-(1-CW38)^(1/12))*(AC38))-'8%'!CS38","v":292.68170445342537},{"$f":"AC38*Charges!$D$28/12","v":341.76812034480116},0,292.68170445342537,{"$f":"IF(Input!$W$55=1,CM38+CN38,MAX(AC38-AG38,0))","v":303501.20304648095},1000000,{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B38<>\"\",IF(B38<=5,VLOOKUP(B38,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,300501.20304648095,{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B38<>\"\",IF(C38<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B38<>\"\",((Flat_Extra/1000)/12)*AQ38*AO38+Input!$H$34*V38*AP38,\"\")","v":0},0,0,300000,{"$f":"IF(B38<>\"\",IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B38<>\"\",B38<=Term-3),MIN(AU38,Charges!$H$11),0)","v":300000},{"$f":"IF(C38=1,MIN(AV38,AW38),IF(AV38=0,0,MIN(AW38-AY37,IF(MOD(C38-1,12/Mode)=0,VLOOKUP(B38,Input!$B$43:$I$100,5)/Mode,0))))*(B38<=Term-3)","v":0},0,{"$f":"IF(B38<>\"\",IF(BH38>0,IF(AH39<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,MIN(IF(MOD(C38,12)=0,VLOOKUP(B38,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM38,AH38),AH38-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C38<60,0,IF(MOD(C38,12)=0,(BC38<60)*SUM(INDIRECT($BF$7&(C38+11)&\":\"&$BF$7&C37))+(BC38>=60)*SUMPRODUCT($BD$12:BD38,$BE$12:$BE38),0))","v":0},1000000,{"$f":"IF(B38<>\"\",IF(Input!$J$40=\"Yes\",IF(B38<=5,0,IF(MOD(C38,12)=0,VLOOKUP(B38,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},303501.20304648095,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B38<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B38<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B38<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B38<=Charges!$C$88),0)","v":0},{"$f":"IF(B38<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B38<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW38*BY38*Input!$H$35+BX38*BZ38*Input!$H$36","v":0},0,{"$f":"CB38*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F38*Charges!$F$51+CM37+IF(MOD(C38-1,12)=0,CN37,0)-BE37,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C38-1,12)=0,H38*D38,CN37),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG38-(B38>PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH38-(B38<=PPT)*Z38)*(1+Charges!$D$11),0)","v":0},{"$f":"CI38*Charges!$C$22/12","v":0},0,0,{"$f":"CJ38-CL38-(B38<=PPT)*AF38*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C38=\"\",MOD(C38-1,12)=0,B38>PPT),0%,100%/12+CO37),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B38>PPT),0%,100%-CO38)","v":0},{"$f":"IF(B38>=Charges!$B$68,IF(MOD(C38,12)=0,(Loyalty_Bonus+Charges!$C$69*(B38-11))*AH38,0),0)","v":0},303501.20304648095,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,28,0,100000,0,0,{"$f":"IF(AND(B39<>\"\", B39<=10),VLOOKUP(B39,Charges!$C$40:$F$50, 4, 0), IF(AND(B39<>\"\", B39 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D39*H39+F39*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B39=1,0,IF(B39<>\"\",(M39+N39)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G39), 0.5*Term*aprem)*(1+Indexation*(B39-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B39, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B39<>\"\",B39<=Term),IF(C39<61,Charges!$C$31,W38*(1+(B39<>B38)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,R39+CR38-BB38),\"\")","v":303501.20304648095},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,0,IF(C39=Input!$O$18,Input!$O$19,R39+CR38-Z39-BE38)),\"\")","v":303181.20304648095},{"$f":"IF(B39<>\"\",IF(Input!$W$55=1,CI39+CJ39,AB39*(1+Charges!$D$11)),0)","v":305131.88003566908},{"$f":"IF(Input!$W$55=1,CK39+CL39,( 1-(1-CW39)^(1/12))*(AC39))-'8%'!CS39","v":293.97075851324576},{"$f":"AC39*Charges!$D$28/12","v":343.27336504012766},0,293.97075851324576,{"$f":"IF(Input!$W$55=1,CM39+CN39,MAX(AC39-AG39,0))","v":304837.90927715582},1000000,{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B39<>\"\",IF(B39<=5,VLOOKUP(B39,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,301837.90927715582,{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B39<>\"\",IF(C39<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B39<>\"\",((Flat_Extra/1000)/12)*AQ39*AO39+Input!$H$34*V39*AP39,\"\")","v":0},0,0,300000,{"$f":"IF(B39<>\"\",IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B39<>\"\",B39<=Term-3),MIN(AU39,Charges!$H$11),0)","v":300000},{"$f":"IF(C39=1,MIN(AV39,AW39),IF(AV39=0,0,MIN(AW39-AY38,IF(MOD(C39-1,12/Mode)=0,VLOOKUP(B39,Input!$B$43:$I$100,5)/Mode,0))))*(B39<=Term-3)","v":0},0,{"$f":"IF(B39<>\"\",IF(BH39>0,IF(AH40<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,MIN(IF(MOD(C39,12)=0,VLOOKUP(B39,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM39,AH39),AH39-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C39<60,0,IF(MOD(C39,12)=0,(BC39<60)*SUM(INDIRECT($BF$7&(C39+11)&\":\"&$BF$7&C38))+(BC39>=60)*SUMPRODUCT($BD$12:BD39,$BE$12:$BE39),0))","v":0},1000000,{"$f":"IF(B39<>\"\",IF(Input!$J$40=\"Yes\",IF(B39<=5,0,IF(MOD(C39,12)=0,VLOOKUP(B39,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},304837.90927715582,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B39<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B39<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B39<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B39<=Charges!$C$88),0)","v":0},{"$f":"IF(B39<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B39<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW39*BY39*Input!$H$35+BX39*BZ39*Input!$H$36","v":0},0,{"$f":"CB39*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F39*Charges!$F$51+CM38+IF(MOD(C39-1,12)=0,CN38,0)-BE38,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C39-1,12)=0,H39*D39,CN38),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG39-(B39>PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH39-(B39<=PPT)*Z39)*(1+Charges!$D$11),0)","v":0},{"$f":"CI39*Charges!$C$22/12","v":0},0,0,{"$f":"CJ39-CL39-(B39<=PPT)*AF39*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C39=\"\",MOD(C39-1,12)=0,B39>PPT),0%,100%/12+CO38),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B39>PPT),0%,100%-CO39)","v":0},{"$f":"IF(B39>=Charges!$B$68,IF(MOD(C39,12)=0,(Loyalty_Bonus+Charges!$C$69*(B39-11))*AH39,0),0)","v":0},304837.90927715582,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,29,0,100000,0,0,{"$f":"IF(AND(B40<>\"\", B40<=10),VLOOKUP(B40,Charges!$C$40:$F$50, 4, 0), IF(AND(B40<>\"\", B40 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D40*H40+F40*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B40=1,0,IF(B40<>\"\",(M40+N40)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G40), 0.5*Term*aprem)*(1+Indexation*(B40-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B40, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B40<>\"\",B40<=Term),IF(C40<61,Charges!$C$31,W39*(1+(B40<>B39)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,R40+CR39-BB39),\"\")","v":304837.90927715582},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,0,IF(C40=Input!$O$18,Input!$O$19,R40+CR39-Z40-BE39)),\"\")","v":304517.90927715582},{"$f":"IF(B40<>\"\",IF(Input!$W$55=1,CI40+CJ40,AB40*(1+Charges!$D$11)),0)","v":306477.18667448033},{"$f":"IF(Input!$W$55=1,CK40+CL40,( 1-(1-CW40)^(1/12))*(AC40))-'8%'!CS40","v":295.26685649225084},{"$f":"AC40*Charges!$D$28/12","v":344.78683500879038},0,295.26685649225084,{"$f":"IF(Input!$W$55=1,CM40+CN40,MAX(AC40-AG40,0))","v":306181.91981798806},1000000,{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B40<>\"\",IF(B40<=5,VLOOKUP(B40,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,303181.91981798806,{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B40<>\"\",IF(C40<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B40<>\"\",((Flat_Extra/1000)/12)*AQ40*AO40+Input!$H$34*V40*AP40,\"\")","v":0},0,0,300000,{"$f":"IF(B40<>\"\",IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B40<>\"\",B40<=Term-3),MIN(AU40,Charges!$H$11),0)","v":300000},{"$f":"IF(C40=1,MIN(AV40,AW40),IF(AV40=0,0,MIN(AW40-AY39,IF(MOD(C40-1,12/Mode)=0,VLOOKUP(B40,Input!$B$43:$I$100,5)/Mode,0))))*(B40<=Term-3)","v":0},0,{"$f":"IF(B40<>\"\",IF(BH40>0,IF(AH41<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,MIN(IF(MOD(C40,12)=0,VLOOKUP(B40,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM40,AH40),AH40-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C40<60,0,IF(MOD(C40,12)=0,(BC40<60)*SUM(INDIRECT($BF$7&(C40+11)&\":\"&$BF$7&C39))+(BC40>=60)*SUMPRODUCT($BD$12:BD40,$BE$12:$BE40),0))","v":0},1000000,{"$f":"IF(B40<>\"\",IF(Input!$J$40=\"Yes\",IF(B40<=5,0,IF(MOD(C40,12)=0,VLOOKUP(B40,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},306181.91981798806,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B40<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B40<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B40<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B40<=Charges!$C$88),0)","v":0},{"$f":"IF(B40<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B40<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW40*BY40*Input!$H$35+BX40*BZ40*Input!$H$36","v":0},0,{"$f":"CB40*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F40*Charges!$F$51+CM39+IF(MOD(C40-1,12)=0,CN39,0)-BE39,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C40-1,12)=0,H40*D40,CN39),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG40-(B40>PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH40-(B40<=PPT)*Z40)*(1+Charges!$D$11),0)","v":0},{"$f":"CI40*Charges!$C$22/12","v":0},0,0,{"$f":"CJ40-CL40-(B40<=PPT)*AF40*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C40=\"\",MOD(C40-1,12)=0,B40>PPT),0%,100%/12+CO39),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B40>PPT),0%,100%-CO40)","v":0},{"$f":"IF(B40>=Charges!$B$68,IF(MOD(C40,12)=0,(Loyalty_Bonus+Charges!$C$69*(B40-11))*AH40,0),0)","v":0},306181.91981798806,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,30,0,100000,0,0,{"$f":"IF(AND(B41<>\"\", B41<=10),VLOOKUP(B41,Charges!$C$40:$F$50, 4, 0), IF(AND(B41<>\"\", B41 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D41*H41+F41*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B41=1,0,IF(B41<>\"\",(M41+N41)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G41), 0.5*Term*aprem)*(1+Indexation*(B41-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B41, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B41<>\"\",B41<=Term),IF(C41<61,Charges!$C$31,W40*(1+(B41<>B40)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,R41+CR40-BB40),\"\")","v":306181.91981798806},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,0,IF(C41=Input!$O$18,Input!$O$19,R41+CR40-Z41-BE40)),\"\")","v":305861.91981798806},{"$f":"IF(B41<>\"\",IF(Input!$W$55=1,CI41+CJ41,AB41*(1+Charges!$D$11)),0)","v":307829.84461960045},{"$f":"IF(Input!$W$55=1,CK41+CL41,( 1-(1-CW41)^(1/12))*(AC41))-'8%'!CS41","v":296.57003688129913},{"$f":"AC41*Charges!$D$28/12","v":346.30857519705052},0,296.57003688129913,{"$f":"IF(Input!$W$55=1,CM41+CN41,MAX(AC41-AG41,0))","v":307533.27458271914},1000000,{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B41<>\"\",IF(B41<=5,VLOOKUP(B41,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,304533.27458271914,{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B41<>\"\",IF(C41<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B41<>\"\",((Flat_Extra/1000)/12)*AQ41*AO41+Input!$H$34*V41*AP41,\"\")","v":0},0,0,300000,{"$f":"IF(B41<>\"\",IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B41<>\"\",B41<=Term-3),MIN(AU41,Charges!$H$11),0)","v":300000},{"$f":"IF(C41=1,MIN(AV41,AW41),IF(AV41=0,0,MIN(AW41-AY40,IF(MOD(C41-1,12/Mode)=0,VLOOKUP(B41,Input!$B$43:$I$100,5)/Mode,0))))*(B41<=Term-3)","v":0},0,{"$f":"IF(B41<>\"\",IF(BH41>0,IF(AH42<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,MIN(IF(MOD(C41,12)=0,VLOOKUP(B41,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM41,AH41),AH41-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C41<60,0,IF(MOD(C41,12)=0,(BC41<60)*SUM(INDIRECT($BF$7&(C41+11)&\":\"&$BF$7&C40))+(BC41>=60)*SUMPRODUCT($BD$12:BD41,$BE$12:$BE41),0))","v":0},1000000,{"$f":"IF(B41<>\"\",IF(Input!$J$40=\"Yes\",IF(B41<=5,0,IF(MOD(C41,12)=0,VLOOKUP(B41,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},307533.27458271914,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B41<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B41<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B41<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B41<=Charges!$C$88),0)","v":0},{"$f":"IF(B41<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B41<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW41*BY41*Input!$H$35+BX41*BZ41*Input!$H$36","v":0},0,{"$f":"CB41*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F41*Charges!$F$51+CM40+IF(MOD(C41-1,12)=0,CN40,0)-BE40,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C41-1,12)=0,H41*D41,CN40),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG41-(B41>PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH41-(B41<=PPT)*Z41)*(1+Charges!$D$11),0)","v":0},{"$f":"CI41*Charges!$C$22/12","v":0},0,0,{"$f":"CJ41-CL41-(B41<=PPT)*AF41*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C41=\"\",MOD(C41-1,12)=0,B41>PPT),0%,100%/12+CO40),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B41>PPT),0%,100%-CO41)","v":0},{"$f":"IF(B41>=Charges!$B$68,IF(MOD(C41,12)=0,(Loyalty_Bonus+Charges!$C$69*(B41-11))*AH41,0),0)","v":0},307533.27458271914,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,31,0,100000,0,0,{"$f":"IF(AND(B42<>\"\", B42<=10),VLOOKUP(B42,Charges!$C$40:$F$50, 4, 0), IF(AND(B42<>\"\", B42 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D42*H42+F42*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B42=1,0,IF(B42<>\"\",(M42+N42)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G42), 0.5*Term*aprem)*(1+Indexation*(B42-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B42, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B42<>\"\",B42<=Term),IF(C42<61,Charges!$C$31,W41*(1+(B42<>B41)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,R42+CR41-BB41),\"\")","v":307533.27458271914},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,0,IF(C42=Input!$O$18,Input!$O$19,R42+CR41-Z42-BE41)),\"\")","v":307213.27458271914},{"$f":"IF(B42<>\"\",IF(Input!$W$55=1,CI42+CJ42,AB42*(1+Charges!$D$11)),0)","v":309189.89404157712},{"$f":"IF(Input!$W$55=1,CK42+CL42,( 1-(1-CW42)^(1/12))*(AC42))-'8%'!CS42","v":297.88033838157912},{"$f":"AC42*Charges!$D$28/12","v":347.83863079677423},0,297.88033838157912,{"$f":"IF(Input!$W$55=1,CM42+CN42,MAX(AC42-AG42,0))","v":308892.01370319555},1000000,{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B42<>\"\",IF(B42<=5,VLOOKUP(B42,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,305892.01370319555,{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B42<>\"\",IF(C42<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B42<>\"\",((Flat_Extra/1000)/12)*AQ42*AO42+Input!$H$34*V42*AP42,\"\")","v":0},0,0,300000,{"$f":"IF(B42<>\"\",IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B42<>\"\",B42<=Term-3),MIN(AU42,Charges!$H$11),0)","v":300000},{"$f":"IF(C42=1,MIN(AV42,AW42),IF(AV42=0,0,MIN(AW42-AY41,IF(MOD(C42-1,12/Mode)=0,VLOOKUP(B42,Input!$B$43:$I$100,5)/Mode,0))))*(B42<=Term-3)","v":0},0,{"$f":"IF(B42<>\"\",IF(BH42>0,IF(AH43<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,MIN(IF(MOD(C42,12)=0,VLOOKUP(B42,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM42,AH42),AH42-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C42<60,0,IF(MOD(C42,12)=0,(BC42<60)*SUM(INDIRECT($BF$7&(C42+11)&\":\"&$BF$7&C41))+(BC42>=60)*SUMPRODUCT($BD$12:BD42,$BE$12:$BE42),0))","v":0},1000000,{"$f":"IF(B42<>\"\",IF(Input!$J$40=\"Yes\",IF(B42<=5,0,IF(MOD(C42,12)=0,VLOOKUP(B42,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},308892.01370319555,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B42<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B42<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B42<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B42<=Charges!$C$88),0)","v":0},{"$f":"IF(B42<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B42<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW42*BY42*Input!$H$35+BX42*BZ42*Input!$H$36","v":0},0,{"$f":"CB42*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F42*Charges!$F$51+CM41+IF(MOD(C42-1,12)=0,CN41,0)-BE41,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C42-1,12)=0,H42*D42,CN41),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG42-(B42>PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH42-(B42<=PPT)*Z42)*(1+Charges!$D$11),0)","v":0},{"$f":"CI42*Charges!$C$22/12","v":0},0,0,{"$f":"CJ42-CL42-(B42<=PPT)*AF42*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C42=\"\",MOD(C42-1,12)=0,B42>PPT),0%,100%/12+CO41),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B42>PPT),0%,100%-CO42)","v":0},{"$f":"IF(B42>=Charges!$B$68,IF(MOD(C42,12)=0,(Loyalty_Bonus+Charges!$C$69*(B42-11))*AH42,0),0)","v":0},308892.01370319555,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,32,0,100000,0,0,{"$f":"IF(AND(B43<>\"\", B43<=10),VLOOKUP(B43,Charges!$C$40:$F$50, 4, 0), IF(AND(B43<>\"\", B43 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D43*H43+F43*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B43=1,0,IF(B43<>\"\",(M43+N43)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G43), 0.5*Term*aprem)*(1+Indexation*(B43-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B43, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B43<>\"\",B43<=Term),IF(C43<61,Charges!$C$31,W42*(1+(B43<>B42)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,R43+CR42-BB42),\"\")","v":308892.01370319555},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,0,IF(C43=Input!$O$18,Input!$O$19,R43+CR42-Z43-BE42)),\"\")","v":308572.01370319555},{"$f":"IF(B43<>\"\",IF(Input!$W$55=1,CI43+CJ43,AB43*(1+Charges!$D$11)),0)","v":310557.37533046631},{"$f":"IF(Input!$W$55=1,CK43+CL43,( 1-(1-CW43)^(1/12))*(AC43))-'8%'!CS43","v":299.19779990575825},{"$f":"AC43*Charges!$D$28/12","v":349.37704724677457},0,299.19779990575825,{"$f":"IF(Input!$W$55=1,CM43+CN43,MAX(AC43-AG43,0))","v":310258.17753056053},1000000,{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B43<>\"\",IF(B43<=5,VLOOKUP(B43,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,307258.17753056053,{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B43<>\"\",IF(C43<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B43<>\"\",((Flat_Extra/1000)/12)*AQ43*AO43+Input!$H$34*V43*AP43,\"\")","v":0},0,0,300000,{"$f":"IF(B43<>\"\",IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B43<>\"\",B43<=Term-3),MIN(AU43,Charges!$H$11),0)","v":300000},{"$f":"IF(C43=1,MIN(AV43,AW43),IF(AV43=0,0,MIN(AW43-AY42,IF(MOD(C43-1,12/Mode)=0,VLOOKUP(B43,Input!$B$43:$I$100,5)/Mode,0))))*(B43<=Term-3)","v":0},0,{"$f":"IF(B43<>\"\",IF(BH43>0,IF(AH44<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,MIN(IF(MOD(C43,12)=0,VLOOKUP(B43,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM43,AH43),AH43-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C43<60,0,IF(MOD(C43,12)=0,(BC43<60)*SUM(INDIRECT($BF$7&(C43+11)&\":\"&$BF$7&C42))+(BC43>=60)*SUMPRODUCT($BD$12:BD43,$BE$12:$BE43),0))","v":0},1000000,{"$f":"IF(B43<>\"\",IF(Input!$J$40=\"Yes\",IF(B43<=5,0,IF(MOD(C43,12)=0,VLOOKUP(B43,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},310258.17753056053,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B43<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B43<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B43<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B43<=Charges!$C$88),0)","v":0},{"$f":"IF(B43<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B43<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW43*BY43*Input!$H$35+BX43*BZ43*Input!$H$36","v":0},0,{"$f":"CB43*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F43*Charges!$F$51+CM42+IF(MOD(C43-1,12)=0,CN42,0)-BE42,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C43-1,12)=0,H43*D43,CN42),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG43-(B43>PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH43-(B43<=PPT)*Z43)*(1+Charges!$D$11),0)","v":0},{"$f":"CI43*Charges!$C$22/12","v":0},0,0,{"$f":"CJ43-CL43-(B43<=PPT)*AF43*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C43=\"\",MOD(C43-1,12)=0,B43>PPT),0%,100%/12+CO42),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B43>PPT),0%,100%-CO43)","v":0},{"$f":"IF(B43>=Charges!$B$68,IF(MOD(C43,12)=0,(Loyalty_Bonus+Charges!$C$69*(B43-11))*AH43,0),0)","v":0},310258.17753056053,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,33,0,100000,0,0,{"$f":"IF(AND(B44<>\"\", B44<=10),VLOOKUP(B44,Charges!$C$40:$F$50, 4, 0), IF(AND(B44<>\"\", B44 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D44*H44+F44*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B44=1,0,IF(B44<>\"\",(M44+N44)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G44), 0.5*Term*aprem)*(1+Indexation*(B44-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B44, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B44<>\"\",B44<=Term),IF(C44<61,Charges!$C$31,W43*(1+(B44<>B43)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,R44+CR43-BB43),\"\")","v":310258.17753056053},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,0,IF(C44=Input!$O$18,Input!$O$19,R44+CR43-Z44-BE43)),\"\")","v":309938.17753056053},{"$f":"IF(B44<>\"\",IF(Input!$W$55=1,CI44+CJ44,AB44*(1+Charges!$D$11)),0)","v":311932.32909703173},{"$f":"IF(Input!$W$55=1,CK44+CL44,( 1-(1-CW44)^(1/12))*(AC44))-'8%'!CS44","v":300.52246057913862},{"$f":"AC44*Charges!$D$28/12","v":350.92387023416069},0,300.52246057913862,{"$f":"IF(Input!$W$55=1,CM44+CN44,MAX(AC44-AG44,0))","v":311631.80663645262},1000000,{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B44<>\"\",IF(B44<=5,VLOOKUP(B44,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,308631.80663645262,{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B44<>\"\",IF(C44<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B44<>\"\",((Flat_Extra/1000)/12)*AQ44*AO44+Input!$H$34*V44*AP44,\"\")","v":0},0,0,300000,{"$f":"IF(B44<>\"\",IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B44<>\"\",B44<=Term-3),MIN(AU44,Charges!$H$11),0)","v":300000},{"$f":"IF(C44=1,MIN(AV44,AW44),IF(AV44=0,0,MIN(AW44-AY43,IF(MOD(C44-1,12/Mode)=0,VLOOKUP(B44,Input!$B$43:$I$100,5)/Mode,0))))*(B44<=Term-3)","v":0},0,{"$f":"IF(B44<>\"\",IF(BH44>0,IF(AH45<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,MIN(IF(MOD(C44,12)=0,VLOOKUP(B44,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM44,AH44),AH44-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C44<60,0,IF(MOD(C44,12)=0,(BC44<60)*SUM(INDIRECT($BF$7&(C44+11)&\":\"&$BF$7&C43))+(BC44>=60)*SUMPRODUCT($BD$12:BD44,$BE$12:$BE44),0))","v":0},1000000,{"$f":"IF(B44<>\"\",IF(Input!$J$40=\"Yes\",IF(B44<=5,0,IF(MOD(C44,12)=0,VLOOKUP(B44,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},311631.80663645262,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B44<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B44<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B44<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B44<=Charges!$C$88),0)","v":0},{"$f":"IF(B44<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B44<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW44*BY44*Input!$H$35+BX44*BZ44*Input!$H$36","v":0},0,{"$f":"CB44*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F44*Charges!$F$51+CM43+IF(MOD(C44-1,12)=0,CN43,0)-BE43,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C44-1,12)=0,H44*D44,CN43),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG44-(B44>PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH44-(B44<=PPT)*Z44)*(1+Charges!$D$11),0)","v":0},{"$f":"CI44*Charges!$C$22/12","v":0},0,0,{"$f":"CJ44-CL44-(B44<=PPT)*AF44*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C44=\"\",MOD(C44-1,12)=0,B44>PPT),0%,100%/12+CO43),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B44>PPT),0%,100%-CO44)","v":0},{"$f":"IF(B44>=Charges!$B$68,IF(MOD(C44,12)=0,(Loyalty_Bonus+Charges!$C$69*(B44-11))*AH44,0),0)","v":0},311631.80663645262,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,34,0,100000,0,0,{"$f":"IF(AND(B45<>\"\", B45<=10),VLOOKUP(B45,Charges!$C$40:$F$50, 4, 0), IF(AND(B45<>\"\", B45 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D45*H45+F45*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B45=1,0,IF(B45<>\"\",(M45+N45)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G45), 0.5*Term*aprem)*(1+Indexation*(B45-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B45, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B45<>\"\",B45<=Term),IF(C45<61,Charges!$C$31,W44*(1+(B45<>B44)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,R45+CR44-BB44),\"\")","v":311631.80663645262},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,0,IF(C45=Input!$O$18,Input!$O$19,R45+CR44-Z45-BE44)),\"\")","v":311311.80663645262},{"$f":"IF(B45<>\"\",IF(Input!$W$55=1,CI45+CJ45,AB45*(1+Charges!$D$11)),0)","v":313314.79617395112},{"$f":"IF(Input!$W$55=1,CK45+CL45,( 1-(1-CW45)^(1/12))*(AC45))-'8%'!CS45","v":301.8543597408194},{"$f":"AC45*Charges!$D$28/12","v":352.47914569569502},0,301.8543597408194,{"$f":"IF(Input!$W$55=1,CM45+CN45,MAX(AC45-AG45,0))","v":313012.94181421032},1000000,{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B45<>\"\",IF(B45<=5,VLOOKUP(B45,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,310012.94181421032,{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B45<>\"\",IF(C45<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B45<>\"\",((Flat_Extra/1000)/12)*AQ45*AO45+Input!$H$34*V45*AP45,\"\")","v":0},0,0,300000,{"$f":"IF(B45<>\"\",IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B45<>\"\",B45<=Term-3),MIN(AU45,Charges!$H$11),0)","v":300000},{"$f":"IF(C45=1,MIN(AV45,AW45),IF(AV45=0,0,MIN(AW45-AY44,IF(MOD(C45-1,12/Mode)=0,VLOOKUP(B45,Input!$B$43:$I$100,5)/Mode,0))))*(B45<=Term-3)","v":0},0,{"$f":"IF(B45<>\"\",IF(BH45>0,IF(AH46<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,MIN(IF(MOD(C45,12)=0,VLOOKUP(B45,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM45,AH45),AH45-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C45<60,0,IF(MOD(C45,12)=0,(BC45<60)*SUM(INDIRECT($BF$7&(C45+11)&\":\"&$BF$7&C44))+(BC45>=60)*SUMPRODUCT($BD$12:BD45,$BE$12:$BE45),0))","v":0},1000000,{"$f":"IF(B45<>\"\",IF(Input!$J$40=\"Yes\",IF(B45<=5,0,IF(MOD(C45,12)=0,VLOOKUP(B45,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},313012.94181421032,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B45<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B45<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B45<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B45<=Charges!$C$88),0)","v":0},{"$f":"IF(B45<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B45<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW45*BY45*Input!$H$35+BX45*BZ45*Input!$H$36","v":0},0,{"$f":"CB45*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F45*Charges!$F$51+CM44+IF(MOD(C45-1,12)=0,CN44,0)-BE44,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C45-1,12)=0,H45*D45,CN44),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG45-(B45>PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH45-(B45<=PPT)*Z45)*(1+Charges!$D$11),0)","v":0},{"$f":"CI45*Charges!$C$22/12","v":0},0,0,{"$f":"CJ45-CL45-(B45<=PPT)*AF45*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C45=\"\",MOD(C45-1,12)=0,B45>PPT),0%,100%/12+CO44),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B45>PPT),0%,100%-CO45)","v":0},{"$f":"IF(B45>=Charges!$B$68,IF(MOD(C45,12)=0,(Loyalty_Bonus+Charges!$C$69*(B45-11))*AH45,0),0)","v":0},313012.94181421032,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,35,0,100000,0,0,{"$f":"IF(AND(B46<>\"\", B46<=10),VLOOKUP(B46,Charges!$C$40:$F$50, 4, 0), IF(AND(B46<>\"\", B46 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D46*H46+F46*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B46=1,0,IF(B46<>\"\",(M46+N46)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G46), 0.5*Term*aprem)*(1+Indexation*(B46-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B46, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B46<>\"\",B46<=Term),IF(C46<61,Charges!$C$31,W45*(1+(B46<>B45)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,R46+CR45-BB45),\"\")","v":313012.94181421032},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,0,IF(C46=Input!$O$18,Input!$O$19,R46+CR45-Z46-BE45)),\"\")","v":312692.94181421032},{"$f":"IF(B46<>\"\",IF(Input!$W$55=1,CI46+CJ46,AB46*(1+Charges!$D$11)),0)","v":314704.81761702849},{"$f":"IF(Input!$W$55=1,CK46+CL46,( 1-(1-CW46)^(1/12))*(AC46))-'8%'!CS46","v":303.19353694486426},{"$f":"AC46*Charges!$D$28/12","v":354.04291981915708},0,303.19353694486426,{"$f":"IF(Input!$W$55=1,CM46+CN46,MAX(AC46-AG46,0))","v":314401.62408008362},1000000,{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B46<>\"\",IF(B46<=5,VLOOKUP(B46,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,311401.62408008362,{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B46<>\"\",IF(C46<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B46<>\"\",((Flat_Extra/1000)/12)*AQ46*AO46+Input!$H$34*V46*AP46,\"\")","v":0},0,0,300000,{"$f":"IF(B46<>\"\",IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B46<>\"\",B46<=Term-3),MIN(AU46,Charges!$H$11),0)","v":300000},{"$f":"IF(C46=1,MIN(AV46,AW46),IF(AV46=0,0,MIN(AW46-AY45,IF(MOD(C46-1,12/Mode)=0,VLOOKUP(B46,Input!$B$43:$I$100,5)/Mode,0))))*(B46<=Term-3)","v":0},0,{"$f":"IF(B46<>\"\",IF(BH46>0,IF(AH47<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,MIN(IF(MOD(C46,12)=0,VLOOKUP(B46,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM46,AH46),AH46-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C46<60,0,IF(MOD(C46,12)=0,(BC46<60)*SUM(INDIRECT($BF$7&(C46+11)&\":\"&$BF$7&C45))+(BC46>=60)*SUMPRODUCT($BD$12:BD46,$BE$12:$BE46),0))","v":0},1000000,{"$f":"IF(B46<>\"\",IF(Input!$J$40=\"Yes\",IF(B46<=5,0,IF(MOD(C46,12)=0,VLOOKUP(B46,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},314401.62408008362,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B46<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B46<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B46<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B46<=Charges!$C$88),0)","v":0},{"$f":"IF(B46<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B46<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW46*BY46*Input!$H$35+BX46*BZ46*Input!$H$36","v":0},0,{"$f":"CB46*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F46*Charges!$F$51+CM45+IF(MOD(C46-1,12)=0,CN45,0)-BE45,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C46-1,12)=0,H46*D46,CN45),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG46-(B46>PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH46-(B46<=PPT)*Z46)*(1+Charges!$D$11),0)","v":0},{"$f":"CI46*Charges!$C$22/12","v":0},0,0,{"$f":"CJ46-CL46-(B46<=PPT)*AF46*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C46=\"\",MOD(C46-1,12)=0,B46>PPT),0%,100%/12+CO45),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B46>PPT),0%,100%-CO46)","v":0},{"$f":"IF(B46>=Charges!$B$68,IF(MOD(C46,12)=0,(Loyalty_Bonus+Charges!$C$69*(B46-11))*AH46,0),0)","v":0},314401.62408008362,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,3,36,0,100000,0,0,{"$f":"IF(AND(B47<>\"\", B47<=10),VLOOKUP(B47,Charges!$C$40:$F$50, 4, 0), IF(AND(B47<>\"\", B47 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D47*H47+F47*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B47=1,0,IF(B47<>\"\",(M47+N47)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G47), 0.5*Term*aprem)*(1+Indexation*(B47-1))","v":1000000},187887,{"$f":"IFERROR(VLOOKUP(B47, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":628349.99999999988},0,{"$f":"MIN(IF(AND(B47<>\"\",B47<=Term),IF(C47<61,Charges!$C$31,W46*(1+(B47<>B46)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,R47+CR46-BB46),\"\")","v":314401.62408008362},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,0,IF(C47=Input!$O$18,Input!$O$19,R47+CR46-Z47-BE46)),\"\")","v":314081.62408008362},{"$f":"IF(B47<>\"\",IF(Input!$W$55=1,CI47+CJ47,AB47*(1+Charges!$D$11)),0)","v":316102.43470641365},{"$f":"IF(Input!$W$55=1,CK47+CL47,( 1-(1-CW47)^(1/12))*(AC47))-'8%'!CS47","v":304.54003196147681},{"$f":"AC47*Charges!$D$28/12","v":355.61523904471534},0,304.54003196147681,{"$f":"IF(Input!$W$55=1,CM47+CN47,MAX(AC47-AG47,0))","v":315797.8946744522},1000000,{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.03},{"$f":"IF(B47<>\"\",IF(B47<=5,VLOOKUP(B47,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":4000},3000,312797.8946744522,{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B47<>\"\",IF(C47<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1816237,{"$f":"IF(B47<>\"\",((Flat_Extra/1000)/12)*AQ47*AO47+Input!$H$34*V47*AP47,\"\")","v":0},0,0,300000,{"$f":"IF(B47<>\"\",IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B47<>\"\",B47<=Term-3),MIN(AU47,Charges!$H$11),0)","v":300000},{"$f":"IF(C47=1,MIN(AV47,AW47),IF(AV47=0,0,MIN(AW47-AY46,IF(MOD(C47-1,12/Mode)=0,VLOOKUP(B47,Input!$B$43:$I$100,5)/Mode,0))))*(B47<=Term-3)","v":0},0,{"$f":"IF(B47<>\"\",IF(BH47>0,IF(AH48<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,MIN(IF(MOD(C47,12)=0,VLOOKUP(B47,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM47,AH47),AH47-Charges!$D$73*aprem)))),0),0)","v":0},47,0,0,{"$f":"IF(C47<60,0,IF(MOD(C47,12)=0,(BC47<60)*SUM(INDIRECT($BF$7&(C47+11)&\":\"&$BF$7&C46))+(BC47>=60)*SUMPRODUCT($BD$12:BD47,$BE$12:$BE47),0))","v":0},1000000,{"$f":"IF(B47<>\"\",IF(Input!$J$40=\"Yes\",IF(B47<=5,0,IF(MOD(C47,12)=0,VLOOKUP(B47,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},315797.8946744522,0,null,null,null,null,2,8,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B47<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B47<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B47<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B47<=Charges!$C$88),0)","v":0},{"$f":"IF(B47<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B47<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW47*BY47*Input!$H$35+BX47*BZ47*Input!$H$36","v":0},0,{"$f":"CB47*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F47*Charges!$F$51+CM46+IF(MOD(C47-1,12)=0,CN46,0)-BE46,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C47-1,12)=0,H47*D47,CN46),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG47-(B47>PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH47-(B47<=PPT)*Z47)*(1+Charges!$D$11),0)","v":0},{"$f":"CI47*Charges!$C$22/12","v":0},0,0,{"$f":"CJ47-CL47-(B47<=PPT)*AF47*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C47=\"\",MOD(C47-1,12)=0,B47>PPT),0%,100%/12+CO46),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B47>PPT),0%,100%-CO47)","v":0},{"$f":"IF(B47>=Charges!$B$68,IF(MOD(C47,12)=0,(Loyalty_Bonus+Charges!$C$69*(B47-11))*AH47,0),0)","v":0},315797.8946744522,0,null,1.0749999999999999E-2,1.04E-2,1.15E-2]
[1,4,37,100000,100000,0,100000,{"$f":"IF(AND(B48<>\"\", B48<=10),VLOOKUP(B48,Charges!$C$40:$F$50, 4, 0), IF(AND(B48<>\"\", B48 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D48*H48+F48*Charges!$F$51","v":97000},0,97000,0,3000,3000,{"$f":"IF(B48=1,0,IF(B48<>\"\",(M48+N48)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"MAX(SA, 1.05*SUM($G$12:G48), 0.5*Term*aprem)*(1+Indexation*(B48-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B48, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B48<>\"\",B48<=Term),IF(C48<61,Charges!$C$31,W47*(1+(B48<>B47)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,R48+CR47-BB47),\"\")","v":412797.8946744522},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,0,IF(C48=Input!$O$18,Input!$O$19,R48+CR47-Z48-BE47)),\"\")","v":412477.8946744522},{"$f":"IF(B48<>\"\",IF(Input!$W$55=1,CI48+CJ48,AB48*(1+Charges!$D$11)),0)","v":415131.78986849845},{"$f":"IF(Input!$W$55=1,CK48+CL48,( 1-(1-CW48)^(1/12))*(AC48))-'8%'!CS48","v":399.94708889919366},{"$f":"AC48*Charges!$D$28/12","v":467.02326360206075},0,399.94708889919366,{"$f":"IF(Input!$W$55=1,CM48+CN48,MAX(AC48-AG48,0))","v":414731.84277959925},1000000,{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B48<>\"\",IF(B48<=5,VLOOKUP(B48,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,412731.84277959925,{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B48<>\"\",IF(C48<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B48<>\"\",((Flat_Extra/1000)/12)*AQ48*AO48+Input!$H$34*V48*AP48,\"\")","v":0},0,0,400000,{"$f":"IF(B48<>\"\",IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B48<>\"\",B48<=Term-3),MIN(AU48,Charges!$H$11),0)","v":400000},{"$f":"IF(C48=1,MIN(AV48,AW48),IF(AV48=0,0,MIN(AW48-AY47,IF(MOD(C48-1,12/Mode)=0,VLOOKUP(B48,Input!$B$43:$I$100,5)/Mode,0))))*(B48<=Term-3)","v":0},0,{"$f":"IF(B48<>\"\",IF(BH48>0,IF(AH49<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,MIN(IF(MOD(C48,12)=0,VLOOKUP(B48,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM48,AH48),AH48-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C48<60,0,IF(MOD(C48,12)=0,(BC48<60)*SUM(INDIRECT($BF$7&(C48+11)&\":\"&$BF$7&C47))+(BC48>=60)*SUMPRODUCT($BD$12:BD48,$BE$12:$BE48),0))","v":0},1000000,{"$f":"IF(B48<>\"\",IF(Input!$J$40=\"Yes\",IF(B48<=5,0,IF(MOD(C48,12)=0,VLOOKUP(B48,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},414731.84277959925,-100000,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B48<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B48<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B48<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B48<=Charges!$C$88),0)","v":0},{"$f":"IF(B48<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B48<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW48*BY48*Input!$H$35+BX48*BZ48*Input!$H$36","v":0},0,{"$f":"CB48*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F48*Charges!$F$51+CM47+IF(MOD(C48-1,12)=0,CN47,0)-BE47,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C48-1,12)=0,H48*D48,CN47),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG48-(B48>PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH48-(B48<=PPT)*Z48)*(1+Charges!$D$11),0)","v":0},{"$f":"CI48*Charges!$C$22/12","v":0},0,0,{"$f":"CJ48-CL48-(B48<=PPT)*AF48*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C48=\"\",MOD(C48-1,12)=0,B48>PPT),0%,100%/12+CO47),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B48>PPT),0%,100%-CO48)","v":0},{"$f":"IF(B48>=Charges!$B$68,IF(MOD(C48,12)=0,(Loyalty_Bonus+Charges!$C$69*(B48-11))*AH48,0),0)","v":0},414731.84277959925,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,38,0,100000,0,0,{"$f":"IF(AND(B49<>\"\", B49<=10),VLOOKUP(B49,Charges!$C$40:$F$50, 4, 0), IF(AND(B49<>\"\", B49 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D49*H49+F49*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B49=1,0,IF(B49<>\"\",(M49+N49)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G49), 0.5*Term*aprem)*(1+Indexation*(B49-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B49, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B49<>\"\",B49<=Term),IF(C49<61,Charges!$C$31,W48*(1+(B49<>B48)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,R49+CR48-BB48),\"\")","v":414731.84277959925},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,0,IF(C49=Input!$O$18,Input!$O$19,R49+CR48-Z49-BE48)),\"\")","v":414411.84277959925},{"$f":"IF(B49<>\"\",IF(Input!$W$55=1,CI49+CJ49,AB49*(1+Charges!$D$11)),0)","v":417078.1810539852},{"$f":"IF(Input!$W$55=1,CK49+CL49,( 1-(1-CW49)^(1/12))*(AC49))-'8%'!CS49","v":401.82228493932604},{"$f":"AC49*Charges!$D$28/12","v":469.21295368573334},0,401.82228493932604,{"$f":"IF(Input!$W$55=1,CM49+CN49,MAX(AC49-AG49,0))","v":416676.35876904585},1000000,{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B49<>\"\",IF(B49<=5,VLOOKUP(B49,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,414676.35876904585,{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B49<>\"\",IF(C49<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B49<>\"\",((Flat_Extra/1000)/12)*AQ49*AO49+Input!$H$34*V49*AP49,\"\")","v":0},0,0,400000,{"$f":"IF(B49<>\"\",IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B49<>\"\",B49<=Term-3),MIN(AU49,Charges!$H$11),0)","v":400000},{"$f":"IF(C49=1,MIN(AV49,AW49),IF(AV49=0,0,MIN(AW49-AY48,IF(MOD(C49-1,12/Mode)=0,VLOOKUP(B49,Input!$B$43:$I$100,5)/Mode,0))))*(B49<=Term-3)","v":0},0,{"$f":"IF(B49<>\"\",IF(BH49>0,IF(AH50<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,MIN(IF(MOD(C49,12)=0,VLOOKUP(B49,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM49,AH49),AH49-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C49<60,0,IF(MOD(C49,12)=0,(BC49<60)*SUM(INDIRECT($BF$7&(C49+11)&\":\"&$BF$7&C48))+(BC49>=60)*SUMPRODUCT($BD$12:BD49,$BE$12:$BE49),0))","v":0},1000000,{"$f":"IF(B49<>\"\",IF(Input!$J$40=\"Yes\",IF(B49<=5,0,IF(MOD(C49,12)=0,VLOOKUP(B49,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},416676.35876904585,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B49<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B49<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B49<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B49<=Charges!$C$88),0)","v":0},{"$f":"IF(B49<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B49<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW49*BY49*Input!$H$35+BX49*BZ49*Input!$H$36","v":0},0,{"$f":"CB49*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F49*Charges!$F$51+CM48+IF(MOD(C49-1,12)=0,CN48,0)-BE48,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C49-1,12)=0,H49*D49,CN48),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG49-(B49>PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH49-(B49<=PPT)*Z49)*(1+Charges!$D$11),0)","v":0},{"$f":"CI49*Charges!$C$22/12","v":0},0,0,{"$f":"CJ49-CL49-(B49<=PPT)*AF49*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C49=\"\",MOD(C49-1,12)=0,B49>PPT),0%,100%/12+CO48),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B49>PPT),0%,100%-CO49)","v":0},{"$f":"IF(B49>=Charges!$B$68,IF(MOD(C49,12)=0,(Loyalty_Bonus+Charges!$C$69*(B49-11))*AH49,0),0)","v":0},416676.35876904585,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,39,0,100000,0,0,{"$f":"IF(AND(B50<>\"\", B50<=10),VLOOKUP(B50,Charges!$C$40:$F$50, 4, 0), IF(AND(B50<>\"\", B50 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D50*H50+F50*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B50=1,0,IF(B50<>\"\",(M50+N50)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G50), 0.5*Term*aprem)*(1+Indexation*(B50-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B50, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B50<>\"\",B50<=Term),IF(C50<61,Charges!$C$31,W49*(1+(B50<>B49)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,R50+CR49-BB49),\"\")","v":416676.35876904585},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,0,IF(C50=Input!$O$18,Input!$O$19,R50+CR49-Z50-BE49)),\"\")","v":416356.35876904585},{"$f":"IF(B50<>\"\",IF(Input!$W$55=1,CI50+CJ50,AB50*(1+Charges!$D$11)),0)","v":419035.20811785728},{"$f":"IF(Input!$W$55=1,CK50+CL50,( 1-(1-CW50)^(1/12))*(AC50))-'8%'!CS50","v":403.70772781841879},{"$f":"AC50*Charges!$D$28/12","v":471.41460913258948},0,403.70772781841879,{"$f":"IF(Input!$W$55=1,CM50+CN50,MAX(AC50-AG50,0))","v":418631.50039003888},1000000,{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B50<>\"\",IF(B50<=5,VLOOKUP(B50,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,416631.50039003888,{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B50<>\"\",IF(C50<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B50<>\"\",((Flat_Extra/1000)/12)*AQ50*AO50+Input!$H$34*V50*AP50,\"\")","v":0},0,0,400000,{"$f":"IF(B50<>\"\",IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B50<>\"\",B50<=Term-3),MIN(AU50,Charges!$H$11),0)","v":400000},{"$f":"IF(C50=1,MIN(AV50,AW50),IF(AV50=0,0,MIN(AW50-AY49,IF(MOD(C50-1,12/Mode)=0,VLOOKUP(B50,Input!$B$43:$I$100,5)/Mode,0))))*(B50<=Term-3)","v":0},0,{"$f":"IF(B50<>\"\",IF(BH50>0,IF(AH51<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,MIN(IF(MOD(C50,12)=0,VLOOKUP(B50,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM50,AH50),AH50-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C50<60,0,IF(MOD(C50,12)=0,(BC50<60)*SUM(INDIRECT($BF$7&(C50+11)&\":\"&$BF$7&C49))+(BC50>=60)*SUMPRODUCT($BD$12:BD50,$BE$12:$BE50),0))","v":0},1000000,{"$f":"IF(B50<>\"\",IF(Input!$J$40=\"Yes\",IF(B50<=5,0,IF(MOD(C50,12)=0,VLOOKUP(B50,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},418631.50039003888,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B50<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B50<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B50<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B50<=Charges!$C$88),0)","v":0},{"$f":"IF(B50<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B50<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW50*BY50*Input!$H$35+BX50*BZ50*Input!$H$36","v":0},0,{"$f":"CB50*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F50*Charges!$F$51+CM49+IF(MOD(C50-1,12)=0,CN49,0)-BE49,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C50-1,12)=0,H50*D50,CN49),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG50-(B50>PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH50-(B50<=PPT)*Z50)*(1+Charges!$D$11),0)","v":0},{"$f":"CI50*Charges!$C$22/12","v":0},0,0,{"$f":"CJ50-CL50-(B50<=PPT)*AF50*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C50=\"\",MOD(C50-1,12)=0,B50>PPT),0%,100%/12+CO49),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B50>PPT),0%,100%-CO50)","v":0},{"$f":"IF(B50>=Charges!$B$68,IF(MOD(C50,12)=0,(Loyalty_Bonus+Charges!$C$69*(B50-11))*AH50,0),0)","v":0},418631.50039003888,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,40,0,100000,0,0,{"$f":"IF(AND(B51<>\"\", B51<=10),VLOOKUP(B51,Charges!$C$40:$F$50, 4, 0), IF(AND(B51<>\"\", B51 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D51*H51+F51*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B51=1,0,IF(B51<>\"\",(M51+N51)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G51), 0.5*Term*aprem)*(1+Indexation*(B51-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B51, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B51<>\"\",B51<=Term),IF(C51<61,Charges!$C$31,W50*(1+(B51<>B50)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,R51+CR50-BB50),\"\")","v":418631.50039003888},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,0,IF(C51=Input!$O$18,Input!$O$19,R51+CR50-Z51-BE50)),\"\")","v":418311.50039003888},{"$f":"IF(B51<>\"\",IF(Input!$W$55=1,CI51+CJ51,AB51*(1+Charges!$D$11)),0)","v":421002.92917890911},{"$f":"IF(Input!$W$55=1,CK51+CL51,( 1-(1-CW51)^(1/12))*(AC51))-'8%'!CS51","v":405.60347352939556},{"$f":"AC51*Charges!$D$28/12","v":473.62829532627273},0,405.60347352939556,{"$f":"IF(Input!$W$55=1,CM51+CN51,MAX(AC51-AG51,0))","v":420597.32570537971},1000000,{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B51<>\"\",IF(B51<=5,VLOOKUP(B51,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,418597.32570537971,{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B51<>\"\",IF(C51<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B51<>\"\",((Flat_Extra/1000)/12)*AQ51*AO51+Input!$H$34*V51*AP51,\"\")","v":0},0,0,400000,{"$f":"IF(B51<>\"\",IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B51<>\"\",B51<=Term-3),MIN(AU51,Charges!$H$11),0)","v":400000},{"$f":"IF(C51=1,MIN(AV51,AW51),IF(AV51=0,0,MIN(AW51-AY50,IF(MOD(C51-1,12/Mode)=0,VLOOKUP(B51,Input!$B$43:$I$100,5)/Mode,0))))*(B51<=Term-3)","v":0},0,{"$f":"IF(B51<>\"\",IF(BH51>0,IF(AH52<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,MIN(IF(MOD(C51,12)=0,VLOOKUP(B51,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM51,AH51),AH51-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C51<60,0,IF(MOD(C51,12)=0,(BC51<60)*SUM(INDIRECT($BF$7&(C51+11)&\":\"&$BF$7&C50))+(BC51>=60)*SUMPRODUCT($BD$12:BD51,$BE$12:$BE51),0))","v":0},1000000,{"$f":"IF(B51<>\"\",IF(Input!$J$40=\"Yes\",IF(B51<=5,0,IF(MOD(C51,12)=0,VLOOKUP(B51,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},420597.32570537971,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B51<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B51<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B51<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B51<=Charges!$C$88),0)","v":0},{"$f":"IF(B51<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B51<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW51*BY51*Input!$H$35+BX51*BZ51*Input!$H$36","v":0},0,{"$f":"CB51*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F51*Charges!$F$51+CM50+IF(MOD(C51-1,12)=0,CN50,0)-BE50,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C51-1,12)=0,H51*D51,CN50),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG51-(B51>PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH51-(B51<=PPT)*Z51)*(1+Charges!$D$11),0)","v":0},{"$f":"CI51*Charges!$C$22/12","v":0},0,0,{"$f":"CJ51-CL51-(B51<=PPT)*AF51*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C51=\"\",MOD(C51-1,12)=0,B51>PPT),0%,100%/12+CO50),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B51>PPT),0%,100%-CO51)","v":0},{"$f":"IF(B51>=Charges!$B$68,IF(MOD(C51,12)=0,(Loyalty_Bonus+Charges!$C$69*(B51-11))*AH51,0),0)","v":0},420597.32570537971,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,41,0,100000,0,0,{"$f":"IF(AND(B52<>\"\", B52<=10),VLOOKUP(B52,Charges!$C$40:$F$50, 4, 0), IF(AND(B52<>\"\", B52 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D52*H52+F52*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B52=1,0,IF(B52<>\"\",(M52+N52)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G52), 0.5*Term*aprem)*(1+Indexation*(B52-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B52, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B52<>\"\",B52<=Term),IF(C52<61,Charges!$C$31,W51*(1+(B52<>B51)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,R52+CR51-BB51),\"\")","v":420597.32570537971},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,0,IF(C52=Input!$O$18,Input!$O$19,R52+CR51-Z52-BE51)),\"\")","v":420277.32570537971},{"$f":"IF(B52<>\"\",IF(Input!$W$55=1,CI52+CJ52,AB52*(1+Charges!$D$11)),0)","v":422981.40267351986},{"$f":"IF(Input!$W$55=1,CK52+CL52,( 1-(1-CW52)^(1/12))*(AC52))-'8%'!CS52","v":407.50957837114817},{"$f":"AC52*Charges!$D$28/12","v":475.85407800770986},0,407.50957837114817,{"$f":"IF(Input!$W$55=1,CM52+CN52,MAX(AC52-AG52,0))","v":422573.89309514873},1000000,{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B52<>\"\",IF(B52<=5,VLOOKUP(B52,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,420573.89309514873,{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B52<>\"\",IF(C52<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B52<>\"\",((Flat_Extra/1000)/12)*AQ52*AO52+Input!$H$34*V52*AP52,\"\")","v":0},0,0,400000,{"$f":"IF(B52<>\"\",IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B52<>\"\",B52<=Term-3),MIN(AU52,Charges!$H$11),0)","v":400000},{"$f":"IF(C52=1,MIN(AV52,AW52),IF(AV52=0,0,MIN(AW52-AY51,IF(MOD(C52-1,12/Mode)=0,VLOOKUP(B52,Input!$B$43:$I$100,5)/Mode,0))))*(B52<=Term-3)","v":0},0,{"$f":"IF(B52<>\"\",IF(BH52>0,IF(AH53<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,MIN(IF(MOD(C52,12)=0,VLOOKUP(B52,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM52,AH52),AH52-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C52<60,0,IF(MOD(C52,12)=0,(BC52<60)*SUM(INDIRECT($BF$7&(C52+11)&\":\"&$BF$7&C51))+(BC52>=60)*SUMPRODUCT($BD$12:BD52,$BE$12:$BE52),0))","v":0},1000000,{"$f":"IF(B52<>\"\",IF(Input!$J$40=\"Yes\",IF(B52<=5,0,IF(MOD(C52,12)=0,VLOOKUP(B52,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},422573.89309514873,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B52<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B52<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B52<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B52<=Charges!$C$88),0)","v":0},{"$f":"IF(B52<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B52<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW52*BY52*Input!$H$35+BX52*BZ52*Input!$H$36","v":0},0,{"$f":"CB52*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F52*Charges!$F$51+CM51+IF(MOD(C52-1,12)=0,CN51,0)-BE51,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C52-1,12)=0,H52*D52,CN51),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG52-(B52>PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH52-(B52<=PPT)*Z52)*(1+Charges!$D$11),0)","v":0},{"$f":"CI52*Charges!$C$22/12","v":0},0,0,{"$f":"CJ52-CL52-(B52<=PPT)*AF52*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C52=\"\",MOD(C52-1,12)=0,B52>PPT),0%,100%/12+CO51),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B52>PPT),0%,100%-CO52)","v":0},{"$f":"IF(B52>=Charges!$B$68,IF(MOD(C52,12)=0,(Loyalty_Bonus+Charges!$C$69*(B52-11))*AH52,0),0)","v":0},422573.89309514873,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,42,0,100000,0,0,{"$f":"IF(AND(B53<>\"\", B53<=10),VLOOKUP(B53,Charges!$C$40:$F$50, 4, 0), IF(AND(B53<>\"\", B53 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D53*H53+F53*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B53=1,0,IF(B53<>\"\",(M53+N53)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G53), 0.5*Term*aprem)*(1+Indexation*(B53-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B53, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B53<>\"\",B53<=Term),IF(C53<61,Charges!$C$31,W52*(1+(B53<>B52)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,R53+CR52-BB52),\"\")","v":422573.89309514873},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,0,IF(C53=Input!$O$18,Input!$O$19,R53+CR52-Z53-BE52)),\"\")","v":422253.89309514873},{"$f":"IF(B53<>\"\",IF(Input!$W$55=1,CI53+CJ53,AB53*(1+Charges!$D$11)),0)","v":424970.68735738908},{"$f":"IF(Input!$W$55=1,CK53+CL53,( 1-(1-CW53)^(1/12))*(AC53))-'8%'!CS53","v":409.42609895020877},{"$f":"AC53*Charges!$D$28/12","v":478.09202327706271},0,409.42609895020877,{"$f":"IF(Input!$W$55=1,CM53+CN53,MAX(AC53-AG53,0))","v":424561.26125843887},1000000,{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B53<>\"\",IF(B53<=5,VLOOKUP(B53,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,422561.26125843887,{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B53<>\"\",IF(C53<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B53<>\"\",((Flat_Extra/1000)/12)*AQ53*AO53+Input!$H$34*V53*AP53,\"\")","v":0},0,0,400000,{"$f":"IF(B53<>\"\",IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B53<>\"\",B53<=Term-3),MIN(AU53,Charges!$H$11),0)","v":400000},{"$f":"IF(C53=1,MIN(AV53,AW53),IF(AV53=0,0,MIN(AW53-AY52,IF(MOD(C53-1,12/Mode)=0,VLOOKUP(B53,Input!$B$43:$I$100,5)/Mode,0))))*(B53<=Term-3)","v":0},0,{"$f":"IF(B53<>\"\",IF(BH53>0,IF(AH54<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,MIN(IF(MOD(C53,12)=0,VLOOKUP(B53,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM53,AH53),AH53-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C53<60,0,IF(MOD(C53,12)=0,(BC53<60)*SUM(INDIRECT($BF$7&(C53+11)&\":\"&$BF$7&C52))+(BC53>=60)*SUMPRODUCT($BD$12:BD53,$BE$12:$BE53),0))","v":0},1000000,{"$f":"IF(B53<>\"\",IF(Input!$J$40=\"Yes\",IF(B53<=5,0,IF(MOD(C53,12)=0,VLOOKUP(B53,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},424561.26125843887,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B53<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B53<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B53<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B53<=Charges!$C$88),0)","v":0},{"$f":"IF(B53<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B53<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW53*BY53*Input!$H$35+BX53*BZ53*Input!$H$36","v":0},0,{"$f":"CB53*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F53*Charges!$F$51+CM52+IF(MOD(C53-1,12)=0,CN52,0)-BE52,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C53-1,12)=0,H53*D53,CN52),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG53-(B53>PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH53-(B53<=PPT)*Z53)*(1+Charges!$D$11),0)","v":0},{"$f":"CI53*Charges!$C$22/12","v":0},0,0,{"$f":"CJ53-CL53-(B53<=PPT)*AF53*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C53=\"\",MOD(C53-1,12)=0,B53>PPT),0%,100%/12+CO52),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B53>PPT),0%,100%-CO53)","v":0},{"$f":"IF(B53>=Charges!$B$68,IF(MOD(C53,12)=0,(Loyalty_Bonus+Charges!$C$69*(B53-11))*AH53,0),0)","v":0},424561.26125843887,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,43,0,100000,0,0,{"$f":"IF(AND(B54<>\"\", B54<=10),VLOOKUP(B54,Charges!$C$40:$F$50, 4, 0), IF(AND(B54<>\"\", B54 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D54*H54+F54*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B54=1,0,IF(B54<>\"\",(M54+N54)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G54), 0.5*Term*aprem)*(1+Indexation*(B54-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B54, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B54<>\"\",B54<=Term),IF(C54<61,Charges!$C$31,W53*(1+(B54<>B53)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,R54+CR53-BB53),\"\")","v":424561.26125843887},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,0,IF(C54=Input!$O$18,Input!$O$19,R54+CR53-Z54-BE53)),\"\")","v":424241.26125843887},{"$f":"IF(B54<>\"\",IF(Input!$W$55=1,CI54+CJ54,AB54*(1+Charges!$D$11)),0)","v":426970.84230728151},{"$f":"IF(Input!$W$55=1,CK54+CL54,( 1-(1-CW54)^(1/12))*(AC54))-'8%'!CS54","v":411.35309218243077},{"$f":"AC54*Charges!$D$28/12","v":480.34219759569169},0,411.35309218243077,{"$f":"IF(Input!$W$55=1,CM54+CN54,MAX(AC54-AG54,0))","v":426559.48921509908},1000000,{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B54<>\"\",IF(B54<=5,VLOOKUP(B54,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,424559.48921509908,{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B54<>\"\",IF(C54<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B54<>\"\",((Flat_Extra/1000)/12)*AQ54*AO54+Input!$H$34*V54*AP54,\"\")","v":0},0,0,400000,{"$f":"IF(B54<>\"\",IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B54<>\"\",B54<=Term-3),MIN(AU54,Charges!$H$11),0)","v":400000},{"$f":"IF(C54=1,MIN(AV54,AW54),IF(AV54=0,0,MIN(AW54-AY53,IF(MOD(C54-1,12/Mode)=0,VLOOKUP(B54,Input!$B$43:$I$100,5)/Mode,0))))*(B54<=Term-3)","v":0},0,{"$f":"IF(B54<>\"\",IF(BH54>0,IF(AH55<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,MIN(IF(MOD(C54,12)=0,VLOOKUP(B54,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM54,AH54),AH54-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C54<60,0,IF(MOD(C54,12)=0,(BC54<60)*SUM(INDIRECT($BF$7&(C54+11)&\":\"&$BF$7&C53))+(BC54>=60)*SUMPRODUCT($BD$12:BD54,$BE$12:$BE54),0))","v":0},1000000,{"$f":"IF(B54<>\"\",IF(Input!$J$40=\"Yes\",IF(B54<=5,0,IF(MOD(C54,12)=0,VLOOKUP(B54,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},426559.48921509908,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B54<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B54<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B54<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B54<=Charges!$C$88),0)","v":0},{"$f":"IF(B54<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B54<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW54*BY54*Input!$H$35+BX54*BZ54*Input!$H$36","v":0},0,{"$f":"CB54*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F54*Charges!$F$51+CM53+IF(MOD(C54-1,12)=0,CN53,0)-BE53,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C54-1,12)=0,H54*D54,CN53),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG54-(B54>PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH54-(B54<=PPT)*Z54)*(1+Charges!$D$11),0)","v":0},{"$f":"CI54*Charges!$C$22/12","v":0},0,0,{"$f":"CJ54-CL54-(B54<=PPT)*AF54*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C54=\"\",MOD(C54-1,12)=0,B54>PPT),0%,100%/12+CO53),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B54>PPT),0%,100%-CO54)","v":0},{"$f":"IF(B54>=Charges!$B$68,IF(MOD(C54,12)=0,(Loyalty_Bonus+Charges!$C$69*(B54-11))*AH54,0),0)","v":0},426559.48921509908,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,44,0,100000,0,0,{"$f":"IF(AND(B55<>\"\", B55<=10),VLOOKUP(B55,Charges!$C$40:$F$50, 4, 0), IF(AND(B55<>\"\", B55 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D55*H55+F55*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B55=1,0,IF(B55<>\"\",(M55+N55)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G55), 0.5*Term*aprem)*(1+Indexation*(B55-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B55, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B55<>\"\",B55<=Term),IF(C55<61,Charges!$C$31,W54*(1+(B55<>B54)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,R55+CR54-BB54),\"\")","v":426559.48921509908},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,0,IF(C55=Input!$O$18,Input!$O$19,R55+CR54-Z55-BE54)),\"\")","v":426239.48921509908},{"$f":"IF(B55<>\"\",IF(Input!$W$55=1,CI55+CJ55,AB55*(1+Charges!$D$11)),0)","v":428981.92692278151},{"$f":"IF(Input!$W$55=1,CK55+CL55,( 1-(1-CW55)^(1/12))*(AC55))-'8%'!CS55","v":413.29061529467896},{"$f":"AC55*Charges!$D$28/12","v":482.60466778812923},0,413.29061529467896,{"$f":"IF(Input!$W$55=1,CM55+CN55,MAX(AC55-AG55,0))","v":428568.63630748686},1000000,{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B55<>\"\",IF(B55<=5,VLOOKUP(B55,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,426568.63630748686,{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B55<>\"\",IF(C55<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B55<>\"\",((Flat_Extra/1000)/12)*AQ55*AO55+Input!$H$34*V55*AP55,\"\")","v":0},0,0,400000,{"$f":"IF(B55<>\"\",IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B55<>\"\",B55<=Term-3),MIN(AU55,Charges!$H$11),0)","v":400000},{"$f":"IF(C55=1,MIN(AV55,AW55),IF(AV55=0,0,MIN(AW55-AY54,IF(MOD(C55-1,12/Mode)=0,VLOOKUP(B55,Input!$B$43:$I$100,5)/Mode,0))))*(B55<=Term-3)","v":0},0,{"$f":"IF(B55<>\"\",IF(BH55>0,IF(AH56<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,MIN(IF(MOD(C55,12)=0,VLOOKUP(B55,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM55,AH55),AH55-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C55<60,0,IF(MOD(C55,12)=0,(BC55<60)*SUM(INDIRECT($BF$7&(C55+11)&\":\"&$BF$7&C54))+(BC55>=60)*SUMPRODUCT($BD$12:BD55,$BE$12:$BE55),0))","v":0},1000000,{"$f":"IF(B55<>\"\",IF(Input!$J$40=\"Yes\",IF(B55<=5,0,IF(MOD(C55,12)=0,VLOOKUP(B55,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},428568.63630748686,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B55<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B55<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B55<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B55<=Charges!$C$88),0)","v":0},{"$f":"IF(B55<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B55<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW55*BY55*Input!$H$35+BX55*BZ55*Input!$H$36","v":0},0,{"$f":"CB55*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F55*Charges!$F$51+CM54+IF(MOD(C55-1,12)=0,CN54,0)-BE54,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C55-1,12)=0,H55*D55,CN54),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG55-(B55>PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH55-(B55<=PPT)*Z55)*(1+Charges!$D$11),0)","v":0},{"$f":"CI55*Charges!$C$22/12","v":0},0,0,{"$f":"CJ55-CL55-(B55<=PPT)*AF55*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C55=\"\",MOD(C55-1,12)=0,B55>PPT),0%,100%/12+CO54),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B55>PPT),0%,100%-CO55)","v":0},{"$f":"IF(B55>=Charges!$B$68,IF(MOD(C55,12)=0,(Loyalty_Bonus+Charges!$C$69*(B55-11))*AH55,0),0)","v":0},428568.63630748686,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,45,0,100000,0,0,{"$f":"IF(AND(B56<>\"\", B56<=10),VLOOKUP(B56,Charges!$C$40:$F$50, 4, 0), IF(AND(B56<>\"\", B56 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D56*H56+F56*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B56=1,0,IF(B56<>\"\",(M56+N56)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G56), 0.5*Term*aprem)*(1+Indexation*(B56-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B56, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B56<>\"\",B56<=Term),IF(C56<61,Charges!$C$31,W55*(1+(B56<>B55)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,R56+CR55-BB55),\"\")","v":428568.63630748686},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,0,IF(C56=Input!$O$18,Input!$O$19,R56+CR55-Z56-BE55)),\"\")","v":428248.63630748686},{"$f":"IF(B56<>\"\",IF(Input!$W$55=1,CI56+CJ56,AB56*(1+Charges!$D$11)),0)","v":431004.00092805712},{"$f":"IF(Input!$W$55=1,CK56+CL56,( 1-(1-CW56)^(1/12))*(AC56))-'8%'!CS56","v":415.23872582652933},{"$f":"AC56*Charges!$D$28/12","v":484.87950104406423},0,415.23872582652933,{"$f":"IF(Input!$W$55=1,CM56+CN56,MAX(AC56-AG56,0))","v":430588.76220223057},1000000,{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B56<>\"\",IF(B56<=5,VLOOKUP(B56,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,428588.76220223057,{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B56<>\"\",IF(C56<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B56<>\"\",((Flat_Extra/1000)/12)*AQ56*AO56+Input!$H$34*V56*AP56,\"\")","v":0},0,0,400000,{"$f":"IF(B56<>\"\",IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B56<>\"\",B56<=Term-3),MIN(AU56,Charges!$H$11),0)","v":400000},{"$f":"IF(C56=1,MIN(AV56,AW56),IF(AV56=0,0,MIN(AW56-AY55,IF(MOD(C56-1,12/Mode)=0,VLOOKUP(B56,Input!$B$43:$I$100,5)/Mode,0))))*(B56<=Term-3)","v":0},0,{"$f":"IF(B56<>\"\",IF(BH56>0,IF(AH57<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,MIN(IF(MOD(C56,12)=0,VLOOKUP(B56,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM56,AH56),AH56-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C56<60,0,IF(MOD(C56,12)=0,(BC56<60)*SUM(INDIRECT($BF$7&(C56+11)&\":\"&$BF$7&C55))+(BC56>=60)*SUMPRODUCT($BD$12:BD56,$BE$12:$BE56),0))","v":0},1000000,{"$f":"IF(B56<>\"\",IF(Input!$J$40=\"Yes\",IF(B56<=5,0,IF(MOD(C56,12)=0,VLOOKUP(B56,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},430588.76220223057,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B56<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B56<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B56<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B56<=Charges!$C$88),0)","v":0},{"$f":"IF(B56<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B56<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW56*BY56*Input!$H$35+BX56*BZ56*Input!$H$36","v":0},0,{"$f":"CB56*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F56*Charges!$F$51+CM55+IF(MOD(C56-1,12)=0,CN55,0)-BE55,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C56-1,12)=0,H56*D56,CN55),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG56-(B56>PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH56-(B56<=PPT)*Z56)*(1+Charges!$D$11),0)","v":0},{"$f":"CI56*Charges!$C$22/12","v":0},0,0,{"$f":"CJ56-CL56-(B56<=PPT)*AF56*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C56=\"\",MOD(C56-1,12)=0,B56>PPT),0%,100%/12+CO55),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B56>PPT),0%,100%-CO56)","v":0},{"$f":"IF(B56>=Charges!$B$68,IF(MOD(C56,12)=0,(Loyalty_Bonus+Charges!$C$69*(B56-11))*AH56,0),0)","v":0},430588.76220223057,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,46,0,100000,0,0,{"$f":"IF(AND(B57<>\"\", B57<=10),VLOOKUP(B57,Charges!$C$40:$F$50, 4, 0), IF(AND(B57<>\"\", B57 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D57*H57+F57*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B57=1,0,IF(B57<>\"\",(M57+N57)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G57), 0.5*Term*aprem)*(1+Indexation*(B57-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B57, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B57<>\"\",B57<=Term),IF(C57<61,Charges!$C$31,W56*(1+(B57<>B56)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,R57+CR56-BB56),\"\")","v":430588.76220223057},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,0,IF(C57=Input!$O$18,Input!$O$19,R57+CR56-Z57-BE56)),\"\")","v":430268.76220223057},{"$f":"IF(B57<>\"\",IF(Input!$W$55=1,CI57+CJ57,AB57*(1+Charges!$D$11)),0)","v":433037.12437363365},{"$f":"IF(Input!$W$55=1,CK57+CL57,( 1-(1-CW57)^(1/12))*(AC57))-'8%'!CS57","v":417.19748163197755},{"$f":"AC57*Charges!$D$28/12","v":487.16676492033781},0,417.19748163197755,{"$f":"IF(Input!$W$55=1,CM57+CN57,MAX(AC57-AG57,0))","v":432619.92689200165},1000000,{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B57<>\"\",IF(B57<=5,VLOOKUP(B57,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,430619.92689200165,{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B57<>\"\",IF(C57<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B57<>\"\",((Flat_Extra/1000)/12)*AQ57*AO57+Input!$H$34*V57*AP57,\"\")","v":0},0,0,400000,{"$f":"IF(B57<>\"\",IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B57<>\"\",B57<=Term-3),MIN(AU57,Charges!$H$11),0)","v":400000},{"$f":"IF(C57=1,MIN(AV57,AW57),IF(AV57=0,0,MIN(AW57-AY56,IF(MOD(C57-1,12/Mode)=0,VLOOKUP(B57,Input!$B$43:$I$100,5)/Mode,0))))*(B57<=Term-3)","v":0},0,{"$f":"IF(B57<>\"\",IF(BH57>0,IF(AH58<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,MIN(IF(MOD(C57,12)=0,VLOOKUP(B57,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM57,AH57),AH57-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C57<60,0,IF(MOD(C57,12)=0,(BC57<60)*SUM(INDIRECT($BF$7&(C57+11)&\":\"&$BF$7&C56))+(BC57>=60)*SUMPRODUCT($BD$12:BD57,$BE$12:$BE57),0))","v":0},1000000,{"$f":"IF(B57<>\"\",IF(Input!$J$40=\"Yes\",IF(B57<=5,0,IF(MOD(C57,12)=0,VLOOKUP(B57,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},432619.92689200165,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B57<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B57<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B57<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B57<=Charges!$C$88),0)","v":0},{"$f":"IF(B57<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B57<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW57*BY57*Input!$H$35+BX57*BZ57*Input!$H$36","v":0},0,{"$f":"CB57*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F57*Charges!$F$51+CM56+IF(MOD(C57-1,12)=0,CN56,0)-BE56,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C57-1,12)=0,H57*D57,CN56),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG57-(B57>PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH57-(B57<=PPT)*Z57)*(1+Charges!$D$11),0)","v":0},{"$f":"CI57*Charges!$C$22/12","v":0},0,0,{"$f":"CJ57-CL57-(B57<=PPT)*AF57*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C57=\"\",MOD(C57-1,12)=0,B57>PPT),0%,100%/12+CO56),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B57>PPT),0%,100%-CO57)","v":0},{"$f":"IF(B57>=Charges!$B$68,IF(MOD(C57,12)=0,(Loyalty_Bonus+Charges!$C$69*(B57-11))*AH57,0),0)","v":0},432619.92689200165,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,47,0,100000,0,0,{"$f":"IF(AND(B58<>\"\", B58<=10),VLOOKUP(B58,Charges!$C$40:$F$50, 4, 0), IF(AND(B58<>\"\", B58 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D58*H58+F58*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B58=1,0,IF(B58<>\"\",(M58+N58)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G58), 0.5*Term*aprem)*(1+Indexation*(B58-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B58, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B58<>\"\",B58<=Term),IF(C58<61,Charges!$C$31,W57*(1+(B58<>B57)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,R58+CR57-BB57),\"\")","v":432619.92689200165},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,0,IF(C58=Input!$O$18,Input!$O$19,R58+CR57-Z58-BE57)),\"\")","v":432299.92689200165},{"$f":"IF(B58<>\"\",IF(Input!$W$55=1,CI58+CJ58,AB58*(1+Charges!$D$11)),0)","v":435081.35763817705},{"$f":"IF(Input!$W$55=1,CK58+CL58,( 1-(1-CW58)^(1/12))*(AC58))-'8%'!CS58","v":419.16694088115725},{"$f":"AC58*Charges!$D$28/12","v":489.46652734294918},0,419.16694088115725,{"$f":"IF(Input!$W$55=1,CM58+CN58,MAX(AC58-AG58,0))","v":434662.19069729588},1000000,{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B58<>\"\",IF(B58<=5,VLOOKUP(B58,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,432662.19069729588,{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B58<>\"\",IF(C58<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B58<>\"\",((Flat_Extra/1000)/12)*AQ58*AO58+Input!$H$34*V58*AP58,\"\")","v":0},0,0,400000,{"$f":"IF(B58<>\"\",IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B58<>\"\",B58<=Term-3),MIN(AU58,Charges!$H$11),0)","v":400000},{"$f":"IF(C58=1,MIN(AV58,AW58),IF(AV58=0,0,MIN(AW58-AY57,IF(MOD(C58-1,12/Mode)=0,VLOOKUP(B58,Input!$B$43:$I$100,5)/Mode,0))))*(B58<=Term-3)","v":0},0,{"$f":"IF(B58<>\"\",IF(BH58>0,IF(AH59<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,MIN(IF(MOD(C58,12)=0,VLOOKUP(B58,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM58,AH58),AH58-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C58<60,0,IF(MOD(C58,12)=0,(BC58<60)*SUM(INDIRECT($BF$7&(C58+11)&\":\"&$BF$7&C57))+(BC58>=60)*SUMPRODUCT($BD$12:BD58,$BE$12:$BE58),0))","v":0},1000000,{"$f":"IF(B58<>\"\",IF(Input!$J$40=\"Yes\",IF(B58<=5,0,IF(MOD(C58,12)=0,VLOOKUP(B58,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},434662.19069729588,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B58<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B58<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B58<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B58<=Charges!$C$88),0)","v":0},{"$f":"IF(B58<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B58<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW58*BY58*Input!$H$35+BX58*BZ58*Input!$H$36","v":0},0,{"$f":"CB58*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F58*Charges!$F$51+CM57+IF(MOD(C58-1,12)=0,CN57,0)-BE57,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C58-1,12)=0,H58*D58,CN57),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG58-(B58>PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH58-(B58<=PPT)*Z58)*(1+Charges!$D$11),0)","v":0},{"$f":"CI58*Charges!$C$22/12","v":0},0,0,{"$f":"CJ58-CL58-(B58<=PPT)*AF58*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C58=\"\",MOD(C58-1,12)=0,B58>PPT),0%,100%/12+CO57),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B58>PPT),0%,100%-CO58)","v":0},{"$f":"IF(B58>=Charges!$B$68,IF(MOD(C58,12)=0,(Loyalty_Bonus+Charges!$C$69*(B58-11))*AH58,0),0)","v":0},434662.19069729588,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,4,48,0,100000,0,0,{"$f":"IF(AND(B59<>\"\", B59<=10),VLOOKUP(B59,Charges!$C$40:$F$50, 4, 0), IF(AND(B59<>\"\", B59 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D59*H59+F59*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B59=1,0,IF(B59<>\"\",(M59+N59)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G59), 0.5*Term*aprem)*(1+Indexation*(B59-1))","v":1000000},96900,{"$f":"IFERROR(VLOOKUP(B59, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":566000},0,{"$f":"MIN(IF(AND(B59<>\"\",B59<=Term),IF(C59<61,Charges!$C$31,W58*(1+(B59<>B58)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,R59+CR58-BB58),\"\")","v":434662.19069729588},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,0,IF(C59=Input!$O$18,Input!$O$19,R59+CR58-Z59-BE58)),\"\")","v":434342.19069729588},{"$f":"IF(B59<>\"\",IF(Input!$W$55=1,CI59+CJ59,AB59*(1+Charges!$D$11)),0)","v":437136.76143028715},{"$f":"IF(Input!$W$55=1,CK59+CL59,( 1-(1-CW59)^(1/12))*(AC59))-'8%'!CS59","v":421.14716206206748},{"$f":"AC59*Charges!$D$28/12","v":491.77885660907305},0,421.14716206206748,{"$f":"IF(Input!$W$55=1,CM59+CN59,MAX(AC59-AG59,0))","v":436715.61426822509},1000000,{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0.02},{"$f":"IF(B59<>\"\",IF(B59<=5,VLOOKUP(B59,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":2000},2000,434715.61426822509,{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B59<>\"\",IF(C59<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1662900,{"$f":"IF(B59<>\"\",((Flat_Extra/1000)/12)*AQ59*AO59+Input!$H$34*V59*AP59,\"\")","v":0},0,0,400000,{"$f":"IF(B59<>\"\",IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B59<>\"\",B59<=Term-3),MIN(AU59,Charges!$H$11),0)","v":400000},{"$f":"IF(C59=1,MIN(AV59,AW59),IF(AV59=0,0,MIN(AW59-AY58,IF(MOD(C59-1,12/Mode)=0,VLOOKUP(B59,Input!$B$43:$I$100,5)/Mode,0))))*(B59<=Term-3)","v":0},0,{"$f":"IF(B59<>\"\",IF(BH59>0,IF(AH60<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,MIN(IF(MOD(C59,12)=0,VLOOKUP(B59,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM59,AH59),AH59-Charges!$D$73*aprem)))),0),0)","v":0},48,0,0,{"$f":"IF(C59<60,0,IF(MOD(C59,12)=0,(BC59<60)*SUM(INDIRECT($BF$7&(C59+11)&\":\"&$BF$7&C58))+(BC59>=60)*SUMPRODUCT($BD$12:BD59,$BE$12:$BE59),0))","v":0},1000000,{"$f":"IF(B59<>\"\",IF(Input!$J$40=\"Yes\",IF(B59<=5,0,IF(MOD(C59,12)=0,VLOOKUP(B59,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},436715.61426822509,0,null,null,null,null,1,7,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B59<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B59<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B59<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B59<=Charges!$C$88),0)","v":0},{"$f":"IF(B59<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B59<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW59*BY59*Input!$H$35+BX59*BZ59*Input!$H$36","v":0},0,{"$f":"CB59*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F59*Charges!$F$51+CM58+IF(MOD(C59-1,12)=0,CN58,0)-BE58,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C59-1,12)=0,H59*D59,CN58),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG59-(B59>PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH59-(B59<=PPT)*Z59)*(1+Charges!$D$11),0)","v":0},{"$f":"CI59*Charges!$C$22/12","v":0},0,0,{"$f":"CJ59-CL59-(B59<=PPT)*AF59*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C59=\"\",MOD(C59-1,12)=0,B59>PPT),0%,100%/12+CO58),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B59>PPT),0%,100%-CO59)","v":0},{"$f":"IF(B59>=Charges!$B$68,IF(MOD(C59,12)=0,(Loyalty_Bonus+Charges!$C$69*(B59-11))*AH59,0),0)","v":0},436715.61426822509,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,49,100000,100000,0,100000,{"$f":"IF(AND(B60<>\"\", B60<=10),VLOOKUP(B60,Charges!$C$40:$F$50, 4, 0), IF(AND(B60<>\"\", B60 >10), 100%, 0))","v":0.97},0.97,100000,{"$f":"D60*H60+F60*Charges!$F$51","v":97000},0,97000,0,3000,3000,{"$f":"IF(B60=1,0,IF(B60<>\"\",(M60+N60)*Charges!$C$4,\"\"))","v":0},97000,{"$f":"MAX(SA, 1.05*SUM($G$12:G60), 0.5*Term*aprem)*(1+Indexation*(B60-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B60, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B60<>\"\",B60<=Term),IF(C60<61,Charges!$C$31,W59*(1+(B60<>B59)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,R60+CR59-BB59),\"\")","v":533715.61426822515},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,0,IF(C60=Input!$O$18,Input!$O$19,R60+CR59-Z60-BE59)),\"\")","v":533395.61426822515},{"$f":"IF(B60<>\"\",IF(Input!$W$55=1,CI60+CJ60,AB60*(1+Charges!$D$11)),0)","v":536827.4977109707},{"$f":"IF(Input!$W$55=1,CK60+CL60,( 1-(1-CW60)^(1/12))*(AC60))-'8%'!CS60","v":517.19140810332249},{"$f":"AC60*Charges!$D$28/12","v":603.93093492484206},0,517.19140810332249,{"$f":"IF(Input!$W$55=1,CM60+CN60,MAX(AC60-AG60,0))","v":536310.30630286736},1000000,{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(B60<=5,VLOOKUP(B60,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,536310.30630286736,{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B60<>\"\",IF(C60<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B60<>\"\",((Flat_Extra/1000)/12)*AQ60*AO60+Input!$H$34*V60*AP60,\"\")","v":0},0,0,500000,{"$f":"IF(B60<>\"\",IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B60<>\"\",B60<=Term-3),MIN(AU60,Charges!$H$11),0)","v":500000},{"$f":"IF(C60=1,MIN(AV60,AW60),IF(AV60=0,0,MIN(AW60-AY59,IF(MOD(C60-1,12/Mode)=0,VLOOKUP(B60,Input!$B$43:$I$100,5)/Mode,0))))*(B60<=Term-3)","v":0},0,{"$f":"IF(B60<>\"\",IF(BH60>0,IF(AH61<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,MIN(IF(MOD(C60,12)=0,VLOOKUP(B60,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM60,AH60),AH60-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C60<60,0,IF(MOD(C60,12)=0,(BC60<60)*SUM(INDIRECT($BF$7&(C60+11)&\":\"&$BF$7&C59))+(BC60>=60)*SUMPRODUCT($BD$12:BD60,$BE$12:$BE60),0))","v":0},1000000,{"$f":"IF(B60<>\"\",IF(Input!$J$40=\"Yes\",IF(B60<=5,0,IF(MOD(C60,12)=0,VLOOKUP(B60,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},536310.30630286736,-100000,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B60<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B60<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B60<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B60<=Charges!$C$88),0)","v":0},{"$f":"IF(B60<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B60<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW60*BY60*Input!$H$35+BX60*BZ60*Input!$H$36","v":0},0,{"$f":"CB60*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F60*Charges!$F$51+CM59+IF(MOD(C60-1,12)=0,CN59,0)-BE59,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C60-1,12)=0,H60*D60,CN59),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG60-(B60>PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH60-(B60<=PPT)*Z60)*(1+Charges!$D$11),0)","v":0},{"$f":"CI60*Charges!$C$22/12","v":0},0,0,{"$f":"CJ60-CL60-(B60<=PPT)*AF60*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C60=\"\",MOD(C60-1,12)=0,B60>PPT),0%,100%/12+CO59),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B60>PPT),0%,100%-CO60)","v":0},{"$f":"IF(B60>=Charges!$B$68,IF(MOD(C60,12)=0,(Loyalty_Bonus+Charges!$C$69*(B60-11))*AH60,0),0)","v":0},536310.30630286736,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,50,0,100000,0,0,{"$f":"IF(AND(B61<>\"\", B61<=10),VLOOKUP(B61,Charges!$C$40:$F$50, 4, 0), IF(AND(B61<>\"\", B61 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D61*H61+F61*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B61=1,0,IF(B61<>\"\",(M61+N61)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G61), 0.5*Term*aprem)*(1+Indexation*(B61-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B61, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B61<>\"\",B61<=Term),IF(C61<61,Charges!$C$31,W60*(1+(B61<>B60)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,R61+CR60-BB60),\"\")","v":536310.30630286736},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,0,IF(C61=Input!$O$18,Input!$O$19,R61+CR60-Z61-BE60)),\"\")","v":535990.30630286736},{"$f":"IF(B61<>\"\",IF(Input!$W$55=1,CI61+CJ61,AB61*(1+Charges!$D$11)),0)","v":539438.88407228992},{"$f":"IF(Input!$W$55=1,CK61+CL61,( 1-(1-CW61)^(1/12))*(AC61))-'8%'!CS61","v":519.70727510915094},{"$f":"AC61*Charges!$D$28/12","v":606.86874458132615},0,519.70727510915094,{"$f":"IF(Input!$W$55=1,CM61+CN61,MAX(AC61-AG61,0))","v":538919.17679718079},1000000,{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(B61<=5,VLOOKUP(B61,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,538919.17679718079,{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B61<>\"\",IF(C61<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B61<>\"\",((Flat_Extra/1000)/12)*AQ61*AO61+Input!$H$34*V61*AP61,\"\")","v":0},0,0,500000,{"$f":"IF(B61<>\"\",IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B61<>\"\",B61<=Term-3),MIN(AU61,Charges!$H$11),0)","v":500000},{"$f":"IF(C61=1,MIN(AV61,AW61),IF(AV61=0,0,MIN(AW61-AY60,IF(MOD(C61-1,12/Mode)=0,VLOOKUP(B61,Input!$B$43:$I$100,5)/Mode,0))))*(B61<=Term-3)","v":0},0,{"$f":"IF(B61<>\"\",IF(BH61>0,IF(AH62<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,MIN(IF(MOD(C61,12)=0,VLOOKUP(B61,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM61,AH61),AH61-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C61<60,0,IF(MOD(C61,12)=0,(BC61<60)*SUM(INDIRECT($BF$7&(C61+11)&\":\"&$BF$7&C60))+(BC61>=60)*SUMPRODUCT($BD$12:BD61,$BE$12:$BE61),0))","v":0},1000000,{"$f":"IF(B61<>\"\",IF(Input!$J$40=\"Yes\",IF(B61<=5,0,IF(MOD(C61,12)=0,VLOOKUP(B61,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},538919.17679718079,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B61<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B61<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B61<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B61<=Charges!$C$88),0)","v":0},{"$f":"IF(B61<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B61<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW61*BY61*Input!$H$35+BX61*BZ61*Input!$H$36","v":0},0,{"$f":"CB61*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F61*Charges!$F$51+CM60+IF(MOD(C61-1,12)=0,CN60,0)-BE60,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C61-1,12)=0,H61*D61,CN60),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG61-(B61>PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH61-(B61<=PPT)*Z61)*(1+Charges!$D$11),0)","v":0},{"$f":"CI61*Charges!$C$22/12","v":0},0,0,{"$f":"CJ61-CL61-(B61<=PPT)*AF61*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C61=\"\",MOD(C61-1,12)=0,B61>PPT),0%,100%/12+CO60),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B61>PPT),0%,100%-CO61)","v":0},{"$f":"IF(B61>=Charges!$B$68,IF(MOD(C61,12)=0,(Loyalty_Bonus+Charges!$C$69*(B61-11))*AH61,0),0)","v":0},538919.17679718079,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,51,0,100000,0,0,{"$f":"IF(AND(B62<>\"\", B62<=10),VLOOKUP(B62,Charges!$C$40:$F$50, 4, 0), IF(AND(B62<>\"\", B62 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D62*H62+F62*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B62=1,0,IF(B62<>\"\",(M62+N62)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G62), 0.5*Term*aprem)*(1+Indexation*(B62-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B62, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B62<>\"\",B62<=Term),IF(C62<61,Charges!$C$31,W61*(1+(B62<>B61)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,R62+CR61-BB61),\"\")","v":538919.17679718079},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,0,IF(C62=Input!$O$18,Input!$O$19,R62+CR61-Z62-BE61)),\"\")","v":538599.17679718079},{"$f":"IF(B62<>\"\",IF(Input!$W$55=1,CI62+CJ62,AB62*(1+Charges!$D$11)),0)","v":542064.54011791688},{"$f":"IF(Input!$W$55=1,CK62+CL62,( 1-(1-CW62)^(1/12))*(AC62))-'8%'!CS62","v":522.23688984241846},{"$f":"AC62*Charges!$D$28/12","v":609.82260763265651},0,522.23688984241846,{"$f":"IF(Input!$W$55=1,CM62+CN62,MAX(AC62-AG62,0))","v":541542.30322807445},1000000,{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(B62<=5,VLOOKUP(B62,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,541542.30322807445,{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B62<>\"\",IF(C62<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B62<>\"\",((Flat_Extra/1000)/12)*AQ62*AO62+Input!$H$34*V62*AP62,\"\")","v":0},0,0,500000,{"$f":"IF(B62<>\"\",IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B62<>\"\",B62<=Term-3),MIN(AU62,Charges!$H$11),0)","v":500000},{"$f":"IF(C62=1,MIN(AV62,AW62),IF(AV62=0,0,MIN(AW62-AY61,IF(MOD(C62-1,12/Mode)=0,VLOOKUP(B62,Input!$B$43:$I$100,5)/Mode,0))))*(B62<=Term-3)","v":0},0,{"$f":"IF(B62<>\"\",IF(BH62>0,IF(AH63<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,MIN(IF(MOD(C62,12)=0,VLOOKUP(B62,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM62,AH62),AH62-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C62<60,0,IF(MOD(C62,12)=0,(BC62<60)*SUM(INDIRECT($BF$7&(C62+11)&\":\"&$BF$7&C61))+(BC62>=60)*SUMPRODUCT($BD$12:BD62,$BE$12:$BE62),0))","v":0},1000000,{"$f":"IF(B62<>\"\",IF(Input!$J$40=\"Yes\",IF(B62<=5,0,IF(MOD(C62,12)=0,VLOOKUP(B62,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},541542.30322807445,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B62<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B62<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B62<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B62<=Charges!$C$88),0)","v":0},{"$f":"IF(B62<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B62<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW62*BY62*Input!$H$35+BX62*BZ62*Input!$H$36","v":0},0,{"$f":"CB62*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F62*Charges!$F$51+CM61+IF(MOD(C62-1,12)=0,CN61,0)-BE61,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C62-1,12)=0,H62*D62,CN61),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG62-(B62>PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH62-(B62<=PPT)*Z62)*(1+Charges!$D$11),0)","v":0},{"$f":"CI62*Charges!$C$22/12","v":0},0,0,{"$f":"CJ62-CL62-(B62<=PPT)*AF62*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C62=\"\",MOD(C62-1,12)=0,B62>PPT),0%,100%/12+CO61),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B62>PPT),0%,100%-CO62)","v":0},{"$f":"IF(B62>=Charges!$B$68,IF(MOD(C62,12)=0,(Loyalty_Bonus+Charges!$C$69*(B62-11))*AH62,0),0)","v":0},541542.30322807445,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,52,0,100000,0,0,{"$f":"IF(AND(B63<>\"\", B63<=10),VLOOKUP(B63,Charges!$C$40:$F$50, 4, 0), IF(AND(B63<>\"\", B63 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D63*H63+F63*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B63=1,0,IF(B63<>\"\",(M63+N63)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G63), 0.5*Term*aprem)*(1+Indexation*(B63-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B63, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B63<>\"\",B63<=Term),IF(C63<61,Charges!$C$31,W62*(1+(B63<>B62)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,R63+CR62-BB62),\"\")","v":541542.30322807445},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,0,IF(C63=Input!$O$18,Input!$O$19,R63+CR62-Z63-BE62)),\"\")","v":541222.30322807445},{"$f":"IF(B63<>\"\",IF(Input!$W$55=1,CI63+CJ63,AB63*(1+Charges!$D$11)),0)","v":544704.54382324929},{"$f":"IF(Input!$W$55=1,CK63+CL63,( 1-(1-CW63)^(1/12))*(AC63))-'8%'!CS63","v":524.78032742633673},{"$f":"AC63*Charges!$D$28/12","v":612.79261180115543},0,524.78032742633673,{"$f":"IF(Input!$W$55=1,CM63+CN63,MAX(AC63-AG63,0))","v":544179.7634958229},1000000,{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(B63<=5,VLOOKUP(B63,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,544179.7634958229,{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B63<>\"\",IF(C63<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B63<>\"\",((Flat_Extra/1000)/12)*AQ63*AO63+Input!$H$34*V63*AP63,\"\")","v":0},0,0,500000,{"$f":"IF(B63<>\"\",IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B63<>\"\",B63<=Term-3),MIN(AU63,Charges!$H$11),0)","v":500000},{"$f":"IF(C63=1,MIN(AV63,AW63),IF(AV63=0,0,MIN(AW63-AY62,IF(MOD(C63-1,12/Mode)=0,VLOOKUP(B63,Input!$B$43:$I$100,5)/Mode,0))))*(B63<=Term-3)","v":0},0,{"$f":"IF(B63<>\"\",IF(BH63>0,IF(AH64<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,MIN(IF(MOD(C63,12)=0,VLOOKUP(B63,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM63,AH63),AH63-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C63<60,0,IF(MOD(C63,12)=0,(BC63<60)*SUM(INDIRECT($BF$7&(C63+11)&\":\"&$BF$7&C62))+(BC63>=60)*SUMPRODUCT($BD$12:BD63,$BE$12:$BE63),0))","v":0},1000000,{"$f":"IF(B63<>\"\",IF(Input!$J$40=\"Yes\",IF(B63<=5,0,IF(MOD(C63,12)=0,VLOOKUP(B63,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},544179.7634958229,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B63<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B63<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B63<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B63<=Charges!$C$88),0)","v":0},{"$f":"IF(B63<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B63<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW63*BY63*Input!$H$35+BX63*BZ63*Input!$H$36","v":0},0,{"$f":"CB63*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F63*Charges!$F$51+CM62+IF(MOD(C63-1,12)=0,CN62,0)-BE62,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C63-1,12)=0,H63*D63,CN62),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG63-(B63>PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH63-(B63<=PPT)*Z63)*(1+Charges!$D$11),0)","v":0},{"$f":"CI63*Charges!$C$22/12","v":0},0,0,{"$f":"CJ63-CL63-(B63<=PPT)*AF63*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C63=\"\",MOD(C63-1,12)=0,B63>PPT),0%,100%/12+CO62),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B63>PPT),0%,100%-CO63)","v":0},{"$f":"IF(B63>=Charges!$B$68,IF(MOD(C63,12)=0,(Loyalty_Bonus+Charges!$C$69*(B63-11))*AH63,0),0)","v":0},544179.7634958229,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,53,0,100000,0,0,{"$f":"IF(AND(B64<>\"\", B64<=10),VLOOKUP(B64,Charges!$C$40:$F$50, 4, 0), IF(AND(B64<>\"\", B64 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D64*H64+F64*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B64=1,0,IF(B64<>\"\",(M64+N64)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G64), 0.5*Term*aprem)*(1+Indexation*(B64-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B64, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B64<>\"\",B64<=Term),IF(C64<61,Charges!$C$31,W63*(1+(B64<>B63)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,R64+CR63-BB63),\"\")","v":544179.7634958229},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,0,IF(C64=Input!$O$18,Input!$O$19,R64+CR63-Z64-BE63)),\"\")","v":543859.7634958229},{"$f":"IF(B64<>\"\",IF(Input!$W$55=1,CI64+CJ64,AB64*(1+Charges!$D$11)),0)","v":547358.97358977434},{"$f":"IF(Input!$W$55=1,CK64+CL64,( 1-(1-CW64)^(1/12))*(AC64))-'8%'!CS64","v":527.33766339462125},{"$f":"AC64*Charges!$D$28/12","v":615.77884528849609},0,527.33766339462125,{"$f":"IF(Input!$W$55=1,CM64+CN64,MAX(AC64-AG64,0))","v":546831.63592637971},1000000,{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(B64<=5,VLOOKUP(B64,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,546831.63592637971,{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B64<>\"\",IF(C64<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B64<>\"\",((Flat_Extra/1000)/12)*AQ64*AO64+Input!$H$34*V64*AP64,\"\")","v":0},0,0,500000,{"$f":"IF(B64<>\"\",IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B64<>\"\",B64<=Term-3),MIN(AU64,Charges!$H$11),0)","v":500000},{"$f":"IF(C64=1,MIN(AV64,AW64),IF(AV64=0,0,MIN(AW64-AY63,IF(MOD(C64-1,12/Mode)=0,VLOOKUP(B64,Input!$B$43:$I$100,5)/Mode,0))))*(B64<=Term-3)","v":0},0,{"$f":"IF(B64<>\"\",IF(BH64>0,IF(AH65<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,MIN(IF(MOD(C64,12)=0,VLOOKUP(B64,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM64,AH64),AH64-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C64<60,0,IF(MOD(C64,12)=0,(BC64<60)*SUM(INDIRECT($BF$7&(C64+11)&\":\"&$BF$7&C63))+(BC64>=60)*SUMPRODUCT($BD$12:BD64,$BE$12:$BE64),0))","v":0},1000000,{"$f":"IF(B64<>\"\",IF(Input!$J$40=\"Yes\",IF(B64<=5,0,IF(MOD(C64,12)=0,VLOOKUP(B64,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},546831.63592637971,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B64<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B64<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B64<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B64<=Charges!$C$88),0)","v":0},{"$f":"IF(B64<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B64<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW64*BY64*Input!$H$35+BX64*BZ64*Input!$H$36","v":0},0,{"$f":"CB64*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F64*Charges!$F$51+CM63+IF(MOD(C64-1,12)=0,CN63,0)-BE63,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C64-1,12)=0,H64*D64,CN63),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG64-(B64>PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH64-(B64<=PPT)*Z64)*(1+Charges!$D$11),0)","v":0},{"$f":"CI64*Charges!$C$22/12","v":0},0,0,{"$f":"CJ64-CL64-(B64<=PPT)*AF64*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C64=\"\",MOD(C64-1,12)=0,B64>PPT),0%,100%/12+CO63),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B64>PPT),0%,100%-CO64)","v":0},{"$f":"IF(B64>=Charges!$B$68,IF(MOD(C64,12)=0,(Loyalty_Bonus+Charges!$C$69*(B64-11))*AH64,0),0)","v":0},546831.63592637971,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,54,0,100000,0,0,{"$f":"IF(AND(B65<>\"\", B65<=10),VLOOKUP(B65,Charges!$C$40:$F$50, 4, 0), IF(AND(B65<>\"\", B65 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D65*H65+F65*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B65=1,0,IF(B65<>\"\",(M65+N65)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G65), 0.5*Term*aprem)*(1+Indexation*(B65-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B65, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B65<>\"\",B65<=Term),IF(C65<61,Charges!$C$31,W64*(1+(B65<>B64)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,R65+CR64-BB64),\"\")","v":546831.63592637971},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,0,IF(C65=Input!$O$18,Input!$O$19,R65+CR64-Z65-BE64)),\"\")","v":546511.63592637971},{"$f":"IF(B65<>\"\",IF(Input!$W$55=1,CI65+CJ65,AB65*(1+Charges!$D$11)),0)","v":550027.90824739728},{"$f":"IF(Input!$W$55=1,CK65+CL65,( 1-(1-CW65)^(1/12))*(AC65))-'8%'!CS65","v":529.90897369373522},{"$f":"AC65*Charges!$D$28/12","v":618.78139677832189},0,529.90897369373522,{"$f":"IF(Input!$W$55=1,CM65+CN65,MAX(AC65-AG65,0))","v":549497.99927370355},1000000,{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(B65<=5,VLOOKUP(B65,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,549497.99927370355,{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B65<>\"\",IF(C65<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B65<>\"\",((Flat_Extra/1000)/12)*AQ65*AO65+Input!$H$34*V65*AP65,\"\")","v":0},0,0,500000,{"$f":"IF(B65<>\"\",IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B65<>\"\",B65<=Term-3),MIN(AU65,Charges!$H$11),0)","v":500000},{"$f":"IF(C65=1,MIN(AV65,AW65),IF(AV65=0,0,MIN(AW65-AY64,IF(MOD(C65-1,12/Mode)=0,VLOOKUP(B65,Input!$B$43:$I$100,5)/Mode,0))))*(B65<=Term-3)","v":0},0,{"$f":"IF(B65<>\"\",IF(BH65>0,IF(AH66<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,MIN(IF(MOD(C65,12)=0,VLOOKUP(B65,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM65,AH65),AH65-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C65<60,0,IF(MOD(C65,12)=0,(BC65<60)*SUM(INDIRECT($BF$7&(C65+11)&\":\"&$BF$7&C64))+(BC65>=60)*SUMPRODUCT($BD$12:BD65,$BE$12:$BE65),0))","v":0},1000000,{"$f":"IF(B65<>\"\",IF(Input!$J$40=\"Yes\",IF(B65<=5,0,IF(MOD(C65,12)=0,VLOOKUP(B65,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},549497.99927370355,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B65<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B65<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B65<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B65<=Charges!$C$88),0)","v":0},{"$f":"IF(B65<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B65<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW65*BY65*Input!$H$35+BX65*BZ65*Input!$H$36","v":0},0,{"$f":"CB65*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F65*Charges!$F$51+CM64+IF(MOD(C65-1,12)=0,CN64,0)-BE64,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C65-1,12)=0,H65*D65,CN64),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG65-(B65>PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH65-(B65<=PPT)*Z65)*(1+Charges!$D$11),0)","v":0},{"$f":"CI65*Charges!$C$22/12","v":0},0,0,{"$f":"CJ65-CL65-(B65<=PPT)*AF65*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C65=\"\",MOD(C65-1,12)=0,B65>PPT),0%,100%/12+CO64),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B65>PPT),0%,100%-CO65)","v":0},{"$f":"IF(B65>=Charges!$B$68,IF(MOD(C65,12)=0,(Loyalty_Bonus+Charges!$C$69*(B65-11))*AH65,0),0)","v":0},549497.99927370355,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,55,0,100000,0,0,{"$f":"IF(AND(B66<>\"\", B66<=10),VLOOKUP(B66,Charges!$C$40:$F$50, 4, 0), IF(AND(B66<>\"\", B66 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D66*H66+F66*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B66=1,0,IF(B66<>\"\",(M66+N66)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G66), 0.5*Term*aprem)*(1+Indexation*(B66-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B66, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B66<>\"\",B66<=Term),IF(C66<61,Charges!$C$31,W65*(1+(B66<>B65)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,R66+CR65-BB65),\"\")","v":549497.99927370355},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,0,IF(C66=Input!$O$18,Input!$O$19,R66+CR65-Z66-BE65)),\"\")","v":549177.99927370355},{"$f":"IF(B66<>\"\",IF(Input!$W$55=1,CI66+CJ66,AB66*(1+Charges!$D$11)),0)","v":552711.42705678195},{"$f":"IF(Input!$W$55=1,CK66+CL66,( 1-(1-CW66)^(1/12))*(AC66))-'8%'!CS66","v":532.49433468514371},{"$f":"AC66*Charges!$D$28/12","v":621.80035543887971},0,532.49433468514371,{"$f":"IF(Input!$W$55=1,CM66+CN66,MAX(AC66-AG66,0))","v":552178.9327220968},1000000,{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(B66<=5,VLOOKUP(B66,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,552178.9327220968,{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B66<>\"\",IF(C66<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B66<>\"\",((Flat_Extra/1000)/12)*AQ66*AO66+Input!$H$34*V66*AP66,\"\")","v":0},0,0,500000,{"$f":"IF(B66<>\"\",IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B66<>\"\",B66<=Term-3),MIN(AU66,Charges!$H$11),0)","v":500000},{"$f":"IF(C66=1,MIN(AV66,AW66),IF(AV66=0,0,MIN(AW66-AY65,IF(MOD(C66-1,12/Mode)=0,VLOOKUP(B66,Input!$B$43:$I$100,5)/Mode,0))))*(B66<=Term-3)","v":0},0,{"$f":"IF(B66<>\"\",IF(BH66>0,IF(AH67<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,MIN(IF(MOD(C66,12)=0,VLOOKUP(B66,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM66,AH66),AH66-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C66<60,0,IF(MOD(C66,12)=0,(BC66<60)*SUM(INDIRECT($BF$7&(C66+11)&\":\"&$BF$7&C65))+(BC66>=60)*SUMPRODUCT($BD$12:BD66,$BE$12:$BE66),0))","v":0},1000000,{"$f":"IF(B66<>\"\",IF(Input!$J$40=\"Yes\",IF(B66<=5,0,IF(MOD(C66,12)=0,VLOOKUP(B66,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},552178.9327220968,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B66<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B66<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B66<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B66<=Charges!$C$88),0)","v":0},{"$f":"IF(B66<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B66<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW66*BY66*Input!$H$35+BX66*BZ66*Input!$H$36","v":0},0,{"$f":"CB66*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F66*Charges!$F$51+CM65+IF(MOD(C66-1,12)=0,CN65,0)-BE65,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C66-1,12)=0,H66*D66,CN65),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG66-(B66>PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH66-(B66<=PPT)*Z66)*(1+Charges!$D$11),0)","v":0},{"$f":"CI66*Charges!$C$22/12","v":0},0,0,{"$f":"CJ66-CL66-(B66<=PPT)*AF66*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C66=\"\",MOD(C66-1,12)=0,B66>PPT),0%,100%/12+CO65),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B66>PPT),0%,100%-CO66)","v":0},{"$f":"IF(B66>=Charges!$B$68,IF(MOD(C66,12)=0,(Loyalty_Bonus+Charges!$C$69*(B66-11))*AH66,0),0)","v":0},552178.9327220968,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,56,0,100000,0,0,{"$f":"IF(AND(B67<>\"\", B67<=10),VLOOKUP(B67,Charges!$C$40:$F$50, 4, 0), IF(AND(B67<>\"\", B67 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D67*H67+F67*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B67=1,0,IF(B67<>\"\",(M67+N67)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G67), 0.5*Term*aprem)*(1+Indexation*(B67-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B67, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B67<>\"\",B67<=Term),IF(C67<61,Charges!$C$31,W66*(1+(B67<>B66)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,R67+CR66-BB66),\"\")","v":552178.9327220968},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,0,IF(C67=Input!$O$18,Input!$O$19,R67+CR66-Z67-BE66)),\"\")","v":551858.9327220968},{"$f":"IF(B67<>\"\",IF(Input!$W$55=1,CI67+CJ67,AB67*(1+Charges!$D$11)),0)","v":555409.60971170512},{"$f":"IF(Input!$W$55=1,CK67+CL67,( 1-(1-CW67)^(1/12))*(AC67))-'8%'!CS67","v":535.09382314758273},{"$f":"AC67*Charges!$D$28/12","v":624.83581092566828},0,535.09382314758273,{"$f":"IF(Input!$W$55=1,CM67+CN67,MAX(AC67-AG67,0))","v":554874.51588855754},1000000,{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(B67<=5,VLOOKUP(B67,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,554874.51588855754,{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B67<>\"\",IF(C67<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B67<>\"\",((Flat_Extra/1000)/12)*AQ67*AO67+Input!$H$34*V67*AP67,\"\")","v":0},0,0,500000,{"$f":"IF(B67<>\"\",IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B67<>\"\",B67<=Term-3),MIN(AU67,Charges!$H$11),0)","v":500000},{"$f":"IF(C67=1,MIN(AV67,AW67),IF(AV67=0,0,MIN(AW67-AY66,IF(MOD(C67-1,12/Mode)=0,VLOOKUP(B67,Input!$B$43:$I$100,5)/Mode,0))))*(B67<=Term-3)","v":0},0,{"$f":"IF(B67<>\"\",IF(BH67>0,IF(AH68<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,MIN(IF(MOD(C67,12)=0,VLOOKUP(B67,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM67,AH67),AH67-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C67<60,0,IF(MOD(C67,12)=0,(BC67<60)*SUM(INDIRECT($BF$7&(C67+11)&\":\"&$BF$7&C66))+(BC67>=60)*SUMPRODUCT($BD$12:BD67,$BE$12:$BE67),0))","v":0},1000000,{"$f":"IF(B67<>\"\",IF(Input!$J$40=\"Yes\",IF(B67<=5,0,IF(MOD(C67,12)=0,VLOOKUP(B67,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},554874.51588855754,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B67<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B67<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B67<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B67<=Charges!$C$88),0)","v":0},{"$f":"IF(B67<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B67<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW67*BY67*Input!$H$35+BX67*BZ67*Input!$H$36","v":0},0,{"$f":"CB67*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F67*Charges!$F$51+CM66+IF(MOD(C67-1,12)=0,CN66,0)-BE66,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C67-1,12)=0,H67*D67,CN66),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG67-(B67>PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH67-(B67<=PPT)*Z67)*(1+Charges!$D$11),0)","v":0},{"$f":"CI67*Charges!$C$22/12","v":0},0,0,{"$f":"CJ67-CL67-(B67<=PPT)*AF67*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C67=\"\",MOD(C67-1,12)=0,B67>PPT),0%,100%/12+CO66),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B67>PPT),0%,100%-CO67)","v":0},{"$f":"IF(B67>=Charges!$B$68,IF(MOD(C67,12)=0,(Loyalty_Bonus+Charges!$C$69*(B67-11))*AH67,0),0)","v":0},554874.51588855754,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,57,0,100000,0,0,{"$f":"IF(AND(B68<>\"\", B68<=10),VLOOKUP(B68,Charges!$C$40:$F$50, 4, 0), IF(AND(B68<>\"\", B68 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D68*H68+F68*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B68=1,0,IF(B68<>\"\",(M68+N68)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G68), 0.5*Term*aprem)*(1+Indexation*(B68-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B68, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B68<>\"\",B68<=Term),IF(C68<61,Charges!$C$31,W67*(1+(B68<>B67)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,R68+CR67-BB67),\"\")","v":554874.51588855754},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,0,IF(C68=Input!$O$18,Input!$O$19,R68+CR67-Z68-BE67)),\"\")","v":554554.51588855754},{"$f":"IF(B68<>\"\",IF(Input!$W$55=1,CI68+CJ68,AB68*(1+Charges!$D$11)),0)","v":558122.53634142294},{"$f":"IF(Input!$W$55=1,CK68+CL68,( 1-(1-CW68)^(1/12))*(AC68))-'8%'!CS68","v":537.70751627933839},{"$f":"AC68*Charges!$D$28/12","v":627.88785338410082},0,537.70751627933839,{"$f":"IF(Input!$W$55=1,CM68+CN68,MAX(AC68-AG68,0))","v":557584.82882514363},1000000,{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(B68<=5,VLOOKUP(B68,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,557584.82882514363,{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B68<>\"\",IF(C68<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B68<>\"\",((Flat_Extra/1000)/12)*AQ68*AO68+Input!$H$34*V68*AP68,\"\")","v":0},0,0,500000,{"$f":"IF(B68<>\"\",IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B68<>\"\",B68<=Term-3),MIN(AU68,Charges!$H$11),0)","v":500000},{"$f":"IF(C68=1,MIN(AV68,AW68),IF(AV68=0,0,MIN(AW68-AY67,IF(MOD(C68-1,12/Mode)=0,VLOOKUP(B68,Input!$B$43:$I$100,5)/Mode,0))))*(B68<=Term-3)","v":0},0,{"$f":"IF(B68<>\"\",IF(BH68>0,IF(AH69<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,MIN(IF(MOD(C68,12)=0,VLOOKUP(B68,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM68,AH68),AH68-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C68<60,0,IF(MOD(C68,12)=0,(BC68<60)*SUM(INDIRECT($BF$7&(C68+11)&\":\"&$BF$7&C67))+(BC68>=60)*SUMPRODUCT($BD$12:BD68,$BE$12:$BE68),0))","v":0},1000000,{"$f":"IF(B68<>\"\",IF(Input!$J$40=\"Yes\",IF(B68<=5,0,IF(MOD(C68,12)=0,VLOOKUP(B68,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},557584.82882514363,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B68<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B68<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B68<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B68<=Charges!$C$88),0)","v":0},{"$f":"IF(B68<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B68<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW68*BY68*Input!$H$35+BX68*BZ68*Input!$H$36","v":0},0,{"$f":"CB68*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F68*Charges!$F$51+CM67+IF(MOD(C68-1,12)=0,CN67,0)-BE67,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C68-1,12)=0,H68*D68,CN67),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG68-(B68>PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH68-(B68<=PPT)*Z68)*(1+Charges!$D$11),0)","v":0},{"$f":"CI68*Charges!$C$22/12","v":0},0,0,{"$f":"CJ68-CL68-(B68<=PPT)*AF68*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C68=\"\",MOD(C68-1,12)=0,B68>PPT),0%,100%/12+CO67),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B68>PPT),0%,100%-CO68)","v":0},{"$f":"IF(B68>=Charges!$B$68,IF(MOD(C68,12)=0,(Loyalty_Bonus+Charges!$C$69*(B68-11))*AH68,0),0)","v":0},557584.82882514363,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,58,0,100000,0,0,{"$f":"IF(AND(B69<>\"\", B69<=10),VLOOKUP(B69,Charges!$C$40:$F$50, 4, 0), IF(AND(B69<>\"\", B69 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D69*H69+F69*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B69=1,0,IF(B69<>\"\",(M69+N69)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G69), 0.5*Term*aprem)*(1+Indexation*(B69-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B69, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B69<>\"\",B69<=Term),IF(C69<61,Charges!$C$31,W68*(1+(B69<>B68)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,R69+CR68-BB68),\"\")","v":557584.82882514363},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,0,IF(C69=Input!$O$18,Input!$O$19,R69+CR68-Z69-BE68)),\"\")","v":557264.82882514363},{"$f":"IF(B69<>\"\",IF(Input!$W$55=1,CI69+CJ69,AB69*(1+Charges!$D$11)),0)","v":560850.28751305048},{"$f":"IF(Input!$W$55=1,CK69+CL69,( 1-(1-CW69)^(1/12))*(AC69))-'8%'!CS69","v":540.33549170053993},{"$f":"AC69*Charges!$D$28/12","v":630.95657345218171},0,540.33549170053993,{"$f":"IF(Input!$W$55=1,CM69+CN69,MAX(AC69-AG69,0))","v":560309.95202134992},1000000,{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(B69<=5,VLOOKUP(B69,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,560309.95202134992,{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B69<>\"\",IF(C69<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B69<>\"\",((Flat_Extra/1000)/12)*AQ69*AO69+Input!$H$34*V69*AP69,\"\")","v":0},0,0,500000,{"$f":"IF(B69<>\"\",IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B69<>\"\",B69<=Term-3),MIN(AU69,Charges!$H$11),0)","v":500000},{"$f":"IF(C69=1,MIN(AV69,AW69),IF(AV69=0,0,MIN(AW69-AY68,IF(MOD(C69-1,12/Mode)=0,VLOOKUP(B69,Input!$B$43:$I$100,5)/Mode,0))))*(B69<=Term-3)","v":0},0,{"$f":"IF(B69<>\"\",IF(BH69>0,IF(AH70<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,MIN(IF(MOD(C69,12)=0,VLOOKUP(B69,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM69,AH69),AH69-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C69<60,0,IF(MOD(C69,12)=0,(BC69<60)*SUM(INDIRECT($BF$7&(C69+11)&\":\"&$BF$7&C68))+(BC69>=60)*SUMPRODUCT($BD$12:BD69,$BE$12:$BE69),0))","v":0},1000000,{"$f":"IF(B69<>\"\",IF(Input!$J$40=\"Yes\",IF(B69<=5,0,IF(MOD(C69,12)=0,VLOOKUP(B69,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},560309.95202134992,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B69<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B69<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B69<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B69<=Charges!$C$88),0)","v":0},{"$f":"IF(B69<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B69<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW69*BY69*Input!$H$35+BX69*BZ69*Input!$H$36","v":0},0,{"$f":"CB69*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F69*Charges!$F$51+CM68+IF(MOD(C69-1,12)=0,CN68,0)-BE68,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C69-1,12)=0,H69*D69,CN68),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG69-(B69>PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH69-(B69<=PPT)*Z69)*(1+Charges!$D$11),0)","v":0},{"$f":"CI69*Charges!$C$22/12","v":0},0,0,{"$f":"CJ69-CL69-(B69<=PPT)*AF69*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C69=\"\",MOD(C69-1,12)=0,B69>PPT),0%,100%/12+CO68),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B69>PPT),0%,100%-CO69)","v":0},{"$f":"IF(B69>=Charges!$B$68,IF(MOD(C69,12)=0,(Loyalty_Bonus+Charges!$C$69*(B69-11))*AH69,0),0)","v":0},560309.95202134992,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,59,0,100000,0,0,{"$f":"IF(AND(B70<>\"\", B70<=10),VLOOKUP(B70,Charges!$C$40:$F$50, 4, 0), IF(AND(B70<>\"\", B70 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D70*H70+F70*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B70=1,0,IF(B70<>\"\",(M70+N70)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G70), 0.5*Term*aprem)*(1+Indexation*(B70-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B70, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B70<>\"\",B70<=Term),IF(C70<61,Charges!$C$31,W69*(1+(B70<>B69)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,R70+CR69-BB69),\"\")","v":560309.95202134992},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,0,IF(C70=Input!$O$18,Input!$O$19,R70+CR69-Z70-BE69)),\"\")","v":559989.95202134992},{"$f":"IF(B70<>\"\",IF(Input!$W$55=1,CI70+CJ70,AB70*(1+Charges!$D$11)),0)","v":563592.94423395465},{"$f":"IF(Input!$W$55=1,CK70+CL70,( 1-(1-CW70)^(1/12))*(AC70))-'8%'!CS70","v":542.97782745546465},{"$f":"AC70*Charges!$D$28/12","v":634.042062263199},0,542.97782745546465,{"$f":"IF(Input!$W$55=1,CM70+CN70,MAX(AC70-AG70,0))","v":563049.96640649915},1000000,{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(B70<=5,VLOOKUP(B70,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,563049.96640649915,{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B70<>\"\",IF(C70<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B70<>\"\",((Flat_Extra/1000)/12)*AQ70*AO70+Input!$H$34*V70*AP70,\"\")","v":0},0,0,500000,{"$f":"IF(B70<>\"\",IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B70<>\"\",B70<=Term-3),MIN(AU70,Charges!$H$11),0)","v":500000},{"$f":"IF(C70=1,MIN(AV70,AW70),IF(AV70=0,0,MIN(AW70-AY69,IF(MOD(C70-1,12/Mode)=0,VLOOKUP(B70,Input!$B$43:$I$100,5)/Mode,0))))*(B70<=Term-3)","v":0},0,{"$f":"IF(B70<>\"\",IF(BH70>0,IF(AH71<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,MIN(IF(MOD(C70,12)=0,VLOOKUP(B70,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM70,AH70),AH70-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C70<60,0,IF(MOD(C70,12)=0,(BC70<60)*SUM(INDIRECT($BF$7&(C70+11)&\":\"&$BF$7&C69))+(BC70>=60)*SUMPRODUCT($BD$12:BD70,$BE$12:$BE70),0))","v":0},1000000,{"$f":"IF(B70<>\"\",IF(Input!$J$40=\"Yes\",IF(B70<=5,0,IF(MOD(C70,12)=0,VLOOKUP(B70,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},563049.96640649915,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B70<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B70<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B70<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B70<=Charges!$C$88),0)","v":0},{"$f":"IF(B70<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B70<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW70*BY70*Input!$H$35+BX70*BZ70*Input!$H$36","v":0},0,{"$f":"CB70*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F70*Charges!$F$51+CM69+IF(MOD(C70-1,12)=0,CN69,0)-BE69,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C70-1,12)=0,H70*D70,CN69),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG70-(B70>PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH70-(B70<=PPT)*Z70)*(1+Charges!$D$11),0)","v":0},{"$f":"CI70*Charges!$C$22/12","v":0},0,0,{"$f":"CJ70-CL70-(B70<=PPT)*AF70*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C70=\"\",MOD(C70-1,12)=0,B70>PPT),0%,100%/12+CO69),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B70>PPT),0%,100%-CO70)","v":0},{"$f":"IF(B70>=Charges!$B$68,IF(MOD(C70,12)=0,(Loyalty_Bonus+Charges!$C$69*(B70-11))*AH70,0),0)","v":0},563049.96640649915,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[1,5,60,0,100000,0,0,{"$f":"IF(AND(B71<>\"\", B71<=10),VLOOKUP(B71,Charges!$C$40:$F$50, 4, 0), IF(AND(B71<>\"\", B71 >10), 100%, 0))","v":0.97},0,100000,{"$f":"D71*H71+F71*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B71=1,0,IF(B71<>\"\",(M71+N71)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G71), 0.5*Term*aprem)*(1+Indexation*(B71-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B71, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":499589.99999999994},0,{"$f":"MIN(IF(AND(B71<>\"\",B71<=Term),IF(C71<61,Charges!$C$31,W70*(1+(B71<>B70)*Charges!$C$32))),500)","v":320},0,320,320,{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,R71+CR70-BB70),\"\")","v":563049.96640649915},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,0,IF(C71=Input!$O$18,Input!$O$19,R71+CR70-Z71-BE70)),\"\")","v":562729.96640649915},{"$f":"IF(B71<>\"\",IF(Input!$W$55=1,CI71+CJ71,AB71*(1+Charges!$D$11)),0)","v":566350.58795415983},{"$f":"IF(Input!$W$55=1,CK71+CL71,( 1-(1-CW71)^(1/12))*(AC71))-'8%'!CS71","v":545.634602014856},{"$f":"AC71*Charges!$D$28/12","v":637.14441144842976},0,545.634602014856,{"$f":"IF(Input!$W$55=1,CM71+CN71,MAX(AC71-AG71,0))","v":565804.95335214492},1000000,{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(B71<=5,VLOOKUP(B71,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,565804.95335214492,{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B71<>\"\",IF(C71<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1499590,{"$f":"IF(B71<>\"\",((Flat_Extra/1000)/12)*AQ71*AO71+Input!$H$34*V71*AP71,\"\")","v":0},0,0,500000,{"$f":"IF(B71<>\"\",IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B71<>\"\",B71<=Term-3),MIN(AU71,Charges!$H$11),0)","v":500000},{"$f":"IF(C71=1,MIN(AV71,AW71),IF(AV71=0,0,MIN(AW71-AY70,IF(MOD(C71-1,12/Mode)=0,VLOOKUP(B71,Input!$B$43:$I$100,5)/Mode,0))))*(B71<=Term-3)","v":0},0,{"$f":"IF(B71<>\"\",IF(BH71>0,IF(AH72<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,MIN(IF(MOD(C71,12)=0,VLOOKUP(B71,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM71,AH71),AH71-Charges!$D$73*aprem)))),0),0)","v":0},49,0,0,{"$f":"IF(C71<60,0,IF(MOD(C71,12)=0,(BC71<60)*SUM(INDIRECT($BF$7&(C71+11)&\":\"&$BF$7&C70))+(BC71>=60)*SUMPRODUCT($BD$12:BD71,$BE$12:$BE71),0))","v":0},1000000,{"$f":"IF(B71<>\"\",IF(Input!$J$40=\"Yes\",IF(B71<=5,0,IF(MOD(C71,12)=0,VLOOKUP(B71,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},565804.95335214492,0,null,null,null,null,0,6,100000,100000,null,null,{"$f":"Charges!$C$82/12*(B71<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B71<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B71<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B71<=Charges!$C$88),0)","v":0},{"$f":"IF(B71<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B71<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW71*BY71*Input!$H$35+BX71*BZ71*Input!$H$36","v":0},0,{"$f":"CB71*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F71*Charges!$F$51+CM70+IF(MOD(C71-1,12)=0,CN70,0)-BE70,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C71-1,12)=0,H71*D71,CN70),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG71-(B71>PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH71-(B71<=PPT)*Z71)*(1+Charges!$D$11),0)","v":0},{"$f":"CI71*Charges!$C$22/12","v":0},0,0,{"$f":"CJ71-CL71-(B71<=PPT)*AF71*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C71=\"\",MOD(C71-1,12)=0,B71>PPT),0%,100%/12+CO70),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B71>PPT),0%,100%-CO71)","v":0},{"$f":"IF(B71>=Charges!$B$68,IF(MOD(C71,12)=0,(Loyalty_Bonus+Charges!$C$69*(B71-11))*AH71,0),0)","v":0},565804.95335214492,0,null,1.0749999999999999E-2,9.7000000000000003E-3,1.15E-2]
[0,6,61,0,0,0,0,{"$f":"IF(AND(B72<>\"\", B72<=10),VLOOKUP(B72,Charges!$C$40:$F$50, 4, 0), IF(AND(B72<>\"\", B72 >10), 100%, 0))","v":0.97},0,0,{"$f":"D72*H72+F72*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B72=1,0,IF(B72<>\"\",(M72+N72)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G72), 0.5*Term*aprem)*(1+Indexation*(B72-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B72, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B72<>\"\",B72<=Term),IF(C72<61,Charges!$C$31,W71*(1+(B72<>B71)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,R72+CR71-BB71),\"\")","v":565804.95335214492},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,0,IF(C72=Input!$O$18,Input!$O$19,R72+CR71-Z72-BE71)),\"\")","v":565468.95335214492},{"$f":"IF(B72<>\"\",IF(Input!$W$55=1,CI72+CJ72,AB72*(1+Charges!$D$11)),0)","v":569107.19762428477},{"$f":"IF(Input!$W$55=1,CK72+CL72,( 1-(1-CW72)^(1/12))*(AC72))-'8%'!CS72","v":548.29038034767666},{"$f":"AC72*Charges!$D$28/12","v":640.2455973273203},0,548.29038034767666,{"$f":"IF(Input!$W$55=1,CM72+CN72,MAX(AC72-AG72,0))","v":568558.90724393714},1000000,{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(B72<=5,VLOOKUP(B72,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,568558.90724393714,{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B72<>\"\",IF(C72<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B72<>\"\",((Flat_Extra/1000)/12)*AQ72*AO72+Input!$H$34*V72*AP72,\"\")","v":0},0,0,500000,{"$f":"IF(B72<>\"\",IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B72<>\"\",B72<=Term-3),MIN(AU72,Charges!$H$11),0)","v":500000},{"$f":"IF(C72=1,MIN(AV72,AW72),IF(AV72=0,0,MIN(AW72-AY71,IF(MOD(C72-1,12/Mode)=0,VLOOKUP(B72,Input!$B$43:$I$100,5)/Mode,0))))*(B72<=Term-3)","v":0},0,{"$f":"IF(B72<>\"\",IF(BH72>0,IF(AH73<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,MIN(IF(MOD(C72,12)=0,VLOOKUP(B72,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM72,AH72),AH72-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C72<60,0,IF(MOD(C72,12)=0,(BC72<60)*SUM(INDIRECT($BF$7&(C72+11)&\":\"&$BF$7&C71))+(BC72>=60)*SUMPRODUCT($BD$12:BD72,$BE$12:$BE72),0))","v":0},1000000,{"$f":"IF(B72<>\"\",IF(Input!$J$40=\"Yes\",IF(B72<=5,0,IF(MOD(C72,12)=0,VLOOKUP(B72,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},568558.90724393714,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B72<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B72<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B72<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B72<=Charges!$C$88),0)","v":0},{"$f":"IF(B72<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B72<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW72*BY72*Input!$H$35+BX72*BZ72*Input!$H$36","v":0},0,{"$f":"CB72*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F72*Charges!$F$51+CM71+IF(MOD(C72-1,12)=0,CN71,0)-BE71,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C72-1,12)=0,H72*D72,CN71),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG72-(B72>PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH72-(B72<=PPT)*Z72)*(1+Charges!$D$11),0)","v":0},{"$f":"CI72*Charges!$C$22/12","v":0},0,0,{"$f":"CJ72-CL72-(B72<=PPT)*AF72*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C72=\"\",MOD(C72-1,12)=0,B72>PPT),0%,100%/12+CO71),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B72>PPT),0%,100%-CO72)","v":0},{"$f":"IF(B72>=Charges!$B$68,IF(MOD(C72,12)=0,(Loyalty_Bonus+Charges!$C$69*(B72-11))*AH72,0),0)","v":0},568558.90724393714,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,62,0,0,0,0,{"$f":"IF(AND(B73<>\"\", B73<=10),VLOOKUP(B73,Charges!$C$40:$F$50, 4, 0), IF(AND(B73<>\"\", B73 >10), 100%, 0))","v":0.97},0,0,{"$f":"D73*H73+F73*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B73=1,0,IF(B73<>\"\",(M73+N73)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G73), 0.5*Term*aprem)*(1+Indexation*(B73-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B73, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B73<>\"\",B73<=Term),IF(C73<61,Charges!$C$31,W72*(1+(B73<>B72)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,R73+CR72-BB72),\"\")","v":568558.90724393714},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,0,IF(C73=Input!$O$18,Input!$O$19,R73+CR72-Z73-BE72)),\"\")","v":568222.90724393714},{"$f":"IF(B73<>\"\",IF(Input!$W$55=1,CI73+CJ73,AB73*(1+Charges!$D$11)),0)","v":571878.87053833832},{"$f":"IF(Input!$W$55=1,CK73+CL73,( 1-(1-CW73)^(1/12))*(AC73))-'8%'!CS73","v":550.96067094071361},{"$f":"AC73*Charges!$D$28/12","v":643.36372935563065},0,550.96067094071361,{"$f":"IF(Input!$W$55=1,CM73+CN73,MAX(AC73-AG73,0))","v":571327.90986739763},1000000,{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(B73<=5,VLOOKUP(B73,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,571327.90986739763,{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B73<>\"\",IF(C73<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B73<>\"\",((Flat_Extra/1000)/12)*AQ73*AO73+Input!$H$34*V73*AP73,\"\")","v":0},0,0,500000,{"$f":"IF(B73<>\"\",IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B73<>\"\",B73<=Term-3),MIN(AU73,Charges!$H$11),0)","v":500000},{"$f":"IF(C73=1,MIN(AV73,AW73),IF(AV73=0,0,MIN(AW73-AY72,IF(MOD(C73-1,12/Mode)=0,VLOOKUP(B73,Input!$B$43:$I$100,5)/Mode,0))))*(B73<=Term-3)","v":0},0,{"$f":"IF(B73<>\"\",IF(BH73>0,IF(AH74<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,MIN(IF(MOD(C73,12)=0,VLOOKUP(B73,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM73,AH73),AH73-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C73<60,0,IF(MOD(C73,12)=0,(BC73<60)*SUM(INDIRECT($BF$7&(C73+11)&\":\"&$BF$7&C72))+(BC73>=60)*SUMPRODUCT($BD$12:BD73,$BE$12:$BE73),0))","v":0},1000000,{"$f":"IF(B73<>\"\",IF(Input!$J$40=\"Yes\",IF(B73<=5,0,IF(MOD(C73,12)=0,VLOOKUP(B73,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},571327.90986739763,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B73<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B73<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B73<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B73<=Charges!$C$88),0)","v":0},{"$f":"IF(B73<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B73<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW73*BY73*Input!$H$35+BX73*BZ73*Input!$H$36","v":0},0,{"$f":"CB73*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F73*Charges!$F$51+CM72+IF(MOD(C73-1,12)=0,CN72,0)-BE72,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C73-1,12)=0,H73*D73,CN72),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG73-(B73>PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH73-(B73<=PPT)*Z73)*(1+Charges!$D$11),0)","v":0},{"$f":"CI73*Charges!$C$22/12","v":0},0,0,{"$f":"CJ73-CL73-(B73<=PPT)*AF73*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C73=\"\",MOD(C73-1,12)=0,B73>PPT),0%,100%/12+CO72),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B73>PPT),0%,100%-CO73)","v":0},{"$f":"IF(B73>=Charges!$B$68,IF(MOD(C73,12)=0,(Loyalty_Bonus+Charges!$C$69*(B73-11))*AH73,0),0)","v":0},571327.90986739763,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,63,0,0,0,0,{"$f":"IF(AND(B74<>\"\", B74<=10),VLOOKUP(B74,Charges!$C$40:$F$50, 4, 0), IF(AND(B74<>\"\", B74 >10), 100%, 0))","v":0.97},0,0,{"$f":"D74*H74+F74*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B74=1,0,IF(B74<>\"\",(M74+N74)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G74), 0.5*Term*aprem)*(1+Indexation*(B74-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B74, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B74<>\"\",B74<=Term),IF(C74<61,Charges!$C$31,W73*(1+(B74<>B73)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,R74+CR73-BB73),\"\")","v":571327.90986739763},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,0,IF(C74=Input!$O$18,Input!$O$19,R74+CR73-Z74-BE73)),\"\")","v":570991.90986739763},{"$f":"IF(B74<>\"\",IF(Input!$W$55=1,CI74+CJ74,AB74*(1+Charges!$D$11)),0)","v":574665.68900805281},{"$f":"IF(Input!$W$55=1,CK74+CL74,( 1-(1-CW74)^(1/12))*(AC74))-'8%'!CS74","v":553.64555309489867},{"$f":"AC74*Charges!$D$28/12","v":646.49890013405945},0,553.64555309489867,{"$f":"IF(Input!$W$55=1,CM74+CN74,MAX(AC74-AG74,0))","v":574112.04345495789},1000000,{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(B74<=5,VLOOKUP(B74,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,574112.04345495789,{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B74<>\"\",IF(C74<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B74<>\"\",((Flat_Extra/1000)/12)*AQ74*AO74+Input!$H$34*V74*AP74,\"\")","v":0},0,0,500000,{"$f":"IF(B74<>\"\",IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B74<>\"\",B74<=Term-3),MIN(AU74,Charges!$H$11),0)","v":500000},{"$f":"IF(C74=1,MIN(AV74,AW74),IF(AV74=0,0,MIN(AW74-AY73,IF(MOD(C74-1,12/Mode)=0,VLOOKUP(B74,Input!$B$43:$I$100,5)/Mode,0))))*(B74<=Term-3)","v":0},0,{"$f":"IF(B74<>\"\",IF(BH74>0,IF(AH75<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,MIN(IF(MOD(C74,12)=0,VLOOKUP(B74,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM74,AH74),AH74-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C74<60,0,IF(MOD(C74,12)=0,(BC74<60)*SUM(INDIRECT($BF$7&(C74+11)&\":\"&$BF$7&C73))+(BC74>=60)*SUMPRODUCT($BD$12:BD74,$BE$12:$BE74),0))","v":0},1000000,{"$f":"IF(B74<>\"\",IF(Input!$J$40=\"Yes\",IF(B74<=5,0,IF(MOD(C74,12)=0,VLOOKUP(B74,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},574112.04345495789,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B74<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B74<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B74<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B74<=Charges!$C$88),0)","v":0},{"$f":"IF(B74<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B74<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW74*BY74*Input!$H$35+BX74*BZ74*Input!$H$36","v":0},0,{"$f":"CB74*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F74*Charges!$F$51+CM73+IF(MOD(C74-1,12)=0,CN73,0)-BE73,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C74-1,12)=0,H74*D74,CN73),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG74-(B74>PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH74-(B74<=PPT)*Z74)*(1+Charges!$D$11),0)","v":0},{"$f":"CI74*Charges!$C$22/12","v":0},0,0,{"$f":"CJ74-CL74-(B74<=PPT)*AF74*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C74=\"\",MOD(C74-1,12)=0,B74>PPT),0%,100%/12+CO73),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B74>PPT),0%,100%-CO74)","v":0},{"$f":"IF(B74>=Charges!$B$68,IF(MOD(C74,12)=0,(Loyalty_Bonus+Charges!$C$69*(B74-11))*AH74,0),0)","v":0},574112.04345495789,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,64,0,0,0,0,{"$f":"IF(AND(B75<>\"\", B75<=10),VLOOKUP(B75,Charges!$C$40:$F$50, 4, 0), IF(AND(B75<>\"\", B75 >10), 100%, 0))","v":0.97},0,0,{"$f":"D75*H75+F75*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B75=1,0,IF(B75<>\"\",(M75+N75)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G75), 0.5*Term*aprem)*(1+Indexation*(B75-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B75, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B75<>\"\",B75<=Term),IF(C75<61,Charges!$C$31,W74*(1+(B75<>B74)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,R75+CR74-BB74),\"\")","v":574112.04345495789},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,0,IF(C75=Input!$O$18,Input!$O$19,R75+CR74-Z75-BE74)),\"\")","v":573776.04345495789},{"$f":"IF(B75<>\"\",IF(Input!$W$55=1,CI75+CJ75,AB75*(1+Charges!$D$11)),0)","v":577467.73579494574},{"$f":"IF(Input!$W$55=1,CK75+CL75,( 1-(1-CW75)^(1/12))*(AC75))-'8%'!CS75","v":556.34510654449639},{"$f":"AC75*Charges!$D$28/12","v":649.65120276931395},0,556.34510654449639,{"$f":"IF(Input!$W$55=1,CM75+CN75,MAX(AC75-AG75,0))","v":576911.3906884013},1000000,{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(B75<=5,VLOOKUP(B75,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,576911.3906884013,{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B75<>\"\",IF(C75<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B75<>\"\",((Flat_Extra/1000)/12)*AQ75*AO75+Input!$H$34*V75*AP75,\"\")","v":0},0,0,500000,{"$f":"IF(B75<>\"\",IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B75<>\"\",B75<=Term-3),MIN(AU75,Charges!$H$11),0)","v":500000},{"$f":"IF(C75=1,MIN(AV75,AW75),IF(AV75=0,0,MIN(AW75-AY74,IF(MOD(C75-1,12/Mode)=0,VLOOKUP(B75,Input!$B$43:$I$100,5)/Mode,0))))*(B75<=Term-3)","v":0},0,{"$f":"IF(B75<>\"\",IF(BH75>0,IF(AH76<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,MIN(IF(MOD(C75,12)=0,VLOOKUP(B75,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM75,AH75),AH75-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C75<60,0,IF(MOD(C75,12)=0,(BC75<60)*SUM(INDIRECT($BF$7&(C75+11)&\":\"&$BF$7&C74))+(BC75>=60)*SUMPRODUCT($BD$12:BD75,$BE$12:$BE75),0))","v":0},1000000,{"$f":"IF(B75<>\"\",IF(Input!$J$40=\"Yes\",IF(B75<=5,0,IF(MOD(C75,12)=0,VLOOKUP(B75,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},576911.3906884013,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B75<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B75<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B75<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B75<=Charges!$C$88),0)","v":0},{"$f":"IF(B75<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B75<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW75*BY75*Input!$H$35+BX75*BZ75*Input!$H$36","v":0},0,{"$f":"CB75*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F75*Charges!$F$51+CM74+IF(MOD(C75-1,12)=0,CN74,0)-BE74,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C75-1,12)=0,H75*D75,CN74),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG75-(B75>PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH75-(B75<=PPT)*Z75)*(1+Charges!$D$11),0)","v":0},{"$f":"CI75*Charges!$C$22/12","v":0},0,0,{"$f":"CJ75-CL75-(B75<=PPT)*AF75*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C75=\"\",MOD(C75-1,12)=0,B75>PPT),0%,100%/12+CO74),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B75>PPT),0%,100%-CO75)","v":0},{"$f":"IF(B75>=Charges!$B$68,IF(MOD(C75,12)=0,(Loyalty_Bonus+Charges!$C$69*(B75-11))*AH75,0),0)","v":0},576911.3906884013,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,{"$f":"IF(C75<=Term*12,C75+1,\"\")","v":65},{"$f":"IFERROR(IF(C76<>\"\",IF(AND(MOD(C76-1,12/Mode)=0,B76<=Term),(Prem)/Mode,0),\"\")*A76, 0)","v":0},{"$f":"IFERROR(IF(B76<>\"\",(aprem),\"\")*A76, 0)","v":0},{"$f":"IF(B76<>\"\",AX76,\"\")","v":0},{"$f":"IF(B76<>\"\",D76+F76,\"\")","v":0},{"$f":"IF(AND(B76<>\"\", B76<=10),VLOOKUP(B76,Charges!$C$40:$F$50, 4, 0), IF(AND(B76<>\"\", B76 >10), 100%, 0))","v":0.97},{"$f":"IF(D76<>0,(D76*H76)/(D76),0)","v":0},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12)=0,G76,G76+J75),\"\")","v":0},{"$f":"D76*H76+F76*Charges!$F$51","v":0},0,{"$f":"K76-L76","v":0},0,{"$f":"IF(B76<>\"\",G76-K76,\"\")","v":0},{"$f":"IF(B76<>\"\",G76-M76,\"\")","v":0},{"$f":"IF(B76=1,0,IF(B76<>\"\",(M76+N76)*Charges!$C$4,\"\"))","v":0},{"$f":"IF(B76<>\"\",M76-Q76,\"\")","v":0},{"$f":"MAX(SA, 1.05*SUM($G$12:G76), 0.5*Term*aprem)*(1+Indexation*(B76-1))","v":1000000},{"$f":"IFERROR(VLOOKUP(B76, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E76/1000*(B76<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B76, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B76<>\"\",B76<=Term),IF(C76<61,Charges!$C$31,W75*(1+(B76<>B75)*Charges!$C$32))),500)","v":336},0,{"$f":"W76+X76","v":336},336,{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,R76+CR75-BB75),\"\")","v":576911.3906884013},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,0,IF(C76=Input!$O$18,Input!$O$19,R76+CR75-Z76-BE75)),\"\")","v":576575.3906884013},{"$f":"IF(B76<>\"\",IF(Input!$W$55=1,CI76+CJ76,AB76*(1+Charges!$D$11)),0)","v":580285.0941127775},{"$f":"IF(Input!$W$55=1,CK76+CL76,( 1-(1-CW76)^(1/12))*(AC76))-'8%'!CS76","v":559.05941145947213},{"$f":"AC76*Charges!$D$28/12","v":652.82073087687468},0,{"$f":"AD76+AF76","v":559.05941145947213},{"$f":"IF(Input!$W$55=1,CM76+CN76,MAX(AC76-AG76,0))","v":579726.03470131801},{"$f":"IF(B76<>\"\",S76,\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(B76<=5,VLOOKUP(B76,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,{"$f":"IF(AND(B76<>\"\",B76<=Term),CR76-AM76,0)","v":579726.03470131801},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B76<>\"\",IF(C76<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},{"$f":"S76+T76+U76","v":1428860},{"$f":"IF(B76<>\"\",((Flat_Extra/1000)/12)*AQ76*AO76+Input!$H$34*V76*AP76,\"\")","v":0},{"$f":"IF(B76<>\"\",Service_tax*(V76+AR76+CB76),\"\")","v":0},{"$f":"L76+X76+AF76+AS76","v":0},{"$f":"IF(B76<>\"\",D76+AU75,\"\")","v":500000},{"$f":"IF(B76<>\"\",IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B76<>\"\",B76<=Term-3),MIN(AU76,Charges!$H$11),0)","v":500000},{"$f":"IF(C76=1,MIN(AV76,AW76),IF(AV76=0,0,MIN(AW76-AY75,IF(MOD(C76-1,12/Mode)=0,VLOOKUP(B76,Input!$B$43:$I$100,5)/Mode,0))))*(B76<=Term-3)","v":0},{"$f":"IF(C76=1,AX76,AX76+AY75)*(B76<=Term)","v":0},{"$f":"IF(B76<>\"\",IF(BH76>0,IF(AH77<Charges!$D$73*aprem,1,0),0),\"\")","v":0},{"$f":"IF(B76<>\"\",AZ76,0)","v":0},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,MIN(IF(MOD(C76,12)=0,VLOOKUP(B76,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM76,AH76),AH76-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B76<>\"\",Age+B76-1,\"\")","v":50},{"$f":"IF(B76<>\"\",IF(BC76+2>60,1,0),\"\")","v":0},{"$f":"IF(B76<>\"\",BB76,0)","v":0},{"$f":"IF(C76<60,0,IF(MOD(C76,12)=0,(BC76<60)*SUM(INDIRECT($BF$7&(C76+11)&\":\"&$BF$7&C75))+(BC76>=60)*SUMPRODUCT($BD$12:BD76,$BE$12:$BE76),0))","v":0},{"$f":"IF(B76<>\"\",IF(C76<=60,AI76,IF(MOD(C76,12)=0,AI76-BF76*0,BG75)),\"\")","v":1000000},{"$f":"IF(B76<>\"\",IF(Input!$J$40=\"Yes\",IF(B76<=5,0,IF(MOD(C76,12)=0,VLOOKUP(B76,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},{"$f":"AH76","v":579726.03470131801},{"$f":"IF(A76=1,-G76,0)+IF(C76=Term*12+1,CR75)+BB76","v":0},null,null,null,null,{"$f":"IF(B76>PPT, 0,PPT-B76)","v":0},{"$f":"IF(B76>=Term, 1,MIN(Term-B76+1,10))","v":5},{"$f":"10%*SA*(B76<=Term)","v":100000},{"$f":"E76","v":0},null,null,{"$f":"Charges!$C$82/12*(B76<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B76<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B76<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B76<=Charges!$C$88),0)","v":0},{"$f":"IF(B76<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B76<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW76*BY76*Input!$H$35+BX76*BZ76*Input!$H$36","v":0},{"$f":"BW76+CA76+BX76","v":0},{"$f":"CB76*Charges!$C$6","v":0},{"$f":"CB76+CC76","v":0},null,null,{"$f":"IF(Input!$W$55=1,F76*Charges!$F$51+CM75+IF(MOD(C76-1,12)=0,CN75,0)-BE75,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C76-1,12)=0,H76*D76,CN75),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG76-(B76>PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH76-(B76<=PPT)*Z76)*(1+Charges!$D$11),0)","v":0},{"$f":"CI76*Charges!$C$22/12","v":0},{"$f":"CJ76*SUMPRODUCT($CO$11:$CP$11,CO76:CP76)/12","v":0},{"$f":"CI76-CK76+CQ75-(B76>PPT)*AF76","v":0},{"$f":"CJ76-CL76-(B76<=PPT)*AF76*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C76=\"\",MOD(C76-1,12)=0,B76>PPT),0%,100%/12+CO75),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B76>PPT),0%,100%-CO76)","v":0},{"$f":"IF(B76>=Charges!$B$68,IF(MOD(C76,12)=0,(Loyalty_Bonus+Charges!$C$69*(B76-11))*AH76,0),0)","v":0},579726.03470131801,0,null,{"$f":"IF(Term-B76 >8, avg_fmc_dfa2, IF(Term-B76 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":1.005E-2},{"$f":"IF(Term-B76 >16, avg_fmc_dfa6, IF(Term-B76 > 11, avg_fmc_dfa7,IF(Term-B76 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":9.7000000000000003E-3},{"$f":"IF(Term = 10, CU76, CV76)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":1.15E-2}]
[{"$f":"IF(B77<>\"\",IF(C77<=PPT*12,1,0),\"\")","v":0},{"$f":"IF(B76<=Term,INT((C77-1)/12+1),\"\")","v":6},66,0,0,0,0,{"$f":"IF(AND(B77<>\"\", B77<=10),VLOOKUP(B77,Charges!$C$40:$F$50, 4, 0), IF(AND(B77<>\"\", B77 >10), 100%, 0))","v":0.97},0,0,{"$f":"D77*H77+F77*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B77=1,0,IF(B77<>\"\",(M77+N77)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G77), 0.5*Term*aprem)*(1+Indexation*(B77-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B77, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B77<>\"\",B77<=Term),IF(C77<61,Charges!$C$31,W76*(1+(B77<>B76)*Charges!$C$32))),500)","v":336},0,336,{"$f":"IF(B77<>\"\",V77+Y77+AS77+AR77+CB77,\"\")","v":336},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,R77+CR76-BB76),\"\")","v":579726.03470131801},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,0,IF(C77=Input!$O$18,Input!$O$19,R77+CR76-Z77-BE76)),\"\")","v":579390.03470131801},{"$f":"IF(B77<>\"\",IF(Input!$W$55=1,CI77+CJ77,AB77*(1+Charges!$D$11)),0)","v":583117.84763002221},{"$f":"IF(Input!$W$55=1,CK77+CL77,( 1-(1-CW77)^(1/12))*(AC77))-'8%'!CS77","v":561.78854844787247},{"$f":"AC77*Charges!$D$28/12","v":656.00757858377494},0,561.78854844787247,{"$f":"IF(Input!$W$55=1,CM77+CN77,MAX(AC77-AG77,0))","v":582556.05908157432},1000000,{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(B77<=5,VLOOKUP(B77,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},{"$f":"IF(B77<>\"\",MIN(E77*AJ77,CR77*AK77,AL77),\"\")","v":0},582556.05908157432,{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B77<>\"\",IF(C77<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B77<>\"\",((Flat_Extra/1000)/12)*AQ77*AO77+Input!$H$34*V77*AP77,\"\")","v":0},0,0,500000,{"$f":"IF(B77<>\"\",IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B77<>\"\",B77<=Term-3),MIN(AU77,Charges!$H$11),0)","v":500000},{"$f":"IF(C77=1,MIN(AV77,AW77),IF(AV77=0,0,MIN(AW77-AY76,IF(MOD(C77-1,12/Mode)=0,VLOOKUP(B77,Input!$B$43:$I$100,5)/Mode,0))))*(B77<=Term-3)","v":0},0,{"$f":"IF(B77<>\"\",IF(BH77>0,IF(AH78<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,MIN(IF(MOD(C77,12)=0,VLOOKUP(B77,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM77,AH77),AH77-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C77<60,0,IF(MOD(C77,12)=0,(BC77<60)*SUM(INDIRECT($BF$7&(C77+11)&\":\"&$BF$7&C76))+(BC77>=60)*SUMPRODUCT($BD$12:BD77,$BE$12:$BE77),0))","v":0},1000000,{"$f":"IF(B77<>\"\",IF(Input!$J$40=\"Yes\",IF(B77<=5,0,IF(MOD(C77,12)=0,VLOOKUP(B77,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},582556.05908157432,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B77<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B77<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B77<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B77<=Charges!$C$88),0)","v":0},{"$f":"IF(B77<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B77<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW77*BY77*Input!$H$35+BX77*BZ77*Input!$H$36","v":0},0,{"$f":"CB77*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F77*Charges!$F$51+CM76+IF(MOD(C77-1,12)=0,CN76,0)-BE76,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C77-1,12)=0,H77*D77,CN76),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG77-(B77>PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH77-(B77<=PPT)*Z77)*(1+Charges!$D$11),0)","v":0},{"$f":"CI77*Charges!$C$22/12","v":0},0,0,{"$f":"CJ77-CL77-(B77<=PPT)*AF77*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C77=\"\",MOD(C77-1,12)=0,B77>PPT),0%,100%/12+CO76),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B77>PPT),0%,100%-CO77)","v":0},{"$f":"IF(B77>=Charges!$B$68,IF(MOD(C77,12)=0,(Loyalty_Bonus+Charges!$C$69*(B77-11))*AH77,0),0)","v":0},{"$f":"AH77 +CQ77","v":582556.05908157432},0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,67,0,0,0,0,{"$f":"IF(AND(B78<>\"\", B78<=10),VLOOKUP(B78,Charges!$C$40:$F$50, 4, 0), IF(AND(B78<>\"\", B78 >10), 100%, 0))","v":0.97},0,0,{"$f":"D78*H78+F78*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B78=1,0,IF(B78<>\"\",(M78+N78)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G78), 0.5*Term*aprem)*(1+Indexation*(B78-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B78, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B78<>\"\",B78<=Term),IF(C78<61,Charges!$C$31,W77*(1+(B78<>B77)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,R78+CR77-BB77),\"\")","v":582556.05908157432},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,0,IF(C78=Input!$O$18,Input!$O$19,R78+CR77-Z78-BE77)),\"\")","v":582220.05908157432},{"$f":"IF(B78<>\"\",IF(Input!$W$55=1,CI78+CJ78,AB78*(1+Charges!$D$11)),0)","v":585966.08047235315},{"$f":"IF(Input!$W$55=1,CK78+CL78,( 1-(1-CW78)^(1/12))*(AC78))-'8%'!CS78","v":564.53259855821977},{"$f":"AC78*Charges!$D$28/12","v":659.21184053139734},0,564.53259855821977,{"$f":"IF(Input!$W$55=1,CM78+CN78,MAX(AC78-AG78,0))","v":585401.54787379492},1000000,{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(B78<=5,VLOOKUP(B78,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,585401.54787379492,{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B78<>\"\",IF(C78<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B78<>\"\",((Flat_Extra/1000)/12)*AQ78*AO78+Input!$H$34*V78*AP78,\"\")","v":0},0,0,500000,{"$f":"IF(B78<>\"\",IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B78<>\"\",B78<=Term-3),MIN(AU78,Charges!$H$11),0)","v":500000},{"$f":"IF(C78=1,MIN(AV78,AW78),IF(AV78=0,0,MIN(AW78-AY77,IF(MOD(C78-1,12/Mode)=0,VLOOKUP(B78,Input!$B$43:$I$100,5)/Mode,0))))*(B78<=Term-3)","v":0},0,{"$f":"IF(B78<>\"\",IF(BH78>0,IF(AH79<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,MIN(IF(MOD(C78,12)=0,VLOOKUP(B78,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM78,AH78),AH78-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C78<60,0,IF(MOD(C78,12)=0,(BC78<60)*SUM(INDIRECT($BF$7&(C78+11)&\":\"&$BF$7&C77))+(BC78>=60)*SUMPRODUCT($BD$12:BD78,$BE$12:$BE78),0))","v":0},1000000,{"$f":"IF(B78<>\"\",IF(Input!$J$40=\"Yes\",IF(B78<=5,0,IF(MOD(C78,12)=0,VLOOKUP(B78,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},585401.54787379492,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B78<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B78<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B78<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B78<=Charges!$C$88),0)","v":0},{"$f":"IF(B78<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B78<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW78*BY78*Input!$H$35+BX78*BZ78*Input!$H$36","v":0},0,{"$f":"CB78*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F78*Charges!$F$51+CM77+IF(MOD(C78-1,12)=0,CN77,0)-BE77,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C78-1,12)=0,H78*D78,CN77),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG78-(B78>PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH78-(B78<=PPT)*Z78)*(1+Charges!$D$11),0)","v":0},{"$f":"CI78*Charges!$C$22/12","v":0},0,0,{"$f":"CJ78-CL78-(B78<=PPT)*AF78*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C78=\"\",MOD(C78-1,12)=0,B78>PPT),0%,100%/12+CO77),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B78>PPT),0%,100%-CO78)","v":0},{"$f":"IF(B78>=Charges!$B$68,IF(MOD(C78,12)=0,(Loyalty_Bonus+Charges!$C$69*(B78-11))*AH78,0),0)","v":0},585401.54787379492,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,68,0,0,0,0,{"$f":"IF(AND(B79<>\"\", B79<=10),VLOOKUP(B79,Charges!$C$40:$F$50, 4, 0), IF(AND(B79<>\"\", B79 >10), 100%, 0))","v":0.97},0,0,{"$f":"D79*H79+F79*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B79=1,0,IF(B79<>\"\",(M79+N79)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G79), 0.5*Term*aprem)*(1+Indexation*(B79-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B79, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B79<>\"\",B79<=Term),IF(C79<61,Charges!$C$31,W78*(1+(B79<>B78)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,R79+CR78-BB78),\"\")","v":585401.54787379492},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,0,IF(C79=Input!$O$18,Input!$O$19,R79+CR78-Z79-BE78)),\"\")","v":585065.54787379492},{"$f":"IF(B79<>\"\",IF(Input!$W$55=1,CI79+CJ79,AB79*(1+Charges!$D$11)),0)","v":588829.87722514058},{"$f":"IF(Input!$W$55=1,CK79+CL79,( 1-(1-CW79)^(1/12))*(AC79))-'8%'!CS79","v":567.2916432819186},{"$f":"AC79*Charges!$D$28/12","v":662.43361187828316},0,567.2916432819186,{"$f":"IF(Input!$W$55=1,CM79+CN79,MAX(AC79-AG79,0))","v":588262.58558185864},1000000,{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(B79<=5,VLOOKUP(B79,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,588262.58558185864,{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B79<>\"\",IF(C79<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B79<>\"\",((Flat_Extra/1000)/12)*AQ79*AO79+Input!$H$34*V79*AP79,\"\")","v":0},0,0,500000,{"$f":"IF(B79<>\"\",IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B79<>\"\",B79<=Term-3),MIN(AU79,Charges!$H$11),0)","v":500000},{"$f":"IF(C79=1,MIN(AV79,AW79),IF(AV79=0,0,MIN(AW79-AY78,IF(MOD(C79-1,12/Mode)=0,VLOOKUP(B79,Input!$B$43:$I$100,5)/Mode,0))))*(B79<=Term-3)","v":0},0,{"$f":"IF(B79<>\"\",IF(BH79>0,IF(AH80<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,MIN(IF(MOD(C79,12)=0,VLOOKUP(B79,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM79,AH79),AH79-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C79<60,0,IF(MOD(C79,12)=0,(BC79<60)*SUM(INDIRECT($BF$7&(C79+11)&\":\"&$BF$7&C78))+(BC79>=60)*SUMPRODUCT($BD$12:BD79,$BE$12:$BE79),0))","v":0},1000000,{"$f":"IF(B79<>\"\",IF(Input!$J$40=\"Yes\",IF(B79<=5,0,IF(MOD(C79,12)=0,VLOOKUP(B79,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},588262.58558185864,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B79<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B79<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B79<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B79<=Charges!$C$88),0)","v":0},{"$f":"IF(B79<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B79<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW79*BY79*Input!$H$35+BX79*BZ79*Input!$H$36","v":0},0,{"$f":"CB79*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F79*Charges!$F$51+CM78+IF(MOD(C79-1,12)=0,CN78,0)-BE78,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C79-1,12)=0,H79*D79,CN78),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG79-(B79>PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH79-(B79<=PPT)*Z79)*(1+Charges!$D$11),0)","v":0},{"$f":"CI79*Charges!$C$22/12","v":0},0,0,{"$f":"CJ79-CL79-(B79<=PPT)*AF79*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C79=\"\",MOD(C79-1,12)=0,B79>PPT),0%,100%/12+CO78),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B79>PPT),0%,100%-CO79)","v":0},{"$f":"IF(B79>=Charges!$B$68,IF(MOD(C79,12)=0,(Loyalty_Bonus+Charges!$C$69*(B79-11))*AH79,0),0)","v":0},588262.58558185864,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,69,0,0,0,0,{"$f":"IF(AND(B80<>\"\", B80<=10),VLOOKUP(B80,Charges!$C$40:$F$50, 4, 0), IF(AND(B80<>\"\", B80 >10), 100%, 0))","v":0.97},0,0,{"$f":"D80*H80+F80*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B80=1,0,IF(B80<>\"\",(M80+N80)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G80), 0.5*Term*aprem)*(1+Indexation*(B80-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B80, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B80<>\"\",B80<=Term),IF(C80<61,Charges!$C$31,W79*(1+(B80<>B79)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,R80+CR79-BB79),\"\")","v":588262.58558185864},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,0,IF(C80=Input!$O$18,Input!$O$19,R80+CR79-Z80-BE79)),\"\")","v":587926.58558185864},{"$f":"IF(B80<>\"\",IF(Input!$W$55=1,CI80+CJ80,AB80*(1+Charges!$D$11)),0)","v":591709.32293596386},{"$f":"IF(Input!$W$55=1,CK80+CL80,( 1-(1-CW80)^(1/12))*(AC80))-'8%'!CS80","v":570.06576455567563},{"$f":"AC80*Charges!$D$28/12","v":665.67298830295931},0,570.06576455567563,{"$f":"IF(Input!$W$55=1,CM80+CN80,MAX(AC80-AG80,0))","v":591139.25717140816},1000000,{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(B80<=5,VLOOKUP(B80,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,591139.25717140816,{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B80<>\"\",IF(C80<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B80<>\"\",((Flat_Extra/1000)/12)*AQ80*AO80+Input!$H$34*V80*AP80,\"\")","v":0},0,0,500000,{"$f":"IF(B80<>\"\",IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B80<>\"\",B80<=Term-3),MIN(AU80,Charges!$H$11),0)","v":500000},{"$f":"IF(C80=1,MIN(AV80,AW80),IF(AV80=0,0,MIN(AW80-AY79,IF(MOD(C80-1,12/Mode)=0,VLOOKUP(B80,Input!$B$43:$I$100,5)/Mode,0))))*(B80<=Term-3)","v":0},0,{"$f":"IF(B80<>\"\",IF(BH80>0,IF(AH81<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,MIN(IF(MOD(C80,12)=0,VLOOKUP(B80,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM80,AH80),AH80-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C80<60,0,IF(MOD(C80,12)=0,(BC80<60)*SUM(INDIRECT($BF$7&(C80+11)&\":\"&$BF$7&C79))+(BC80>=60)*SUMPRODUCT($BD$12:BD80,$BE$12:$BE80),0))","v":0},1000000,{"$f":"IF(B80<>\"\",IF(Input!$J$40=\"Yes\",IF(B80<=5,0,IF(MOD(C80,12)=0,VLOOKUP(B80,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},591139.25717140816,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B80<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B80<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B80<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B80<=Charges!$C$88),0)","v":0},{"$f":"IF(B80<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B80<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW80*BY80*Input!$H$35+BX80*BZ80*Input!$H$36","v":0},0,{"$f":"CB80*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F80*Charges!$F$51+CM79+IF(MOD(C80-1,12)=0,CN79,0)-BE79,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C80-1,12)=0,H80*D80,CN79),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG80-(B80>PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH80-(B80<=PPT)*Z80)*(1+Charges!$D$11),0)","v":0},{"$f":"CI80*Charges!$C$22/12","v":0},0,0,{"$f":"CJ80-CL80-(B80<=PPT)*AF80*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C80=\"\",MOD(C80-1,12)=0,B80>PPT),0%,100%/12+CO79),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B80>PPT),0%,100%-CO80)","v":0},{"$f":"IF(B80>=Charges!$B$68,IF(MOD(C80,12)=0,(Loyalty_Bonus+Charges!$C$69*(B80-11))*AH80,0),0)","v":0},591139.25717140816,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,70,0,0,0,0,{"$f":"IF(AND(B81<>\"\", B81<=10),VLOOKUP(B81,Charges!$C$40:$F$50, 4, 0), IF(AND(B81<>\"\", B81 >10), 100%, 0))","v":0.97},0,0,{"$f":"D81*H81+F81*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B81=1,0,IF(B81<>\"\",(M81+N81)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G81), 0.5*Term*aprem)*(1+Indexation*(B81-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B81, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B81<>\"\",B81<=Term),IF(C81<61,Charges!$C$31,W80*(1+(B81<>B80)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,R81+CR80-BB80),\"\")","v":591139.25717140816},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,0,IF(C81=Input!$O$18,Input!$O$19,R81+CR80-Z81-BE80)),\"\")","v":590803.25717140816},{"$f":"IF(B81<>\"\",IF(Input!$W$55=1,CI81+CJ81,AB81*(1+Charges!$D$11)),0)","v":594604.50311713712},{"$f":"IF(Input!$W$55=1,CK81+CL81,( 1-(1-CW81)^(1/12))*(AC81))-'8%'!CS81","v":572.85504476393351},{"$f":"AC81*Charges!$D$28/12","v":668.93006600677927},0,572.85504476393351,{"$f":"IF(Input!$W$55=1,CM81+CN81,MAX(AC81-AG81,0))","v":594031.64807237324},1000000,{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(B81<=5,VLOOKUP(B81,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,594031.64807237324,{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B81<>\"\",IF(C81<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B81<>\"\",((Flat_Extra/1000)/12)*AQ81*AO81+Input!$H$34*V81*AP81,\"\")","v":0},0,0,500000,{"$f":"IF(B81<>\"\",IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B81<>\"\",B81<=Term-3),MIN(AU81,Charges!$H$11),0)","v":500000},{"$f":"IF(C81=1,MIN(AV81,AW81),IF(AV81=0,0,MIN(AW81-AY80,IF(MOD(C81-1,12/Mode)=0,VLOOKUP(B81,Input!$B$43:$I$100,5)/Mode,0))))*(B81<=Term-3)","v":0},0,{"$f":"IF(B81<>\"\",IF(BH81>0,IF(AH82<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,MIN(IF(MOD(C81,12)=0,VLOOKUP(B81,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM81,AH81),AH81-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C81<60,0,IF(MOD(C81,12)=0,(BC81<60)*SUM(INDIRECT($BF$7&(C81+11)&\":\"&$BF$7&C80))+(BC81>=60)*SUMPRODUCT($BD$12:BD81,$BE$12:$BE81),0))","v":0},1000000,{"$f":"IF(B81<>\"\",IF(Input!$J$40=\"Yes\",IF(B81<=5,0,IF(MOD(C81,12)=0,VLOOKUP(B81,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},594031.64807237324,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B81<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B81<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B81<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B81<=Charges!$C$88),0)","v":0},{"$f":"IF(B81<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B81<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW81*BY81*Input!$H$35+BX81*BZ81*Input!$H$36","v":0},0,{"$f":"CB81*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F81*Charges!$F$51+CM80+IF(MOD(C81-1,12)=0,CN80,0)-BE80,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C81-1,12)=0,H81*D81,CN80),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG81-(B81>PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH81-(B81<=PPT)*Z81)*(1+Charges!$D$11),0)","v":0},{"$f":"CI81*Charges!$C$22/12","v":0},0,0,{"$f":"CJ81-CL81-(B81<=PPT)*AF81*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C81=\"\",MOD(C81-1,12)=0,B81>PPT),0%,100%/12+CO80),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B81>PPT),0%,100%-CO81)","v":0},{"$f":"IF(B81>=Charges!$B$68,IF(MOD(C81,12)=0,(Loyalty_Bonus+Charges!$C$69*(B81-11))*AH81,0),0)","v":0},594031.64807237324,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,71,0,0,0,0,{"$f":"IF(AND(B82<>\"\", B82<=10),VLOOKUP(B82,Charges!$C$40:$F$50, 4, 0), IF(AND(B82<>\"\", B82 >10), 100%, 0))","v":0.97},0,0,{"$f":"D82*H82+F82*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B82=1,0,IF(B82<>\"\",(M82+N82)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G82), 0.5*Term*aprem)*(1+Indexation*(B82-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B82, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B82<>\"\",B82<=Term),IF(C82<61,Charges!$C$31,W81*(1+(B82<>B81)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,R82+CR81-BB81),\"\")","v":594031.64807237324},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,0,IF(C82=Input!$O$18,Input!$O$19,R82+CR81-Z82-BE81)),\"\")","v":593695.64807237324},{"$f":"IF(B82<>\"\",IF(Input!$W$55=1,CI82+CJ82,AB82*(1+Charges!$D$11)),0)","v":597515.50374824891},{"$f":"IF(Input!$W$55=1,CK82+CL82,( 1-(1-CW82)^(1/12))*(AC82))-'8%'!CS82","v":575.65956674131735},{"$f":"AC82*Charges!$D$28/12","v":672.20494171678001},0,575.65956674131735,{"$f":"IF(Input!$W$55=1,CM82+CN82,MAX(AC82-AG82,0))","v":596939.84418150759},1000000,{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(B82<=5,VLOOKUP(B82,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,596939.84418150759,{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B82<>\"\",IF(C82<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B82<>\"\",((Flat_Extra/1000)/12)*AQ82*AO82+Input!$H$34*V82*AP82,\"\")","v":0},0,0,500000,{"$f":"IF(B82<>\"\",IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B82<>\"\",B82<=Term-3),MIN(AU82,Charges!$H$11),0)","v":500000},{"$f":"IF(C82=1,MIN(AV82,AW82),IF(AV82=0,0,MIN(AW82-AY81,IF(MOD(C82-1,12/Mode)=0,VLOOKUP(B82,Input!$B$43:$I$100,5)/Mode,0))))*(B82<=Term-3)","v":0},0,{"$f":"IF(B82<>\"\",IF(BH82>0,IF(AH83<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,MIN(IF(MOD(C82,12)=0,VLOOKUP(B82,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM82,AH82),AH82-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C82<60,0,IF(MOD(C82,12)=0,(BC82<60)*SUM(INDIRECT($BF$7&(C82+11)&\":\"&$BF$7&C81))+(BC82>=60)*SUMPRODUCT($BD$12:BD82,$BE$12:$BE82),0))","v":0},1000000,{"$f":"IF(B82<>\"\",IF(Input!$J$40=\"Yes\",IF(B82<=5,0,IF(MOD(C82,12)=0,VLOOKUP(B82,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},596939.84418150759,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B82<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B82<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B82<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B82<=Charges!$C$88),0)","v":0},{"$f":"IF(B82<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B82<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW82*BY82*Input!$H$35+BX82*BZ82*Input!$H$36","v":0},0,{"$f":"CB82*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F82*Charges!$F$51+CM81+IF(MOD(C82-1,12)=0,CN81,0)-BE81,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C82-1,12)=0,H82*D82,CN81),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG82-(B82>PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH82-(B82<=PPT)*Z82)*(1+Charges!$D$11),0)","v":0},{"$f":"CI82*Charges!$C$22/12","v":0},0,0,{"$f":"CJ82-CL82-(B82<=PPT)*AF82*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C82=\"\",MOD(C82-1,12)=0,B82>PPT),0%,100%/12+CO81),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B82>PPT),0%,100%-CO82)","v":0},{"$f":"IF(B82>=Charges!$B$68,IF(MOD(C82,12)=0,(Loyalty_Bonus+Charges!$C$69*(B82-11))*AH82,0),0)","v":0},596939.84418150759,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,6,72,0,0,0,0,{"$f":"IF(AND(B83<>\"\", B83<=10),VLOOKUP(B83,Charges!$C$40:$F$50, 4, 0), IF(AND(B83<>\"\", B83 >10), 100%, 0))","v":0.97},0,0,{"$f":"D83*H83+F83*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B83=1,0,IF(B83<>\"\",(M83+N83)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G83), 0.5*Term*aprem)*(1+Indexation*(B83-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B83, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":428860.00000000012},0,{"$f":"MIN(IF(AND(B83<>\"\",B83<=Term),IF(C83<61,Charges!$C$31,W82*(1+(B83<>B82)*Charges!$C$32))),500)","v":336},0,336,336,{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,R83+CR82-BB82),\"\")","v":596939.84418150759},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,0,IF(C83=Input!$O$18,Input!$O$19,R83+CR82-Z83-BE82)),\"\")","v":596603.84418150759},{"$f":"IF(B83<>\"\",IF(Input!$W$55=1,CI83+CJ83,AB83*(1+Charges!$D$11)),0)","v":600442.41127871524},{"$f":"IF(Input!$W$55=1,CK83+CL83,( 1-(1-CW83)^(1/12))*(AC83))-'8%'!CS83","v":578.47941377509414},{"$f":"AC83*Charges!$D$28/12","v":675.49771268855466},0,578.47941377509414,{"$f":"IF(Input!$W$55=1,CM83+CN83,MAX(AC83-AG83,0))","v":599863.9318649401},1000000,{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(B83<=5,VLOOKUP(B83,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,599863.9318649401,{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B83<>\"\",IF(C83<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1428860,{"$f":"IF(B83<>\"\",((Flat_Extra/1000)/12)*AQ83*AO83+Input!$H$34*V83*AP83,\"\")","v":0},0,0,500000,{"$f":"IF(B83<>\"\",IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B83<>\"\",B83<=Term-3),MIN(AU83,Charges!$H$11),0)","v":500000},{"$f":"IF(C83=1,MIN(AV83,AW83),IF(AV83=0,0,MIN(AW83-AY82,IF(MOD(C83-1,12/Mode)=0,VLOOKUP(B83,Input!$B$43:$I$100,5)/Mode,0))))*(B83<=Term-3)","v":0},0,{"$f":"IF(B83<>\"\",IF(BH83>0,IF(AH84<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,MIN(IF(MOD(C83,12)=0,VLOOKUP(B83,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM83,AH83),AH83-Charges!$D$73*aprem)))),0),0)","v":0},50,0,0,{"$f":"IF(C83<60,0,IF(MOD(C83,12)=0,(BC83<60)*SUM(INDIRECT($BF$7&(C83+11)&\":\"&$BF$7&C82))+(BC83>=60)*SUMPRODUCT($BD$12:BD83,$BE$12:$BE83),0))","v":0},1000000,{"$f":"IF(B83<>\"\",IF(Input!$J$40=\"Yes\",IF(B83<=5,0,IF(MOD(C83,12)=0,VLOOKUP(B83,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},599863.9318649401,0,null,null,null,null,0,5,100000,0,null,null,{"$f":"Charges!$C$82/12*(B83<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B83<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B83<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B83<=Charges!$C$88),0)","v":0},{"$f":"IF(B83<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B83<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW83*BY83*Input!$H$35+BX83*BZ83*Input!$H$36","v":0},0,{"$f":"CB83*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F83*Charges!$F$51+CM82+IF(MOD(C83-1,12)=0,CN82,0)-BE82,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C83-1,12)=0,H83*D83,CN82),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG83-(B83>PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH83-(B83<=PPT)*Z83)*(1+Charges!$D$11),0)","v":0},{"$f":"CI83*Charges!$C$22/12","v":0},0,0,{"$f":"CJ83-CL83-(B83<=PPT)*AF83*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C83=\"\",MOD(C83-1,12)=0,B83>PPT),0%,100%/12+CO82),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B83>PPT),0%,100%-CO83)","v":0},{"$f":"IF(B83>=Charges!$B$68,IF(MOD(C83,12)=0,(Loyalty_Bonus+Charges!$C$69*(B83-11))*AH83,0),0)","v":0},599863.9318649401,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,73,0,0,0,0,{"$f":"IF(AND(B84<>\"\", B84<=10),VLOOKUP(B84,Charges!$C$40:$F$50, 4, 0), IF(AND(B84<>\"\", B84 >10), 100%, 0))","v":0.97},0,0,{"$f":"D84*H84+F84*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B84=1,0,IF(B84<>\"\",(M84+N84)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G84), 0.5*Term*aprem)*(1+Indexation*(B84-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B84, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B84<>\"\",B84<=Term),IF(C84<61,Charges!$C$31,W83*(1+(B84<>B83)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,R84+CR83-BB83),\"\")","v":599863.9318649401},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,0,IF(C84=Input!$O$18,Input!$O$19,R84+CR83-Z84-BE83)),\"\")","v":599511.13186494005},{"$f":"IF(B84<>\"\",IF(Input!$W$55=1,CI84+CJ84,AB84*(1+Charges!$D$11)),0)","v":603368.40453864133},{"$f":"IF(Input!$W$55=1,CK84+CL84,( 1-(1-CW84)^(1/12))*(AC84))-'8%'!CS84","v":581.29837998054131},{"$f":"AC84*Charges!$D$28/12","v":678.78945510597146},0,581.29837998054131,{"$f":"IF(Input!$W$55=1,CM84+CN84,MAX(AC84-AG84,0))","v":602787.10615866084},1000000,{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(B84<=5,VLOOKUP(B84,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,602787.10615866084,{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B84<>\"\",IF(C84<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B84<>\"\",((Flat_Extra/1000)/12)*AQ84*AO84+Input!$H$34*V84*AP84,\"\")","v":0},0,0,500000,{"$f":"IF(B84<>\"\",IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B84<>\"\",B84<=Term-3),MIN(AU84,Charges!$H$11),0)","v":500000},{"$f":"IF(C84=1,MIN(AV84,AW84),IF(AV84=0,0,MIN(AW84-AY83,IF(MOD(C84-1,12/Mode)=0,VLOOKUP(B84,Input!$B$43:$I$100,5)/Mode,0))))*(B84<=Term-3)","v":0},0,{"$f":"IF(B84<>\"\",IF(BH84>0,IF(AH85<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,MIN(IF(MOD(C84,12)=0,VLOOKUP(B84,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM84,AH84),AH84-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C84<60,0,IF(MOD(C84,12)=0,(BC84<60)*SUM(INDIRECT($BF$7&(C84+11)&\":\"&$BF$7&C83))+(BC84>=60)*SUMPRODUCT($BD$12:BD84,$BE$12:$BE84),0))","v":0},1000000,{"$f":"IF(B84<>\"\",IF(Input!$J$40=\"Yes\",IF(B84<=5,0,IF(MOD(C84,12)=0,VLOOKUP(B84,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},602787.10615866084,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B84<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B84<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B84<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B84<=Charges!$C$88),0)","v":0},{"$f":"IF(B84<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B84<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW84*BY84*Input!$H$35+BX84*BZ84*Input!$H$36","v":0},0,{"$f":"CB84*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F84*Charges!$F$51+CM83+IF(MOD(C84-1,12)=0,CN83,0)-BE83,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C84-1,12)=0,H84*D84,CN83),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG84-(B84>PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH84-(B84<=PPT)*Z84)*(1+Charges!$D$11),0)","v":0},{"$f":"CI84*Charges!$C$22/12","v":0},0,0,{"$f":"CJ84-CL84-(B84<=PPT)*AF84*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C84=\"\",MOD(C84-1,12)=0,B84>PPT),0%,100%/12+CO83),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B84>PPT),0%,100%-CO84)","v":0},{"$f":"IF(B84>=Charges!$B$68,IF(MOD(C84,12)=0,(Loyalty_Bonus+Charges!$C$69*(B84-11))*AH84,0),0)","v":0},602787.10615866084,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,74,0,0,0,0,{"$f":"IF(AND(B85<>\"\", B85<=10),VLOOKUP(B85,Charges!$C$40:$F$50, 4, 0), IF(AND(B85<>\"\", B85 >10), 100%, 0))","v":0.97},0,0,{"$f":"D85*H85+F85*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B85=1,0,IF(B85<>\"\",(M85+N85)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G85), 0.5*Term*aprem)*(1+Indexation*(B85-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B85, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B85<>\"\",B85<=Term),IF(C85<61,Charges!$C$31,W84*(1+(B85<>B84)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,R85+CR84-BB84),\"\")","v":602787.10615866084},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,0,IF(C85=Input!$O$18,Input!$O$19,R85+CR84-Z85-BE84)),\"\")","v":602434.30615866079},{"$f":"IF(B85<>\"\",IF(Input!$W$55=1,CI85+CJ85,AB85*(1+Charges!$D$11)),0)","v":606310.38662378467},{"$f":"IF(Input!$W$55=1,CK85+CL85,( 1-(1-CW85)^(1/12))*(AC85))-'8%'!CS85","v":584.13275017155797},{"$f":"AC85*Charges!$D$28/12","v":682.09918495175771},0,584.13275017155797,{"$f":"IF(Input!$W$55=1,CM85+CN85,MAX(AC85-AG85,0))","v":605726.25387361308},1000000,{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(B85<=5,VLOOKUP(B85,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,605726.25387361308,{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B85<>\"\",IF(C85<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B85<>\"\",((Flat_Extra/1000)/12)*AQ85*AO85+Input!$H$34*V85*AP85,\"\")","v":0},0,0,500000,{"$f":"IF(B85<>\"\",IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B85<>\"\",B85<=Term-3),MIN(AU85,Charges!$H$11),0)","v":500000},{"$f":"IF(C85=1,MIN(AV85,AW85),IF(AV85=0,0,MIN(AW85-AY84,IF(MOD(C85-1,12/Mode)=0,VLOOKUP(B85,Input!$B$43:$I$100,5)/Mode,0))))*(B85<=Term-3)","v":0},0,{"$f":"IF(B85<>\"\",IF(BH85>0,IF(AH86<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,MIN(IF(MOD(C85,12)=0,VLOOKUP(B85,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM85,AH85),AH85-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C85<60,0,IF(MOD(C85,12)=0,(BC85<60)*SUM(INDIRECT($BF$7&(C85+11)&\":\"&$BF$7&C84))+(BC85>=60)*SUMPRODUCT($BD$12:BD85,$BE$12:$BE85),0))","v":0},1000000,{"$f":"IF(B85<>\"\",IF(Input!$J$40=\"Yes\",IF(B85<=5,0,IF(MOD(C85,12)=0,VLOOKUP(B85,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},605726.25387361308,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B85<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B85<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B85<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B85<=Charges!$C$88),0)","v":0},{"$f":"IF(B85<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B85<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW85*BY85*Input!$H$35+BX85*BZ85*Input!$H$36","v":0},0,{"$f":"CB85*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F85*Charges!$F$51+CM84+IF(MOD(C85-1,12)=0,CN84,0)-BE84,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C85-1,12)=0,H85*D85,CN84),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG85-(B85>PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH85-(B85<=PPT)*Z85)*(1+Charges!$D$11),0)","v":0},{"$f":"CI85*Charges!$C$22/12","v":0},0,0,{"$f":"CJ85-CL85-(B85<=PPT)*AF85*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C85=\"\",MOD(C85-1,12)=0,B85>PPT),0%,100%/12+CO84),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B85>PPT),0%,100%-CO85)","v":0},{"$f":"IF(B85>=Charges!$B$68,IF(MOD(C85,12)=0,(Loyalty_Bonus+Charges!$C$69*(B85-11))*AH85,0),0)","v":0},605726.25387361308,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,75,0,0,0,0,{"$f":"IF(AND(B86<>\"\", B86<=10),VLOOKUP(B86,Charges!$C$40:$F$50, 4, 0), IF(AND(B86<>\"\", B86 >10), 100%, 0))","v":0.97},0,0,{"$f":"D86*H86+F86*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B86=1,0,IF(B86<>\"\",(M86+N86)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G86), 0.5*Term*aprem)*(1+Indexation*(B86-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B86, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B86<>\"\",B86<=Term),IF(C86<61,Charges!$C$31,W85*(1+(B86<>B85)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,R86+CR85-BB85),\"\")","v":605726.25387361308},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,0,IF(C86=Input!$O$18,Input!$O$19,R86+CR85-Z86-BE85)),\"\")","v":605373.45387361303},{"$f":"IF(B86<>\"\",IF(Input!$W$55=1,CI86+CJ86,AB86*(1+Charges!$D$11)),0)","v":609268.44490363263},{"$f":"IF(Input!$W$55=1,CK86+CL86,( 1-(1-CW86)^(1/12))*(AC86))-'8%'!CS86","v":586.98260852182807},{"$f":"AC86*Charges!$D$28/12","v":685.42700051658676},0,586.98260852182807,{"$f":"IF(Input!$W$55=1,CM86+CN86,MAX(AC86-AG86,0))","v":608681.4622951108},1000000,{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(B86<=5,VLOOKUP(B86,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,608681.4622951108,{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B86<>\"\",IF(C86<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B86<>\"\",((Flat_Extra/1000)/12)*AQ86*AO86+Input!$H$34*V86*AP86,\"\")","v":0},0,0,500000,{"$f":"IF(B86<>\"\",IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B86<>\"\",B86<=Term-3),MIN(AU86,Charges!$H$11),0)","v":500000},{"$f":"IF(C86=1,MIN(AV86,AW86),IF(AV86=0,0,MIN(AW86-AY85,IF(MOD(C86-1,12/Mode)=0,VLOOKUP(B86,Input!$B$43:$I$100,5)/Mode,0))))*(B86<=Term-3)","v":0},0,{"$f":"IF(B86<>\"\",IF(BH86>0,IF(AH87<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,MIN(IF(MOD(C86,12)=0,VLOOKUP(B86,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM86,AH86),AH86-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C86<60,0,IF(MOD(C86,12)=0,(BC86<60)*SUM(INDIRECT($BF$7&(C86+11)&\":\"&$BF$7&C85))+(BC86>=60)*SUMPRODUCT($BD$12:BD86,$BE$12:$BE86),0))","v":0},1000000,{"$f":"IF(B86<>\"\",IF(Input!$J$40=\"Yes\",IF(B86<=5,0,IF(MOD(C86,12)=0,VLOOKUP(B86,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},608681.4622951108,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B86<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B86<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B86<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B86<=Charges!$C$88),0)","v":0},{"$f":"IF(B86<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B86<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW86*BY86*Input!$H$35+BX86*BZ86*Input!$H$36","v":0},0,{"$f":"CB86*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F86*Charges!$F$51+CM85+IF(MOD(C86-1,12)=0,CN85,0)-BE85,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C86-1,12)=0,H86*D86,CN85),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG86-(B86>PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH86-(B86<=PPT)*Z86)*(1+Charges!$D$11),0)","v":0},{"$f":"CI86*Charges!$C$22/12","v":0},0,0,{"$f":"CJ86-CL86-(B86<=PPT)*AF86*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C86=\"\",MOD(C86-1,12)=0,B86>PPT),0%,100%/12+CO85),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B86>PPT),0%,100%-CO86)","v":0},{"$f":"IF(B86>=Charges!$B$68,IF(MOD(C86,12)=0,(Loyalty_Bonus+Charges!$C$69*(B86-11))*AH86,0),0)","v":0},608681.4622951108,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,76,0,0,0,0,{"$f":"IF(AND(B87<>\"\", B87<=10),VLOOKUP(B87,Charges!$C$40:$F$50, 4, 0), IF(AND(B87<>\"\", B87 >10), 100%, 0))","v":0.97},0,0,{"$f":"D87*H87+F87*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B87=1,0,IF(B87<>\"\",(M87+N87)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G87), 0.5*Term*aprem)*(1+Indexation*(B87-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B87, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B87<>\"\",B87<=Term),IF(C87<61,Charges!$C$31,W86*(1+(B87<>B86)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,R87+CR86-BB86),\"\")","v":608681.4622951108},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,0,IF(C87=Input!$O$18,Input!$O$19,R87+CR86-Z87-BE86)),\"\")","v":608328.66229511076},{"$f":"IF(B87<>\"\",IF(Input!$W$55=1,CI87+CJ87,AB87*(1+Charges!$D$11)),0)","v":612242.66722509556},{"$f":"IF(Input!$W$55=1,CK87+CL87,( 1-(1-CW87)^(1/12))*(AC87))-'8%'!CS87","v":589.84803966499567},{"$f":"AC87*Charges!$D$28/12","v":688.77300062823258},0,589.84803966499567,{"$f":"IF(Input!$W$55=1,CM87+CN87,MAX(AC87-AG87,0))","v":611652.81918543053},1000000,{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(B87<=5,VLOOKUP(B87,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,611652.81918543053,{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B87<>\"\",IF(C87<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B87<>\"\",((Flat_Extra/1000)/12)*AQ87*AO87+Input!$H$34*V87*AP87,\"\")","v":0},0,0,500000,{"$f":"IF(B87<>\"\",IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B87<>\"\",B87<=Term-3),MIN(AU87,Charges!$H$11),0)","v":500000},{"$f":"IF(C87=1,MIN(AV87,AW87),IF(AV87=0,0,MIN(AW87-AY86,IF(MOD(C87-1,12/Mode)=0,VLOOKUP(B87,Input!$B$43:$I$100,5)/Mode,0))))*(B87<=Term-3)","v":0},0,{"$f":"IF(B87<>\"\",IF(BH87>0,IF(AH88<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,MIN(IF(MOD(C87,12)=0,VLOOKUP(B87,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM87,AH87),AH87-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C87<60,0,IF(MOD(C87,12)=0,(BC87<60)*SUM(INDIRECT($BF$7&(C87+11)&\":\"&$BF$7&C86))+(BC87>=60)*SUMPRODUCT($BD$12:BD87,$BE$12:$BE87),0))","v":0},1000000,{"$f":"IF(B87<>\"\",IF(Input!$J$40=\"Yes\",IF(B87<=5,0,IF(MOD(C87,12)=0,VLOOKUP(B87,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},611652.81918543053,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B87<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B87<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B87<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B87<=Charges!$C$88),0)","v":0},{"$f":"IF(B87<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B87<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW87*BY87*Input!$H$35+BX87*BZ87*Input!$H$36","v":0},0,{"$f":"CB87*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F87*Charges!$F$51+CM86+IF(MOD(C87-1,12)=0,CN86,0)-BE86,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C87-1,12)=0,H87*D87,CN86),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG87-(B87>PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH87-(B87<=PPT)*Z87)*(1+Charges!$D$11),0)","v":0},{"$f":"CI87*Charges!$C$22/12","v":0},0,0,{"$f":"CJ87-CL87-(B87<=PPT)*AF87*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C87=\"\",MOD(C87-1,12)=0,B87>PPT),0%,100%/12+CO86),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B87>PPT),0%,100%-CO87)","v":0},{"$f":"IF(B87>=Charges!$B$68,IF(MOD(C87,12)=0,(Loyalty_Bonus+Charges!$C$69*(B87-11))*AH87,0),0)","v":0},611652.81918543053,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,77,0,0,0,0,{"$f":"IF(AND(B88<>\"\", B88<=10),VLOOKUP(B88,Charges!$C$40:$F$50, 4, 0), IF(AND(B88<>\"\", B88 >10), 100%, 0))","v":0.97},0,0,{"$f":"D88*H88+F88*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B88=1,0,IF(B88<>\"\",(M88+N88)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G88), 0.5*Term*aprem)*(1+Indexation*(B88-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B88, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B88<>\"\",B88<=Term),IF(C88<61,Charges!$C$31,W87*(1+(B88<>B87)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,R88+CR87-BB87),\"\")","v":611652.81918543053},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,0,IF(C88=Input!$O$18,Input!$O$19,R88+CR87-Z88-BE87)),\"\")","v":611300.01918543049},{"$f":"IF(B88<>\"\",IF(Input!$W$55=1,CI88+CJ88,AB88*(1+Charges!$D$11)),0)","v":615233.14191511518},{"$f":"IF(Input!$W$55=1,CK88+CL88,( 1-(1-CW88)^(1/12))*(AC88))-'8%'!CS88","v":592.72912869717732},{"$f":"AC88*Charges!$D$28/12","v":692.13728465450458},0,592.72912869717732,{"$f":"IF(Input!$W$55=1,CM88+CN88,MAX(AC88-AG88,0))","v":614640.41278641799},1000000,{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(B88<=5,VLOOKUP(B88,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,614640.41278641799,{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B88<>\"\",IF(C88<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B88<>\"\",((Flat_Extra/1000)/12)*AQ88*AO88+Input!$H$34*V88*AP88,\"\")","v":0},0,0,500000,{"$f":"IF(B88<>\"\",IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B88<>\"\",B88<=Term-3),MIN(AU88,Charges!$H$11),0)","v":500000},{"$f":"IF(C88=1,MIN(AV88,AW88),IF(AV88=0,0,MIN(AW88-AY87,IF(MOD(C88-1,12/Mode)=0,VLOOKUP(B88,Input!$B$43:$I$100,5)/Mode,0))))*(B88<=Term-3)","v":0},0,{"$f":"IF(B88<>\"\",IF(BH88>0,IF(AH89<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,MIN(IF(MOD(C88,12)=0,VLOOKUP(B88,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM88,AH88),AH88-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C88<60,0,IF(MOD(C88,12)=0,(BC88<60)*SUM(INDIRECT($BF$7&(C88+11)&\":\"&$BF$7&C87))+(BC88>=60)*SUMPRODUCT($BD$12:BD88,$BE$12:$BE88),0))","v":0},1000000,{"$f":"IF(B88<>\"\",IF(Input!$J$40=\"Yes\",IF(B88<=5,0,IF(MOD(C88,12)=0,VLOOKUP(B88,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},614640.41278641799,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B88<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B88<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B88<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B88<=Charges!$C$88),0)","v":0},{"$f":"IF(B88<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B88<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW88*BY88*Input!$H$35+BX88*BZ88*Input!$H$36","v":0},0,{"$f":"CB88*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F88*Charges!$F$51+CM87+IF(MOD(C88-1,12)=0,CN87,0)-BE87,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C88-1,12)=0,H88*D88,CN87),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG88-(B88>PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH88-(B88<=PPT)*Z88)*(1+Charges!$D$11),0)","v":0},{"$f":"CI88*Charges!$C$22/12","v":0},0,0,{"$f":"CJ88-CL88-(B88<=PPT)*AF88*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C88=\"\",MOD(C88-1,12)=0,B88>PPT),0%,100%/12+CO87),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B88>PPT),0%,100%-CO88)","v":0},{"$f":"IF(B88>=Charges!$B$68,IF(MOD(C88,12)=0,(Loyalty_Bonus+Charges!$C$69*(B88-11))*AH88,0),0)","v":0},614640.41278641799,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,78,0,0,0,0,{"$f":"IF(AND(B89<>\"\", B89<=10),VLOOKUP(B89,Charges!$C$40:$F$50, 4, 0), IF(AND(B89<>\"\", B89 >10), 100%, 0))","v":0.97},0,0,{"$f":"D89*H89+F89*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B89=1,0,IF(B89<>\"\",(M89+N89)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G89), 0.5*Term*aprem)*(1+Indexation*(B89-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B89, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B89<>\"\",B89<=Term),IF(C89<61,Charges!$C$31,W88*(1+(B89<>B88)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,R89+CR88-BB88),\"\")","v":614640.41278641799},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,0,IF(C89=Input!$O$18,Input!$O$19,R89+CR88-Z89-BE88)),\"\")","v":614287.61278641794},{"$f":"IF(B89<>\"\",IF(Input!$W$55=1,CI89+CJ89,AB89*(1+Charges!$D$11)),0)","v":618239.95778328786},{"$f":"IF(Input!$W$55=1,CK89+CL89,( 1-(1-CW89)^(1/12))*(AC89))-'8%'!CS89","v":595.62596117948976},{"$f":"AC89*Charges!$D$28/12","v":695.51995250619882},0,595.62596117948976,{"$f":"IF(Input!$W$55=1,CM89+CN89,MAX(AC89-AG89,0))","v":617644.33182210836},1000000,{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(B89<=5,VLOOKUP(B89,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,617644.33182210836,{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B89<>\"\",IF(C89<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B89<>\"\",((Flat_Extra/1000)/12)*AQ89*AO89+Input!$H$34*V89*AP89,\"\")","v":0},0,0,500000,{"$f":"IF(B89<>\"\",IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B89<>\"\",B89<=Term-3),MIN(AU89,Charges!$H$11),0)","v":500000},{"$f":"IF(C89=1,MIN(AV89,AW89),IF(AV89=0,0,MIN(AW89-AY88,IF(MOD(C89-1,12/Mode)=0,VLOOKUP(B89,Input!$B$43:$I$100,5)/Mode,0))))*(B89<=Term-3)","v":0},0,{"$f":"IF(B89<>\"\",IF(BH89>0,IF(AH90<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,MIN(IF(MOD(C89,12)=0,VLOOKUP(B89,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM89,AH89),AH89-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C89<60,0,IF(MOD(C89,12)=0,(BC89<60)*SUM(INDIRECT($BF$7&(C89+11)&\":\"&$BF$7&C88))+(BC89>=60)*SUMPRODUCT($BD$12:BD89,$BE$12:$BE89),0))","v":0},1000000,{"$f":"IF(B89<>\"\",IF(Input!$J$40=\"Yes\",IF(B89<=5,0,IF(MOD(C89,12)=0,VLOOKUP(B89,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},617644.33182210836,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B89<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B89<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B89<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B89<=Charges!$C$88),0)","v":0},{"$f":"IF(B89<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B89<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW89*BY89*Input!$H$35+BX89*BZ89*Input!$H$36","v":0},0,{"$f":"CB89*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F89*Charges!$F$51+CM88+IF(MOD(C89-1,12)=0,CN88,0)-BE88,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C89-1,12)=0,H89*D89,CN88),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG89-(B89>PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH89-(B89<=PPT)*Z89)*(1+Charges!$D$11),0)","v":0},{"$f":"CI89*Charges!$C$22/12","v":0},0,0,{"$f":"CJ89-CL89-(B89<=PPT)*AF89*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C89=\"\",MOD(C89-1,12)=0,B89>PPT),0%,100%/12+CO88),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B89>PPT),0%,100%-CO89)","v":0},{"$f":"IF(B89>=Charges!$B$68,IF(MOD(C89,12)=0,(Loyalty_Bonus+Charges!$C$69*(B89-11))*AH89,0),0)","v":0},617644.33182210836,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,79,0,0,0,0,{"$f":"IF(AND(B90<>\"\", B90<=10),VLOOKUP(B90,Charges!$C$40:$F$50, 4, 0), IF(AND(B90<>\"\", B90 >10), 100%, 0))","v":0.97},0,0,{"$f":"D90*H90+F90*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B90=1,0,IF(B90<>\"\",(M90+N90)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G90), 0.5*Term*aprem)*(1+Indexation*(B90-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B90, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B90<>\"\",B90<=Term),IF(C90<61,Charges!$C$31,W89*(1+(B90<>B89)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,R90+CR89-BB89),\"\")","v":617644.33182210836},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,0,IF(C90=Input!$O$18,Input!$O$19,R90+CR89-Z90-BE89)),\"\")","v":617291.53182210831},{"$f":"IF(B90<>\"\",IF(Input!$W$55=1,CI90+CJ90,AB90*(1+Charges!$D$11)),0)","v":621263.20412450191},{"$f":"IF(Input!$W$55=1,CK90+CL90,( 1-(1-CW90)^(1/12))*(AC90))-'8%'!CS90","v":598.53862314059063},{"$f":"AC90*Charges!$D$28/12","v":698.92110464006464},0,598.53862314059063,{"$f":"IF(Input!$W$55=1,CM90+CN90,MAX(AC90-AG90,0))","v":620664.66550136136},1000000,{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(B90<=5,VLOOKUP(B90,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,620664.66550136136,{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B90<>\"\",IF(C90<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B90<>\"\",((Flat_Extra/1000)/12)*AQ90*AO90+Input!$H$34*V90*AP90,\"\")","v":0},0,0,500000,{"$f":"IF(B90<>\"\",IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B90<>\"\",B90<=Term-3),MIN(AU90,Charges!$H$11),0)","v":500000},{"$f":"IF(C90=1,MIN(AV90,AW90),IF(AV90=0,0,MIN(AW90-AY89,IF(MOD(C90-1,12/Mode)=0,VLOOKUP(B90,Input!$B$43:$I$100,5)/Mode,0))))*(B90<=Term-3)","v":0},0,{"$f":"IF(B90<>\"\",IF(BH90>0,IF(AH91<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,MIN(IF(MOD(C90,12)=0,VLOOKUP(B90,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM90,AH90),AH90-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C90<60,0,IF(MOD(C90,12)=0,(BC90<60)*SUM(INDIRECT($BF$7&(C90+11)&\":\"&$BF$7&C89))+(BC90>=60)*SUMPRODUCT($BD$12:BD90,$BE$12:$BE90),0))","v":0},1000000,{"$f":"IF(B90<>\"\",IF(Input!$J$40=\"Yes\",IF(B90<=5,0,IF(MOD(C90,12)=0,VLOOKUP(B90,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},620664.66550136136,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B90<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B90<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B90<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B90<=Charges!$C$88),0)","v":0},{"$f":"IF(B90<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B90<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW90*BY90*Input!$H$35+BX90*BZ90*Input!$H$36","v":0},0,{"$f":"CB90*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F90*Charges!$F$51+CM89+IF(MOD(C90-1,12)=0,CN89,0)-BE89,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C90-1,12)=0,H90*D90,CN89),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG90-(B90>PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH90-(B90<=PPT)*Z90)*(1+Charges!$D$11),0)","v":0},{"$f":"CI90*Charges!$C$22/12","v":0},0,0,{"$f":"CJ90-CL90-(B90<=PPT)*AF90*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C90=\"\",MOD(C90-1,12)=0,B90>PPT),0%,100%/12+CO89),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B90>PPT),0%,100%-CO90)","v":0},{"$f":"IF(B90>=Charges!$B$68,IF(MOD(C90,12)=0,(Loyalty_Bonus+Charges!$C$69*(B90-11))*AH90,0),0)","v":0},620664.66550136136,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,80,0,0,0,0,{"$f":"IF(AND(B91<>\"\", B91<=10),VLOOKUP(B91,Charges!$C$40:$F$50, 4, 0), IF(AND(B91<>\"\", B91 >10), 100%, 0))","v":0.97},0,0,{"$f":"D91*H91+F91*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B91=1,0,IF(B91<>\"\",(M91+N91)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G91), 0.5*Term*aprem)*(1+Indexation*(B91-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B91, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B91<>\"\",B91<=Term),IF(C91<61,Charges!$C$31,W90*(1+(B91<>B90)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,R91+CR90-BB90),\"\")","v":620664.66550136136},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,0,IF(C91=Input!$O$18,Input!$O$19,R91+CR90-Z91-BE90)),\"\")","v":620311.86550136132},{"$f":"IF(B91<>\"\",IF(Input!$W$55=1,CI91+CJ91,AB91*(1+Charges!$D$11)),0)","v":624302.97072158952},{"$f":"IF(Input!$W$55=1,CK91+CL91,( 1-(1-CW91)^(1/12))*(AC91))-'8%'!CS91","v":601.46720107923352},{"$f":"AC91*Charges!$D$28/12","v":702.34084206178829},0,601.46720107923352,{"$f":"IF(Input!$W$55=1,CM91+CN91,MAX(AC91-AG91,0))","v":623701.50352051028},1000000,{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(B91<=5,VLOOKUP(B91,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,623701.50352051028,{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B91<>\"\",IF(C91<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B91<>\"\",((Flat_Extra/1000)/12)*AQ91*AO91+Input!$H$34*V91*AP91,\"\")","v":0},0,0,500000,{"$f":"IF(B91<>\"\",IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B91<>\"\",B91<=Term-3),MIN(AU91,Charges!$H$11),0)","v":500000},{"$f":"IF(C91=1,MIN(AV91,AW91),IF(AV91=0,0,MIN(AW91-AY90,IF(MOD(C91-1,12/Mode)=0,VLOOKUP(B91,Input!$B$43:$I$100,5)/Mode,0))))*(B91<=Term-3)","v":0},0,{"$f":"IF(B91<>\"\",IF(BH91>0,IF(AH92<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,MIN(IF(MOD(C91,12)=0,VLOOKUP(B91,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM91,AH91),AH91-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C91<60,0,IF(MOD(C91,12)=0,(BC91<60)*SUM(INDIRECT($BF$7&(C91+11)&\":\"&$BF$7&C90))+(BC91>=60)*SUMPRODUCT($BD$12:BD91,$BE$12:$BE91),0))","v":0},1000000,{"$f":"IF(B91<>\"\",IF(Input!$J$40=\"Yes\",IF(B91<=5,0,IF(MOD(C91,12)=0,VLOOKUP(B91,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},623701.50352051028,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B91<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B91<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B91<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B91<=Charges!$C$88),0)","v":0},{"$f":"IF(B91<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B91<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW91*BY91*Input!$H$35+BX91*BZ91*Input!$H$36","v":0},0,{"$f":"CB91*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F91*Charges!$F$51+CM90+IF(MOD(C91-1,12)=0,CN90,0)-BE90,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C91-1,12)=0,H91*D91,CN90),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG91-(B91>PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH91-(B91<=PPT)*Z91)*(1+Charges!$D$11),0)","v":0},{"$f":"CI91*Charges!$C$22/12","v":0},0,0,{"$f":"CJ91-CL91-(B91<=PPT)*AF91*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C91=\"\",MOD(C91-1,12)=0,B91>PPT),0%,100%/12+CO90),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B91>PPT),0%,100%-CO91)","v":0},{"$f":"IF(B91>=Charges!$B$68,IF(MOD(C91,12)=0,(Loyalty_Bonus+Charges!$C$69*(B91-11))*AH91,0),0)","v":0},623701.50352051028,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,81,0,0,0,0,{"$f":"IF(AND(B92<>\"\", B92<=10),VLOOKUP(B92,Charges!$C$40:$F$50, 4, 0), IF(AND(B92<>\"\", B92 >10), 100%, 0))","v":0.97},0,0,{"$f":"D92*H92+F92*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B92=1,0,IF(B92<>\"\",(M92+N92)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G92), 0.5*Term*aprem)*(1+Indexation*(B92-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B92, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B92<>\"\",B92<=Term),IF(C92<61,Charges!$C$31,W91*(1+(B92<>B91)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,R92+CR91-BB91),\"\")","v":623701.50352051028},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,0,IF(C92=Input!$O$18,Input!$O$19,R92+CR91-Z92-BE91)),\"\")","v":623348.70352051023},{"$f":"IF(B92<>\"\",IF(Input!$W$55=1,CI92+CJ92,AB92*(1+Charges!$D$11)),0)","v":627359.34784799279},{"$f":"IF(Input!$W$55=1,CK92+CL92,( 1-(1-CW92)^(1/12))*(AC92))-'8%'!CS92","v":604.4117819668362},{"$f":"AC92*Charges!$D$28/12","v":705.77926632899187},0,604.4117819668362,{"$f":"IF(Input!$W$55=1,CM92+CN92,MAX(AC92-AG92,0))","v":626754.93606602598},1000000,{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(B92<=5,VLOOKUP(B92,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,626754.93606602598,{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B92<>\"\",IF(C92<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B92<>\"\",((Flat_Extra/1000)/12)*AQ92*AO92+Input!$H$34*V92*AP92,\"\")","v":0},0,0,500000,{"$f":"IF(B92<>\"\",IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B92<>\"\",B92<=Term-3),MIN(AU92,Charges!$H$11),0)","v":500000},{"$f":"IF(C92=1,MIN(AV92,AW92),IF(AV92=0,0,MIN(AW92-AY91,IF(MOD(C92-1,12/Mode)=0,VLOOKUP(B92,Input!$B$43:$I$100,5)/Mode,0))))*(B92<=Term-3)","v":0},0,{"$f":"IF(B92<>\"\",IF(BH92>0,IF(AH93<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,MIN(IF(MOD(C92,12)=0,VLOOKUP(B92,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM92,AH92),AH92-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C92<60,0,IF(MOD(C92,12)=0,(BC92<60)*SUM(INDIRECT($BF$7&(C92+11)&\":\"&$BF$7&C91))+(BC92>=60)*SUMPRODUCT($BD$12:BD92,$BE$12:$BE92),0))","v":0},1000000,{"$f":"IF(B92<>\"\",IF(Input!$J$40=\"Yes\",IF(B92<=5,0,IF(MOD(C92,12)=0,VLOOKUP(B92,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},626754.93606602598,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B92<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B92<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B92<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B92<=Charges!$C$88),0)","v":0},{"$f":"IF(B92<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B92<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW92*BY92*Input!$H$35+BX92*BZ92*Input!$H$36","v":0},0,{"$f":"CB92*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F92*Charges!$F$51+CM91+IF(MOD(C92-1,12)=0,CN91,0)-BE91,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C92-1,12)=0,H92*D92,CN91),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG92-(B92>PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH92-(B92<=PPT)*Z92)*(1+Charges!$D$11),0)","v":0},{"$f":"CI92*Charges!$C$22/12","v":0},0,0,{"$f":"CJ92-CL92-(B92<=PPT)*AF92*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C92=\"\",MOD(C92-1,12)=0,B92>PPT),0%,100%/12+CO91),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B92>PPT),0%,100%-CO92)","v":0},{"$f":"IF(B92>=Charges!$B$68,IF(MOD(C92,12)=0,(Loyalty_Bonus+Charges!$C$69*(B92-11))*AH92,0),0)","v":0},626754.93606602598,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,82,0,0,0,0,{"$f":"IF(AND(B93<>\"\", B93<=10),VLOOKUP(B93,Charges!$C$40:$F$50, 4, 0), IF(AND(B93<>\"\", B93 >10), 100%, 0))","v":0.97},0,0,{"$f":"D93*H93+F93*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B93=1,0,IF(B93<>\"\",(M93+N93)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G93), 0.5*Term*aprem)*(1+Indexation*(B93-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B93, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B93<>\"\",B93<=Term),IF(C93<61,Charges!$C$31,W92*(1+(B93<>B92)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,R93+CR92-BB92),\"\")","v":626754.93606602598},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,0,IF(C93=Input!$O$18,Input!$O$19,R93+CR92-Z93-BE92)),\"\")","v":626402.13606602594},{"$f":"IF(B93<>\"\",IF(Input!$W$55=1,CI93+CJ93,AB93*(1+Charges!$D$11)),0)","v":630432.42627044523},{"$f":"IF(Input!$W$55=1,CK93+CL93,( 1-(1-CW93)^(1/12))*(AC93))-'8%'!CS93","v":607.37245325006438},{"$f":"AC93*Charges!$D$28/12","v":709.23647955425088},0,607.37245325006438,{"$f":"IF(Input!$W$55=1,CM93+CN93,MAX(AC93-AG93,0))","v":629825.05381719512},1000000,{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(B93<=5,VLOOKUP(B93,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,629825.05381719512,{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B93<>\"\",IF(C93<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B93<>\"\",((Flat_Extra/1000)/12)*AQ93*AO93+Input!$H$34*V93*AP93,\"\")","v":0},0,0,500000,{"$f":"IF(B93<>\"\",IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B93<>\"\",B93<=Term-3),MIN(AU93,Charges!$H$11),0)","v":500000},{"$f":"IF(C93=1,MIN(AV93,AW93),IF(AV93=0,0,MIN(AW93-AY92,IF(MOD(C93-1,12/Mode)=0,VLOOKUP(B93,Input!$B$43:$I$100,5)/Mode,0))))*(B93<=Term-3)","v":0},0,{"$f":"IF(B93<>\"\",IF(BH93>0,IF(AH94<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,MIN(IF(MOD(C93,12)=0,VLOOKUP(B93,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM93,AH93),AH93-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C93<60,0,IF(MOD(C93,12)=0,(BC93<60)*SUM(INDIRECT($BF$7&(C93+11)&\":\"&$BF$7&C92))+(BC93>=60)*SUMPRODUCT($BD$12:BD93,$BE$12:$BE93),0))","v":0},1000000,{"$f":"IF(B93<>\"\",IF(Input!$J$40=\"Yes\",IF(B93<=5,0,IF(MOD(C93,12)=0,VLOOKUP(B93,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},629825.05381719512,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B93<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B93<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B93<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B93<=Charges!$C$88),0)","v":0},{"$f":"IF(B93<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B93<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW93*BY93*Input!$H$35+BX93*BZ93*Input!$H$36","v":0},0,{"$f":"CB93*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F93*Charges!$F$51+CM92+IF(MOD(C93-1,12)=0,CN92,0)-BE92,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C93-1,12)=0,H93*D93,CN92),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG93-(B93>PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH93-(B93<=PPT)*Z93)*(1+Charges!$D$11),0)","v":0},{"$f":"CI93*Charges!$C$22/12","v":0},0,0,{"$f":"CJ93-CL93-(B93<=PPT)*AF93*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C93=\"\",MOD(C93-1,12)=0,B93>PPT),0%,100%/12+CO92),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B93>PPT),0%,100%-CO93)","v":0},{"$f":"IF(B93>=Charges!$B$68,IF(MOD(C93,12)=0,(Loyalty_Bonus+Charges!$C$69*(B93-11))*AH93,0),0)","v":0},629825.05381719512,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,83,0,0,0,0,{"$f":"IF(AND(B94<>\"\", B94<=10),VLOOKUP(B94,Charges!$C$40:$F$50, 4, 0), IF(AND(B94<>\"\", B94 >10), 100%, 0))","v":0.97},0,0,{"$f":"D94*H94+F94*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B94=1,0,IF(B94<>\"\",(M94+N94)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G94), 0.5*Term*aprem)*(1+Indexation*(B94-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B94, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B94<>\"\",B94<=Term),IF(C94<61,Charges!$C$31,W93*(1+(B94<>B93)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,R94+CR93-BB93),\"\")","v":629825.05381719512},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,0,IF(C94=Input!$O$18,Input!$O$19,R94+CR93-Z94-BE93)),\"\")","v":629472.25381719507},{"$f":"IF(B94<>\"\",IF(Input!$W$55=1,CI94+CJ94,AB94*(1+Charges!$D$11)),0)","v":633522.29725166666},{"$f":"IF(Input!$W$55=1,CK94+CL94,( 1-(1-CW94)^(1/12))*(AC94))-'8%'!CS94","v":610.34930285342784},{"$f":"AC94*Charges!$D$28/12","v":712.71258440812505},0,610.34930285342784,{"$f":"IF(Input!$W$55=1,CM94+CN94,MAX(AC94-AG94,0))","v":632911.94794881321},1000000,{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(B94<=5,VLOOKUP(B94,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,632911.94794881321,{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B94<>\"\",IF(C94<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B94<>\"\",((Flat_Extra/1000)/12)*AQ94*AO94+Input!$H$34*V94*AP94,\"\")","v":0},0,0,500000,{"$f":"IF(B94<>\"\",IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B94<>\"\",B94<=Term-3),MIN(AU94,Charges!$H$11),0)","v":500000},{"$f":"IF(C94=1,MIN(AV94,AW94),IF(AV94=0,0,MIN(AW94-AY93,IF(MOD(C94-1,12/Mode)=0,VLOOKUP(B94,Input!$B$43:$I$100,5)/Mode,0))))*(B94<=Term-3)","v":0},0,{"$f":"IF(B94<>\"\",IF(BH94>0,IF(AH95<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,MIN(IF(MOD(C94,12)=0,VLOOKUP(B94,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM94,AH94),AH94-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C94<60,0,IF(MOD(C94,12)=0,(BC94<60)*SUM(INDIRECT($BF$7&(C94+11)&\":\"&$BF$7&C93))+(BC94>=60)*SUMPRODUCT($BD$12:BD94,$BE$12:$BE94),0))","v":0},1000000,{"$f":"IF(B94<>\"\",IF(Input!$J$40=\"Yes\",IF(B94<=5,0,IF(MOD(C94,12)=0,VLOOKUP(B94,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},632911.94794881321,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B94<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B94<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B94<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B94<=Charges!$C$88),0)","v":0},{"$f":"IF(B94<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B94<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW94*BY94*Input!$H$35+BX94*BZ94*Input!$H$36","v":0},0,{"$f":"CB94*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F94*Charges!$F$51+CM93+IF(MOD(C94-1,12)=0,CN93,0)-BE93,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C94-1,12)=0,H94*D94,CN93),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG94-(B94>PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH94-(B94<=PPT)*Z94)*(1+Charges!$D$11),0)","v":0},{"$f":"CI94*Charges!$C$22/12","v":0},0,0,{"$f":"CJ94-CL94-(B94<=PPT)*AF94*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C94=\"\",MOD(C94-1,12)=0,B94>PPT),0%,100%/12+CO93),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B94>PPT),0%,100%-CO94)","v":0},{"$f":"IF(B94>=Charges!$B$68,IF(MOD(C94,12)=0,(Loyalty_Bonus+Charges!$C$69*(B94-11))*AH94,0),0)","v":0},632911.94794881321,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,7,84,0,0,0,0,{"$f":"IF(AND(B95<>\"\", B95<=10),VLOOKUP(B95,Charges!$C$40:$F$50, 4, 0), IF(AND(B95<>\"\", B95 >10), 100%, 0))","v":0.97},0,0,{"$f":"D95*H95+F95*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B95=1,0,IF(B95<>\"\",(M95+N95)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G95), 0.5*Term*aprem)*(1+Indexation*(B95-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B95, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":353539.99999999994},0,{"$f":"MIN(IF(AND(B95<>\"\",B95<=Term),IF(C95<61,Charges!$C$31,W94*(1+(B95<>B94)*Charges!$C$32))),500)","v":352.8},0,352.8,352.8,{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,R95+CR94-BB94),\"\")","v":632911.94794881321},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,0,IF(C95=Input!$O$18,Input!$O$19,R95+CR94-Z95-BE94)),\"\")","v":632559.14794881316},{"$f":"IF(B95<>\"\",IF(Input!$W$55=1,CI95+CJ95,AB95*(1+Charges!$D$11)),0)","v":636629.05255307397},{"$f":"IF(Input!$W$55=1,CK95+CL95,( 1-(1-CW95)^(1/12))*(AC95))-'8%'!CS95","v":613.34241918189207},{"$f":"AC95*Charges!$D$28/12","v":716.20768412220821},0,613.34241918189207,{"$f":"IF(Input!$W$55=1,CM95+CN95,MAX(AC95-AG95,0))","v":636015.71013389213},1000000,{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(B95<=5,VLOOKUP(B95,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,636015.71013389213,{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B95<>\"\",IF(C95<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1353540,{"$f":"IF(B95<>\"\",((Flat_Extra/1000)/12)*AQ95*AO95+Input!$H$34*V95*AP95,\"\")","v":0},0,0,500000,{"$f":"IF(B95<>\"\",IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B95<>\"\",B95<=Term-3),MIN(AU95,Charges!$H$11),0)","v":500000},{"$f":"IF(C95=1,MIN(AV95,AW95),IF(AV95=0,0,MIN(AW95-AY94,IF(MOD(C95-1,12/Mode)=0,VLOOKUP(B95,Input!$B$43:$I$100,5)/Mode,0))))*(B95<=Term-3)","v":0},0,{"$f":"IF(B95<>\"\",IF(BH95>0,IF(AH96<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,MIN(IF(MOD(C95,12)=0,VLOOKUP(B95,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM95,AH95),AH95-Charges!$D$73*aprem)))),0),0)","v":0},51,0,0,{"$f":"IF(C95<60,0,IF(MOD(C95,12)=0,(BC95<60)*SUM(INDIRECT($BF$7&(C95+11)&\":\"&$BF$7&C94))+(BC95>=60)*SUMPRODUCT($BD$12:BD95,$BE$12:$BE95),0))","v":0},1000000,{"$f":"IF(B95<>\"\",IF(Input!$J$40=\"Yes\",IF(B95<=5,0,IF(MOD(C95,12)=0,VLOOKUP(B95,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},636015.71013389213,0,null,null,null,null,0,4,100000,0,null,null,{"$f":"Charges!$C$82/12*(B95<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B95<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B95<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B95<=Charges!$C$88),0)","v":0},{"$f":"IF(B95<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B95<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW95*BY95*Input!$H$35+BX95*BZ95*Input!$H$36","v":0},0,{"$f":"CB95*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F95*Charges!$F$51+CM94+IF(MOD(C95-1,12)=0,CN94,0)-BE94,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C95-1,12)=0,H95*D95,CN94),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG95-(B95>PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH95-(B95<=PPT)*Z95)*(1+Charges!$D$11),0)","v":0},{"$f":"CI95*Charges!$C$22/12","v":0},0,0,{"$f":"CJ95-CL95-(B95<=PPT)*AF95*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C95=\"\",MOD(C95-1,12)=0,B95>PPT),0%,100%/12+CO94),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B95>PPT),0%,100%-CO95)","v":0},{"$f":"IF(B95>=Charges!$B$68,IF(MOD(C95,12)=0,(Loyalty_Bonus+Charges!$C$69*(B95-11))*AH95,0),0)","v":0},636015.71013389213,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,85,0,0,0,0,{"$f":"IF(AND(B96<>\"\", B96<=10),VLOOKUP(B96,Charges!$C$40:$F$50, 4, 0), IF(AND(B96<>\"\", B96 >10), 100%, 0))","v":0.97},0,0,{"$f":"D96*H96+F96*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B96=1,0,IF(B96<>\"\",(M96+N96)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G96), 0.5*Term*aprem)*(1+Indexation*(B96-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B96, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B96<>\"\",B96<=Term),IF(C96<61,Charges!$C$31,W95*(1+(B96<>B95)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,R96+CR95-BB95),\"\")","v":636015.71013389213},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,0,IF(C96=Input!$O$18,Input!$O$19,R96+CR95-Z96-BE95)),\"\")","v":635645.27013389219},{"$f":"IF(B96<>\"\",IF(Input!$W$55=1,CI96+CJ96,AB96*(1+Charges!$D$11)),0)","v":639735.03094121488},{"$f":"IF(Input!$W$55=1,CK96+CL96,( 1-(1-CW96)^(1/12))*(AC96))-'8%'!CS96","v":616.33478701504282},{"$f":"AC96*Charges!$D$28/12","v":719.70190980886673},0,616.33478701504282,{"$f":"IF(Input!$W$55=1,CM96+CN96,MAX(AC96-AG96,0))","v":639118.69615419989},1000000,{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(B96<=5,VLOOKUP(B96,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,639118.69615419989,{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B96<>\"\",IF(C96<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B96<>\"\",((Flat_Extra/1000)/12)*AQ96*AO96+Input!$H$34*V96*AP96,\"\")","v":0},0,0,500000,{"$f":"IF(B96<>\"\",IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B96<>\"\",B96<=Term-3),MIN(AU96,Charges!$H$11),0)","v":0},{"$f":"IF(C96=1,MIN(AV96,AW96),IF(AV96=0,0,MIN(AW96-AY95,IF(MOD(C96-1,12/Mode)=0,VLOOKUP(B96,Input!$B$43:$I$100,5)/Mode,0))))*(B96<=Term-3)","v":0},0,{"$f":"IF(B96<>\"\",IF(BH96>0,IF(AH97<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,MIN(IF(MOD(C96,12)=0,VLOOKUP(B96,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM96,AH96),AH96-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C96<60,0,IF(MOD(C96,12)=0,(BC96<60)*SUM(INDIRECT($BF$7&(C96+11)&\":\"&$BF$7&C95))+(BC96>=60)*SUMPRODUCT($BD$12:BD96,$BE$12:$BE96),0))","v":0},1000000,{"$f":"IF(B96<>\"\",IF(Input!$J$40=\"Yes\",IF(B96<=5,0,IF(MOD(C96,12)=0,VLOOKUP(B96,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},639118.69615419989,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B96<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B96<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B96<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B96<=Charges!$C$88),0)","v":0},{"$f":"IF(B96<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B96<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW96*BY96*Input!$H$35+BX96*BZ96*Input!$H$36","v":0},0,{"$f":"CB96*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F96*Charges!$F$51+CM95+IF(MOD(C96-1,12)=0,CN95,0)-BE95,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C96-1,12)=0,H96*D96,CN95),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG96-(B96>PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH96-(B96<=PPT)*Z96)*(1+Charges!$D$11),0)","v":0},{"$f":"CI96*Charges!$C$22/12","v":0},0,0,{"$f":"CJ96-CL96-(B96<=PPT)*AF96*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C96=\"\",MOD(C96-1,12)=0,B96>PPT),0%,100%/12+CO95),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B96>PPT),0%,100%-CO96)","v":0},{"$f":"IF(B96>=Charges!$B$68,IF(MOD(C96,12)=0,(Loyalty_Bonus+Charges!$C$69*(B96-11))*AH96,0),0)","v":0},639118.69615419989,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,86,0,0,0,0,{"$f":"IF(AND(B97<>\"\", B97<=10),VLOOKUP(B97,Charges!$C$40:$F$50, 4, 0), IF(AND(B97<>\"\", B97 >10), 100%, 0))","v":0.97},0,0,{"$f":"D97*H97+F97*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B97=1,0,IF(B97<>\"\",(M97+N97)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G97), 0.5*Term*aprem)*(1+Indexation*(B97-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B97, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B97<>\"\",B97<=Term),IF(C97<61,Charges!$C$31,W96*(1+(B97<>B96)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,R97+CR96-BB96),\"\")","v":639118.69615419989},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,0,IF(C97=Input!$O$18,Input!$O$19,R97+CR96-Z97-BE96)),\"\")","v":638748.25615419995},{"$f":"IF(B97<>\"\",IF(Input!$W$55=1,CI97+CJ97,AB97*(1+Charges!$D$11)),0)","v":642857.98166700825},{"$f":"IF(Input!$W$55=1,CK97+CL97,( 1-(1-CW97)^(1/12))*(AC97))-'8%'!CS97","v":619.34350637125578},{"$f":"AC97*Charges!$D$28/12","v":723.2152293753843},0,619.34350637125578,{"$f":"IF(Input!$W$55=1,CM97+CN97,MAX(AC97-AG97,0))","v":642238.638160637},1000000,{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(B97<=5,VLOOKUP(B97,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,642238.638160637,{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B97<>\"\",IF(C97<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B97<>\"\",((Flat_Extra/1000)/12)*AQ97*AO97+Input!$H$34*V97*AP97,\"\")","v":0},0,0,500000,{"$f":"IF(B97<>\"\",IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B97<>\"\",B97<=Term-3),MIN(AU97,Charges!$H$11),0)","v":0},{"$f":"IF(C97=1,MIN(AV97,AW97),IF(AV97=0,0,MIN(AW97-AY96,IF(MOD(C97-1,12/Mode)=0,VLOOKUP(B97,Input!$B$43:$I$100,5)/Mode,0))))*(B97<=Term-3)","v":0},0,{"$f":"IF(B97<>\"\",IF(BH97>0,IF(AH98<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,MIN(IF(MOD(C97,12)=0,VLOOKUP(B97,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM97,AH97),AH97-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C97<60,0,IF(MOD(C97,12)=0,(BC97<60)*SUM(INDIRECT($BF$7&(C97+11)&\":\"&$BF$7&C96))+(BC97>=60)*SUMPRODUCT($BD$12:BD97,$BE$12:$BE97),0))","v":0},1000000,{"$f":"IF(B97<>\"\",IF(Input!$J$40=\"Yes\",IF(B97<=5,0,IF(MOD(C97,12)=0,VLOOKUP(B97,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},642238.638160637,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B97<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B97<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B97<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B97<=Charges!$C$88),0)","v":0},{"$f":"IF(B97<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B97<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW97*BY97*Input!$H$35+BX97*BZ97*Input!$H$36","v":0},0,{"$f":"CB97*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F97*Charges!$F$51+CM96+IF(MOD(C97-1,12)=0,CN96,0)-BE96,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C97-1,12)=0,H97*D97,CN96),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG97-(B97>PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH97-(B97<=PPT)*Z97)*(1+Charges!$D$11),0)","v":0},{"$f":"CI97*Charges!$C$22/12","v":0},0,0,{"$f":"CJ97-CL97-(B97<=PPT)*AF97*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C97=\"\",MOD(C97-1,12)=0,B97>PPT),0%,100%/12+CO96),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B97>PPT),0%,100%-CO97)","v":0},{"$f":"IF(B97>=Charges!$B$68,IF(MOD(C97,12)=0,(Loyalty_Bonus+Charges!$C$69*(B97-11))*AH97,0),0)","v":0},642238.638160637,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,87,0,0,0,0,{"$f":"IF(AND(B98<>\"\", B98<=10),VLOOKUP(B98,Charges!$C$40:$F$50, 4, 0), IF(AND(B98<>\"\", B98 >10), 100%, 0))","v":0.97},0,0,{"$f":"D98*H98+F98*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B98=1,0,IF(B98<>\"\",(M98+N98)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G98), 0.5*Term*aprem)*(1+Indexation*(B98-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B98, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B98<>\"\",B98<=Term),IF(C98<61,Charges!$C$31,W97*(1+(B98<>B97)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,R98+CR97-BB97),\"\")","v":642238.638160637},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,0,IF(C98=Input!$O$18,Input!$O$19,R98+CR97-Z98-BE97)),\"\")","v":641868.19816063705},{"$f":"IF(B98<>\"\",IF(Input!$W$55=1,CI98+CJ98,AB98*(1+Charges!$D$11)),0)","v":645997.9974742562},{"$f":"IF(Input!$W$55=1,CK98+CL98,( 1-(1-CW98)^(1/12))*(AC98))-'8%'!CS98","v":622.36866660194801},{"$f":"AC98*Charges!$D$28/12","v":726.74774715853812},0,622.36866660194801,{"$f":"IF(Input!$W$55=1,CM98+CN98,MAX(AC98-AG98,0))","v":645375.62880765426},1000000,{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(B98<=5,VLOOKUP(B98,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,645375.62880765426,{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B98<>\"\",IF(C98<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B98<>\"\",((Flat_Extra/1000)/12)*AQ98*AO98+Input!$H$34*V98*AP98,\"\")","v":0},0,0,500000,{"$f":"IF(B98<>\"\",IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B98<>\"\",B98<=Term-3),MIN(AU98,Charges!$H$11),0)","v":0},{"$f":"IF(C98=1,MIN(AV98,AW98),IF(AV98=0,0,MIN(AW98-AY97,IF(MOD(C98-1,12/Mode)=0,VLOOKUP(B98,Input!$B$43:$I$100,5)/Mode,0))))*(B98<=Term-3)","v":0},0,{"$f":"IF(B98<>\"\",IF(BH98>0,IF(AH99<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,MIN(IF(MOD(C98,12)=0,VLOOKUP(B98,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM98,AH98),AH98-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C98<60,0,IF(MOD(C98,12)=0,(BC98<60)*SUM(INDIRECT($BF$7&(C98+11)&\":\"&$BF$7&C97))+(BC98>=60)*SUMPRODUCT($BD$12:BD98,$BE$12:$BE98),0))","v":0},1000000,{"$f":"IF(B98<>\"\",IF(Input!$J$40=\"Yes\",IF(B98<=5,0,IF(MOD(C98,12)=0,VLOOKUP(B98,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},645375.62880765426,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B98<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B98<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B98<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B98<=Charges!$C$88),0)","v":0},{"$f":"IF(B98<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B98<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW98*BY98*Input!$H$35+BX98*BZ98*Input!$H$36","v":0},0,{"$f":"CB98*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F98*Charges!$F$51+CM97+IF(MOD(C98-1,12)=0,CN97,0)-BE97,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C98-1,12)=0,H98*D98,CN97),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG98-(B98>PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH98-(B98<=PPT)*Z98)*(1+Charges!$D$11),0)","v":0},{"$f":"CI98*Charges!$C$22/12","v":0},0,0,{"$f":"CJ98-CL98-(B98<=PPT)*AF98*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C98=\"\",MOD(C98-1,12)=0,B98>PPT),0%,100%/12+CO97),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B98>PPT),0%,100%-CO98)","v":0},{"$f":"IF(B98>=Charges!$B$68,IF(MOD(C98,12)=0,(Loyalty_Bonus+Charges!$C$69*(B98-11))*AH98,0),0)","v":0},645375.62880765426,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,88,0,0,0,0,{"$f":"IF(AND(B99<>\"\", B99<=10),VLOOKUP(B99,Charges!$C$40:$F$50, 4, 0), IF(AND(B99<>\"\", B99 >10), 100%, 0))","v":0.97},0,0,{"$f":"D99*H99+F99*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B99=1,0,IF(B99<>\"\",(M99+N99)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G99), 0.5*Term*aprem)*(1+Indexation*(B99-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B99, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B99<>\"\",B99<=Term),IF(C99<61,Charges!$C$31,W98*(1+(B99<>B98)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,R99+CR98-BB98),\"\")","v":645375.62880765426},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,0,IF(C99=Input!$O$18,Input!$O$19,R99+CR98-Z99-BE98)),\"\")","v":645005.18880765431},{"$f":"IF(B99<>\"\",IF(Input!$W$55=1,CI99+CJ99,AB99*(1+Charges!$D$11)),0)","v":649155.17161355121},{"$f":"IF(Input!$W$55=1,CK99+CL99,( 1-(1-CW99)^(1/12))*(AC99))-'8%'!CS99","v":625.41035754678944},{"$f":"AC99*Charges!$D$28/12","v":730.29956806524513},0,625.41035754678944,{"$f":"IF(Input!$W$55=1,CM99+CN99,MAX(AC99-AG99,0))","v":648529.76125600445},1000000,{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(B99<=5,VLOOKUP(B99,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,648529.76125600445,{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B99<>\"\",IF(C99<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B99<>\"\",((Flat_Extra/1000)/12)*AQ99*AO99+Input!$H$34*V99*AP99,\"\")","v":0},0,0,500000,{"$f":"IF(B99<>\"\",IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B99<>\"\",B99<=Term-3),MIN(AU99,Charges!$H$11),0)","v":0},{"$f":"IF(C99=1,MIN(AV99,AW99),IF(AV99=0,0,MIN(AW99-AY98,IF(MOD(C99-1,12/Mode)=0,VLOOKUP(B99,Input!$B$43:$I$100,5)/Mode,0))))*(B99<=Term-3)","v":0},0,{"$f":"IF(B99<>\"\",IF(BH99>0,IF(AH100<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,MIN(IF(MOD(C99,12)=0,VLOOKUP(B99,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM99,AH99),AH99-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C99<60,0,IF(MOD(C99,12)=0,(BC99<60)*SUM(INDIRECT($BF$7&(C99+11)&\":\"&$BF$7&C98))+(BC99>=60)*SUMPRODUCT($BD$12:BD99,$BE$12:$BE99),0))","v":0},1000000,{"$f":"IF(B99<>\"\",IF(Input!$J$40=\"Yes\",IF(B99<=5,0,IF(MOD(C99,12)=0,VLOOKUP(B99,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},648529.76125600445,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B99<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B99<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B99<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B99<=Charges!$C$88),0)","v":0},{"$f":"IF(B99<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B99<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW99*BY99*Input!$H$35+BX99*BZ99*Input!$H$36","v":0},0,{"$f":"CB99*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F99*Charges!$F$51+CM98+IF(MOD(C99-1,12)=0,CN98,0)-BE98,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C99-1,12)=0,H99*D99,CN98),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG99-(B99>PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH99-(B99<=PPT)*Z99)*(1+Charges!$D$11),0)","v":0},{"$f":"CI99*Charges!$C$22/12","v":0},0,0,{"$f":"CJ99-CL99-(B99<=PPT)*AF99*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C99=\"\",MOD(C99-1,12)=0,B99>PPT),0%,100%/12+CO98),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B99>PPT),0%,100%-CO99)","v":0},{"$f":"IF(B99>=Charges!$B$68,IF(MOD(C99,12)=0,(Loyalty_Bonus+Charges!$C$69*(B99-11))*AH99,0),0)","v":0},648529.76125600445,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,89,0,0,0,0,{"$f":"IF(AND(B100<>\"\", B100<=10),VLOOKUP(B100,Charges!$C$40:$F$50, 4, 0), IF(AND(B100<>\"\", B100 >10), 100%, 0))","v":0.97},0,0,{"$f":"D100*H100+F100*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B100=1,0,IF(B100<>\"\",(M100+N100)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G100), 0.5*Term*aprem)*(1+Indexation*(B100-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B100, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B100<>\"\",B100<=Term),IF(C100<61,Charges!$C$31,W99*(1+(B100<>B99)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,R100+CR99-BB99),\"\")","v":648529.76125600445},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,0,IF(C100=Input!$O$18,Input!$O$19,R100+CR99-Z100-BE99)),\"\")","v":648159.32125600451},{"$f":"IF(B100<>\"\",IF(Input!$W$55=1,CI100+CJ100,AB100*(1+Charges!$D$11)),0)","v":652329.59784504503},{"$f":"IF(Input!$W$55=1,CK100+CL100,( 1-(1-CW100)^(1/12))*(AC100))-'8%'!CS100","v":628.46866953637084},{"$f":"AC100*Charges!$D$28/12","v":733.87079757567562},0,628.46866953637084,{"$f":"IF(Input!$W$55=1,CM100+CN100,MAX(AC100-AG100,0))","v":651701.12917550863},1000000,{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(B100<=5,VLOOKUP(B100,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,651701.12917550863,{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B100<>\"\",IF(C100<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B100<>\"\",((Flat_Extra/1000)/12)*AQ100*AO100+Input!$H$34*V100*AP100,\"\")","v":0},0,0,500000,{"$f":"IF(B100<>\"\",IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B100<>\"\",B100<=Term-3),MIN(AU100,Charges!$H$11),0)","v":0},{"$f":"IF(C100=1,MIN(AV100,AW100),IF(AV100=0,0,MIN(AW100-AY99,IF(MOD(C100-1,12/Mode)=0,VLOOKUP(B100,Input!$B$43:$I$100,5)/Mode,0))))*(B100<=Term-3)","v":0},0,{"$f":"IF(B100<>\"\",IF(BH100>0,IF(AH101<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,MIN(IF(MOD(C100,12)=0,VLOOKUP(B100,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM100,AH100),AH100-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C100<60,0,IF(MOD(C100,12)=0,(BC100<60)*SUM(INDIRECT($BF$7&(C100+11)&\":\"&$BF$7&C99))+(BC100>=60)*SUMPRODUCT($BD$12:BD100,$BE$12:$BE100),0))","v":0},1000000,{"$f":"IF(B100<>\"\",IF(Input!$J$40=\"Yes\",IF(B100<=5,0,IF(MOD(C100,12)=0,VLOOKUP(B100,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},651701.12917550863,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B100<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B100<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B100<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B100<=Charges!$C$88),0)","v":0},{"$f":"IF(B100<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B100<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW100*BY100*Input!$H$35+BX100*BZ100*Input!$H$36","v":0},0,{"$f":"CB100*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F100*Charges!$F$51+CM99+IF(MOD(C100-1,12)=0,CN99,0)-BE99,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C100-1,12)=0,H100*D100,CN99),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG100-(B100>PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH100-(B100<=PPT)*Z100)*(1+Charges!$D$11),0)","v":0},{"$f":"CI100*Charges!$C$22/12","v":0},0,0,{"$f":"CJ100-CL100-(B100<=PPT)*AF100*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C100=\"\",MOD(C100-1,12)=0,B100>PPT),0%,100%/12+CO99),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B100>PPT),0%,100%-CO100)","v":0},{"$f":"IF(B100>=Charges!$B$68,IF(MOD(C100,12)=0,(Loyalty_Bonus+Charges!$C$69*(B100-11))*AH100,0),0)","v":0},651701.12917550863,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,90,0,0,0,0,{"$f":"IF(AND(B101<>\"\", B101<=10),VLOOKUP(B101,Charges!$C$40:$F$50, 4, 0), IF(AND(B101<>\"\", B101 >10), 100%, 0))","v":0.97},0,0,{"$f":"D101*H101+F101*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B101=1,0,IF(B101<>\"\",(M101+N101)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G101), 0.5*Term*aprem)*(1+Indexation*(B101-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B101, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B101<>\"\",B101<=Term),IF(C101<61,Charges!$C$31,W100*(1+(B101<>B100)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,R101+CR100-BB100),\"\")","v":651701.12917550863},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,0,IF(C101=Input!$O$18,Input!$O$19,R101+CR100-Z101-BE100)),\"\")","v":651330.68917550868},{"$f":"IF(B101<>\"\",IF(Input!$W$55=1,CI101+CJ101,AB101*(1+Charges!$D$11)),0)","v":655521.37044123316},{"$f":"IF(Input!$W$55=1,CK101+CL101,( 1-(1-CW101)^(1/12))*(AC101))-'8%'!CS101","v":631.54369339488585},{"$f":"AC101*Charges!$D$28/12","v":737.4615417463873},0,631.54369339488585,{"$f":"IF(Input!$W$55=1,CM101+CN101,MAX(AC101-AG101,0))","v":654889.82674783829},1000000,{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(B101<=5,VLOOKUP(B101,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,654889.82674783829,{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B101<>\"\",IF(C101<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B101<>\"\",((Flat_Extra/1000)/12)*AQ101*AO101+Input!$H$34*V101*AP101,\"\")","v":0},0,0,500000,{"$f":"IF(B101<>\"\",IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B101<>\"\",B101<=Term-3),MIN(AU101,Charges!$H$11),0)","v":0},{"$f":"IF(C101=1,MIN(AV101,AW101),IF(AV101=0,0,MIN(AW101-AY100,IF(MOD(C101-1,12/Mode)=0,VLOOKUP(B101,Input!$B$43:$I$100,5)/Mode,0))))*(B101<=Term-3)","v":0},0,{"$f":"IF(B101<>\"\",IF(BH101>0,IF(AH102<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,MIN(IF(MOD(C101,12)=0,VLOOKUP(B101,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM101,AH101),AH101-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C101<60,0,IF(MOD(C101,12)=0,(BC101<60)*SUM(INDIRECT($BF$7&(C101+11)&\":\"&$BF$7&C100))+(BC101>=60)*SUMPRODUCT($BD$12:BD101,$BE$12:$BE101),0))","v":0},1000000,{"$f":"IF(B101<>\"\",IF(Input!$J$40=\"Yes\",IF(B101<=5,0,IF(MOD(C101,12)=0,VLOOKUP(B101,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},654889.82674783829,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B101<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B101<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B101<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B101<=Charges!$C$88),0)","v":0},{"$f":"IF(B101<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B101<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW101*BY101*Input!$H$35+BX101*BZ101*Input!$H$36","v":0},0,{"$f":"CB101*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F101*Charges!$F$51+CM100+IF(MOD(C101-1,12)=0,CN100,0)-BE100,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C101-1,12)=0,H101*D101,CN100),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG101-(B101>PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH101-(B101<=PPT)*Z101)*(1+Charges!$D$11),0)","v":0},{"$f":"CI101*Charges!$C$22/12","v":0},0,0,{"$f":"CJ101-CL101-(B101<=PPT)*AF101*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C101=\"\",MOD(C101-1,12)=0,B101>PPT),0%,100%/12+CO100),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B101>PPT),0%,100%-CO101)","v":0},{"$f":"IF(B101>=Charges!$B$68,IF(MOD(C101,12)=0,(Loyalty_Bonus+Charges!$C$69*(B101-11))*AH101,0),0)","v":0},654889.82674783829,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,91,0,0,0,0,{"$f":"IF(AND(B102<>\"\", B102<=10),VLOOKUP(B102,Charges!$C$40:$F$50, 4, 0), IF(AND(B102<>\"\", B102 >10), 100%, 0))","v":0.97},0,0,{"$f":"D102*H102+F102*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B102=1,0,IF(B102<>\"\",(M102+N102)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G102), 0.5*Term*aprem)*(1+Indexation*(B102-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B102, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B102<>\"\",B102<=Term),IF(C102<61,Charges!$C$31,W101*(1+(B102<>B101)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,R102+CR101-BB101),\"\")","v":654889.82674783829},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,0,IF(C102=Input!$O$18,Input!$O$19,R102+CR101-Z102-BE101)),\"\")","v":654519.38674783835},{"$f":"IF(B102<>\"\",IF(Input!$W$55=1,CI102+CJ102,AB102*(1+Charges!$D$11)),0)","v":658730.58418975491},{"$f":"IF(Input!$W$55=1,CK102+CL102,( 1-(1-CW102)^(1/12))*(AC102))-'8%'!CS102","v":634.63552044282915},{"$f":"AC102*Charges!$D$28/12","v":741.07190721347433},0,634.63552044282915,{"$f":"IF(Input!$W$55=1,CM102+CN102,MAX(AC102-AG102,0))","v":658095.94866931206},1000000,{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(B102<=5,VLOOKUP(B102,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,658095.94866931206,{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B102<>\"\",IF(C102<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B102<>\"\",((Flat_Extra/1000)/12)*AQ102*AO102+Input!$H$34*V102*AP102,\"\")","v":0},0,0,500000,{"$f":"IF(B102<>\"\",IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B102<>\"\",B102<=Term-3),MIN(AU102,Charges!$H$11),0)","v":0},{"$f":"IF(C102=1,MIN(AV102,AW102),IF(AV102=0,0,MIN(AW102-AY101,IF(MOD(C102-1,12/Mode)=0,VLOOKUP(B102,Input!$B$43:$I$100,5)/Mode,0))))*(B102<=Term-3)","v":0},0,{"$f":"IF(B102<>\"\",IF(BH102>0,IF(AH103<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,MIN(IF(MOD(C102,12)=0,VLOOKUP(B102,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM102,AH102),AH102-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C102<60,0,IF(MOD(C102,12)=0,(BC102<60)*SUM(INDIRECT($BF$7&(C102+11)&\":\"&$BF$7&C101))+(BC102>=60)*SUMPRODUCT($BD$12:BD102,$BE$12:$BE102),0))","v":0},1000000,{"$f":"IF(B102<>\"\",IF(Input!$J$40=\"Yes\",IF(B102<=5,0,IF(MOD(C102,12)=0,VLOOKUP(B102,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},658095.94866931206,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B102<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B102<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B102<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B102<=Charges!$C$88),0)","v":0},{"$f":"IF(B102<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B102<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW102*BY102*Input!$H$35+BX102*BZ102*Input!$H$36","v":0},0,{"$f":"CB102*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F102*Charges!$F$51+CM101+IF(MOD(C102-1,12)=0,CN101,0)-BE101,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C102-1,12)=0,H102*D102,CN101),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG102-(B102>PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH102-(B102<=PPT)*Z102)*(1+Charges!$D$11),0)","v":0},{"$f":"CI102*Charges!$C$22/12","v":0},0,0,{"$f":"CJ102-CL102-(B102<=PPT)*AF102*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C102=\"\",MOD(C102-1,12)=0,B102>PPT),0%,100%/12+CO101),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B102>PPT),0%,100%-CO102)","v":0},{"$f":"IF(B102>=Charges!$B$68,IF(MOD(C102,12)=0,(Loyalty_Bonus+Charges!$C$69*(B102-11))*AH102,0),0)","v":0},658095.94866931206,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,92,0,0,0,0,{"$f":"IF(AND(B103<>\"\", B103<=10),VLOOKUP(B103,Charges!$C$40:$F$50, 4, 0), IF(AND(B103<>\"\", B103 >10), 100%, 0))","v":0.97},0,0,{"$f":"D103*H103+F103*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B103=1,0,IF(B103<>\"\",(M103+N103)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G103), 0.5*Term*aprem)*(1+Indexation*(B103-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B103, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B103<>\"\",B103<=Term),IF(C103<61,Charges!$C$31,W102*(1+(B103<>B102)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,R103+CR102-BB102),\"\")","v":658095.94866931206},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,0,IF(C103=Input!$O$18,Input!$O$19,R103+CR102-Z103-BE102)),\"\")","v":657725.50866931211},{"$f":"IF(B103<>\"\",IF(Input!$W$55=1,CI103+CJ103,AB103*(1+Charges!$D$11)),0)","v":661957.33439620782},{"$f":"IF(Input!$W$55=1,CK103+CL103,( 1-(1-CW103)^(1/12))*(AC103))-'8%'!CS103","v":637.74424249970775},{"$f":"AC103*Charges!$D$28/12","v":744.70200119573383},0,637.74424249970775,{"$f":"IF(Input!$W$55=1,CM103+CN103,MAX(AC103-AG103,0))","v":661319.59015370812},1000000,{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(B103<=5,VLOOKUP(B103,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,661319.59015370812,{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B103<>\"\",IF(C103<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B103<>\"\",((Flat_Extra/1000)/12)*AQ103*AO103+Input!$H$34*V103*AP103,\"\")","v":0},0,0,500000,{"$f":"IF(B103<>\"\",IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B103<>\"\",B103<=Term-3),MIN(AU103,Charges!$H$11),0)","v":0},{"$f":"IF(C103=1,MIN(AV103,AW103),IF(AV103=0,0,MIN(AW103-AY102,IF(MOD(C103-1,12/Mode)=0,VLOOKUP(B103,Input!$B$43:$I$100,5)/Mode,0))))*(B103<=Term-3)","v":0},0,{"$f":"IF(B103<>\"\",IF(BH103>0,IF(AH104<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,MIN(IF(MOD(C103,12)=0,VLOOKUP(B103,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM103,AH103),AH103-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C103<60,0,IF(MOD(C103,12)=0,(BC103<60)*SUM(INDIRECT($BF$7&(C103+11)&\":\"&$BF$7&C102))+(BC103>=60)*SUMPRODUCT($BD$12:BD103,$BE$12:$BE103),0))","v":0},1000000,{"$f":"IF(B103<>\"\",IF(Input!$J$40=\"Yes\",IF(B103<=5,0,IF(MOD(C103,12)=0,VLOOKUP(B103,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},661319.59015370812,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B103<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B103<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B103<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B103<=Charges!$C$88),0)","v":0},{"$f":"IF(B103<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B103<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW103*BY103*Input!$H$35+BX103*BZ103*Input!$H$36","v":0},0,{"$f":"CB103*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F103*Charges!$F$51+CM102+IF(MOD(C103-1,12)=0,CN102,0)-BE102,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C103-1,12)=0,H103*D103,CN102),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG103-(B103>PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH103-(B103<=PPT)*Z103)*(1+Charges!$D$11),0)","v":0},{"$f":"CI103*Charges!$C$22/12","v":0},0,0,{"$f":"CJ103-CL103-(B103<=PPT)*AF103*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C103=\"\",MOD(C103-1,12)=0,B103>PPT),0%,100%/12+CO102),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B103>PPT),0%,100%-CO103)","v":0},{"$f":"IF(B103>=Charges!$B$68,IF(MOD(C103,12)=0,(Loyalty_Bonus+Charges!$C$69*(B103-11))*AH103,0),0)","v":0},661319.59015370812,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,93,0,0,0,0,{"$f":"IF(AND(B104<>\"\", B104<=10),VLOOKUP(B104,Charges!$C$40:$F$50, 4, 0), IF(AND(B104<>\"\", B104 >10), 100%, 0))","v":0.97},0,0,{"$f":"D104*H104+F104*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B104=1,0,IF(B104<>\"\",(M104+N104)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G104), 0.5*Term*aprem)*(1+Indexation*(B104-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B104, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B104<>\"\",B104<=Term),IF(C104<61,Charges!$C$31,W103*(1+(B104<>B103)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,R104+CR103-BB103),\"\")","v":661319.59015370812},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,0,IF(C104=Input!$O$18,Input!$O$19,R104+CR103-Z104-BE103)),\"\")","v":660949.15015370818},{"$f":"IF(B104<>\"\",IF(Input!$W$55=1,CI104+CJ104,AB104*(1+Charges!$D$11)),0)","v":665201.71688697836},{"$f":"IF(Input!$W$55=1,CK104+CL104,( 1-(1-CW104)^(1/12))*(AC104))-'8%'!CS104","v":640.86995188676826},{"$f":"AC104*Charges!$D$28/12","v":748.35193149785061},0,640.86995188676826,{"$f":"IF(Input!$W$55=1,CM104+CN104,MAX(AC104-AG104,0))","v":664560.84693509154},1000000,{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(B104<=5,VLOOKUP(B104,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,664560.84693509154,{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B104<>\"\",IF(C104<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B104<>\"\",((Flat_Extra/1000)/12)*AQ104*AO104+Input!$H$34*V104*AP104,\"\")","v":0},0,0,500000,{"$f":"IF(B104<>\"\",IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B104<>\"\",B104<=Term-3),MIN(AU104,Charges!$H$11),0)","v":0},{"$f":"IF(C104=1,MIN(AV104,AW104),IF(AV104=0,0,MIN(AW104-AY103,IF(MOD(C104-1,12/Mode)=0,VLOOKUP(B104,Input!$B$43:$I$100,5)/Mode,0))))*(B104<=Term-3)","v":0},0,{"$f":"IF(B104<>\"\",IF(BH104>0,IF(AH105<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,MIN(IF(MOD(C104,12)=0,VLOOKUP(B104,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM104,AH104),AH104-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C104<60,0,IF(MOD(C104,12)=0,(BC104<60)*SUM(INDIRECT($BF$7&(C104+11)&\":\"&$BF$7&C103))+(BC104>=60)*SUMPRODUCT($BD$12:BD104,$BE$12:$BE104),0))","v":0},1000000,{"$f":"IF(B104<>\"\",IF(Input!$J$40=\"Yes\",IF(B104<=5,0,IF(MOD(C104,12)=0,VLOOKUP(B104,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},664560.84693509154,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B104<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B104<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B104<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B104<=Charges!$C$88),0)","v":0},{"$f":"IF(B104<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B104<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW104*BY104*Input!$H$35+BX104*BZ104*Input!$H$36","v":0},0,{"$f":"CB104*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F104*Charges!$F$51+CM103+IF(MOD(C104-1,12)=0,CN103,0)-BE103,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C104-1,12)=0,H104*D104,CN103),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG104-(B104>PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH104-(B104<=PPT)*Z104)*(1+Charges!$D$11),0)","v":0},{"$f":"CI104*Charges!$C$22/12","v":0},0,0,{"$f":"CJ104-CL104-(B104<=PPT)*AF104*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C104=\"\",MOD(C104-1,12)=0,B104>PPT),0%,100%/12+CO103),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B104>PPT),0%,100%-CO104)","v":0},{"$f":"IF(B104>=Charges!$B$68,IF(MOD(C104,12)=0,(Loyalty_Bonus+Charges!$C$69*(B104-11))*AH104,0),0)","v":0},664560.84693509154,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,94,0,0,0,0,{"$f":"IF(AND(B105<>\"\", B105<=10),VLOOKUP(B105,Charges!$C$40:$F$50, 4, 0), IF(AND(B105<>\"\", B105 >10), 100%, 0))","v":0.97},0,0,{"$f":"D105*H105+F105*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B105=1,0,IF(B105<>\"\",(M105+N105)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G105), 0.5*Term*aprem)*(1+Indexation*(B105-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B105, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B105<>\"\",B105<=Term),IF(C105<61,Charges!$C$31,W104*(1+(B105<>B104)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,R105+CR104-BB104),\"\")","v":664560.84693509154},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,0,IF(C105=Input!$O$18,Input!$O$19,R105+CR104-Z105-BE104)),\"\")","v":664190.4069350916},{"$f":"IF(B105<>\"\",IF(Input!$W$55=1,CI105+CJ105,AB105*(1+Charges!$D$11)),0)","v":668463.82801208738},{"$f":"IF(Input!$W$55=1,CK105+CL105,( 1-(1-CW105)^(1/12))*(AC105))-'8%'!CS105","v":644.01274142973796},{"$f":"AC105*Charges!$D$28/12","v":752.02180651359822},0,644.01274142973796,{"$f":"IF(Input!$W$55=1,CM105+CN105,MAX(AC105-AG105,0))","v":667819.81527065765},1000000,{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(B105<=5,VLOOKUP(B105,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,667819.81527065765,{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B105<>\"\",IF(C105<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B105<>\"\",((Flat_Extra/1000)/12)*AQ105*AO105+Input!$H$34*V105*AP105,\"\")","v":0},0,0,500000,{"$f":"IF(B105<>\"\",IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B105<>\"\",B105<=Term-3),MIN(AU105,Charges!$H$11),0)","v":0},{"$f":"IF(C105=1,MIN(AV105,AW105),IF(AV105=0,0,MIN(AW105-AY104,IF(MOD(C105-1,12/Mode)=0,VLOOKUP(B105,Input!$B$43:$I$100,5)/Mode,0))))*(B105<=Term-3)","v":0},0,{"$f":"IF(B105<>\"\",IF(BH105>0,IF(AH106<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,MIN(IF(MOD(C105,12)=0,VLOOKUP(B105,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM105,AH105),AH105-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C105<60,0,IF(MOD(C105,12)=0,(BC105<60)*SUM(INDIRECT($BF$7&(C105+11)&\":\"&$BF$7&C104))+(BC105>=60)*SUMPRODUCT($BD$12:BD105,$BE$12:$BE105),0))","v":0},1000000,{"$f":"IF(B105<>\"\",IF(Input!$J$40=\"Yes\",IF(B105<=5,0,IF(MOD(C105,12)=0,VLOOKUP(B105,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},667819.81527065765,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B105<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B105<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B105<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B105<=Charges!$C$88),0)","v":0},{"$f":"IF(B105<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B105<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW105*BY105*Input!$H$35+BX105*BZ105*Input!$H$36","v":0},0,{"$f":"CB105*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F105*Charges!$F$51+CM104+IF(MOD(C105-1,12)=0,CN104,0)-BE104,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C105-1,12)=0,H105*D105,CN104),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG105-(B105>PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH105-(B105<=PPT)*Z105)*(1+Charges!$D$11),0)","v":0},{"$f":"CI105*Charges!$C$22/12","v":0},0,0,{"$f":"CJ105-CL105-(B105<=PPT)*AF105*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C105=\"\",MOD(C105-1,12)=0,B105>PPT),0%,100%/12+CO104),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B105>PPT),0%,100%-CO105)","v":0},{"$f":"IF(B105>=Charges!$B$68,IF(MOD(C105,12)=0,(Loyalty_Bonus+Charges!$C$69*(B105-11))*AH105,0),0)","v":0},667819.81527065765,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,95,0,0,0,0,{"$f":"IF(AND(B106<>\"\", B106<=10),VLOOKUP(B106,Charges!$C$40:$F$50, 4, 0), IF(AND(B106<>\"\", B106 >10), 100%, 0))","v":0.97},0,0,{"$f":"D106*H106+F106*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B106=1,0,IF(B106<>\"\",(M106+N106)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G106), 0.5*Term*aprem)*(1+Indexation*(B106-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B106, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B106<>\"\",B106<=Term),IF(C106<61,Charges!$C$31,W105*(1+(B106<>B105)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,R106+CR105-BB105),\"\")","v":667819.81527065765},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,0,IF(C106=Input!$O$18,Input!$O$19,R106+CR105-Z106-BE105)),\"\")","v":667449.37527065771},{"$f":"IF(B106<>\"\",IF(Input!$W$55=1,CI106+CJ106,AB106*(1+Charges!$D$11)),0)","v":671743.76464805205},{"$f":"IF(Input!$W$55=1,CK106+CL106,( 1-(1-CW106)^(1/12))*(AC106))-'8%'!CS106","v":647.1727044615825},{"$f":"AC106*Charges!$D$28/12","v":755.71173522905849},0,647.1727044615825,{"$f":"IF(Input!$W$55=1,CM106+CN106,MAX(AC106-AG106,0))","v":671096.59194359044},1000000,{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(B106<=5,VLOOKUP(B106,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,671096.59194359044,{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B106<>\"\",IF(C106<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B106<>\"\",((Flat_Extra/1000)/12)*AQ106*AO106+Input!$H$34*V106*AP106,\"\")","v":0},0,0,500000,{"$f":"IF(B106<>\"\",IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B106<>\"\",B106<=Term-3),MIN(AU106,Charges!$H$11),0)","v":0},{"$f":"IF(C106=1,MIN(AV106,AW106),IF(AV106=0,0,MIN(AW106-AY105,IF(MOD(C106-1,12/Mode)=0,VLOOKUP(B106,Input!$B$43:$I$100,5)/Mode,0))))*(B106<=Term-3)","v":0},0,{"$f":"IF(B106<>\"\",IF(BH106>0,IF(AH107<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,MIN(IF(MOD(C106,12)=0,VLOOKUP(B106,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM106,AH106),AH106-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C106<60,0,IF(MOD(C106,12)=0,(BC106<60)*SUM(INDIRECT($BF$7&(C106+11)&\":\"&$BF$7&C105))+(BC106>=60)*SUMPRODUCT($BD$12:BD106,$BE$12:$BE106),0))","v":0},1000000,{"$f":"IF(B106<>\"\",IF(Input!$J$40=\"Yes\",IF(B106<=5,0,IF(MOD(C106,12)=0,VLOOKUP(B106,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},671096.59194359044,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B106<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B106<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B106<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B106<=Charges!$C$88),0)","v":0},{"$f":"IF(B106<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B106<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW106*BY106*Input!$H$35+BX106*BZ106*Input!$H$36","v":0},0,{"$f":"CB106*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F106*Charges!$F$51+CM105+IF(MOD(C106-1,12)=0,CN105,0)-BE105,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C106-1,12)=0,H106*D106,CN105),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG106-(B106>PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH106-(B106<=PPT)*Z106)*(1+Charges!$D$11),0)","v":0},{"$f":"CI106*Charges!$C$22/12","v":0},0,0,{"$f":"CJ106-CL106-(B106<=PPT)*AF106*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C106=\"\",MOD(C106-1,12)=0,B106>PPT),0%,100%/12+CO105),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B106>PPT),0%,100%-CO106)","v":0},{"$f":"IF(B106>=Charges!$B$68,IF(MOD(C106,12)=0,(Loyalty_Bonus+Charges!$C$69*(B106-11))*AH106,0),0)","v":0},671096.59194359044,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,8,96,0,0,0,0,{"$f":"IF(AND(B107<>\"\", B107<=10),VLOOKUP(B107,Charges!$C$40:$F$50, 4, 0), IF(AND(B107<>\"\", B107 >10), 100%, 0))","v":0.97},0,0,{"$f":"D107*H107+F107*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B107=1,0,IF(B107<>\"\",(M107+N107)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G107), 0.5*Term*aprem)*(1+Indexation*(B107-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B107, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":273319.99999999994},0,{"$f":"MIN(IF(AND(B107<>\"\",B107<=Term),IF(C107<61,Charges!$C$31,W106*(1+(B107<>B106)*Charges!$C$32))),500)","v":370.44000000000005},0,370.44000000000005,370.44000000000005,{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,R107+CR106-BB106),\"\")","v":671096.59194359044},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,0,IF(C107=Input!$O$18,Input!$O$19,R107+CR106-Z107-BE106)),\"\")","v":670726.15194359049},{"$f":"IF(B107<>\"\",IF(Input!$W$55=1,CI107+CJ107,AB107*(1+Charges!$D$11)),0)","v":675041.62420076225},{"$f":"IF(Input!$W$55=1,CK107+CL107,( 1-(1-CW107)^(1/12))*(AC107))-'8%'!CS107","v":650.34993482527648},{"$f":"AC107*Charges!$D$28/12","v":759.42182722585756},0,650.34993482527648,{"$f":"IF(Input!$W$55=1,CM107+CN107,MAX(AC107-AG107,0))","v":674391.27426593693},1000000,{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(B107<=5,VLOOKUP(B107,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,674391.27426593693,{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B107<>\"\",IF(C107<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1273320,{"$f":"IF(B107<>\"\",((Flat_Extra/1000)/12)*AQ107*AO107+Input!$H$34*V107*AP107,\"\")","v":0},0,0,500000,{"$f":"IF(B107<>\"\",IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B107<>\"\",B107<=Term-3),MIN(AU107,Charges!$H$11),0)","v":0},{"$f":"IF(C107=1,MIN(AV107,AW107),IF(AV107=0,0,MIN(AW107-AY106,IF(MOD(C107-1,12/Mode)=0,VLOOKUP(B107,Input!$B$43:$I$100,5)/Mode,0))))*(B107<=Term-3)","v":0},0,{"$f":"IF(B107<>\"\",IF(BH107>0,IF(AH108<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,MIN(IF(MOD(C107,12)=0,VLOOKUP(B107,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM107,AH107),AH107-Charges!$D$73*aprem)))),0),0)","v":0},52,0,0,{"$f":"IF(C107<60,0,IF(MOD(C107,12)=0,(BC107<60)*SUM(INDIRECT($BF$7&(C107+11)&\":\"&$BF$7&C106))+(BC107>=60)*SUMPRODUCT($BD$12:BD107,$BE$12:$BE107),0))","v":0},1000000,{"$f":"IF(B107<>\"\",IF(Input!$J$40=\"Yes\",IF(B107<=5,0,IF(MOD(C107,12)=0,VLOOKUP(B107,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},674391.27426593693,0,null,null,null,null,0,3,100000,0,null,null,{"$f":"Charges!$C$82/12*(B107<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B107<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B107<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B107<=Charges!$C$88),0)","v":0},{"$f":"IF(B107<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B107<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW107*BY107*Input!$H$35+BX107*BZ107*Input!$H$36","v":0},0,{"$f":"CB107*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F107*Charges!$F$51+CM106+IF(MOD(C107-1,12)=0,CN106,0)-BE106,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C107-1,12)=0,H107*D107,CN106),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG107-(B107>PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH107-(B107<=PPT)*Z107)*(1+Charges!$D$11),0)","v":0},{"$f":"CI107*Charges!$C$22/12","v":0},0,0,{"$f":"CJ107-CL107-(B107<=PPT)*AF107*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C107=\"\",MOD(C107-1,12)=0,B107>PPT),0%,100%/12+CO106),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B107>PPT),0%,100%-CO107)","v":0},{"$f":"IF(B107>=Charges!$B$68,IF(MOD(C107,12)=0,(Loyalty_Bonus+Charges!$C$69*(B107-11))*AH107,0),0)","v":0},674391.27426593693,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,97,0,0,0,0,{"$f":"IF(AND(B108<>\"\", B108<=10),VLOOKUP(B108,Charges!$C$40:$F$50, 4, 0), IF(AND(B108<>\"\", B108 >10), 100%, 0))","v":0.97},0,0,{"$f":"D108*H108+F108*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B108=1,0,IF(B108<>\"\",(M108+N108)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G108), 0.5*Term*aprem)*(1+Indexation*(B108-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B108, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B108<>\"\",B108<=Term),IF(C108<61,Charges!$C$31,W107*(1+(B108<>B107)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,R108+CR107-BB107),\"\")","v":674391.27426593693},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,0,IF(C108=Input!$O$18,Input!$O$19,R108+CR107-Z108-BE107)),\"\")","v":674002.31226593687},{"$f":"IF(B108<>\"\",IF(Input!$W$55=1,CI108+CJ108,AB108*(1+Charges!$D$11)),0)","v":678338.86343726784},{"$f":"IF(Input!$W$55=1,CK108+CL108,( 1-(1-CW108)^(1/12))*(AC108))-'8%'!CS108","v":653.52656756270756},{"$f":"AC108*Charges!$D$28/12","v":763.1312213669263},0,653.52656756270756,{"$f":"IF(Input!$W$55=1,CM108+CN108,MAX(AC108-AG108,0))","v":677685.33686970512},1000000,{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(B108<=5,VLOOKUP(B108,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,677685.33686970512,{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B108<>\"\",IF(C108<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B108<>\"\",((Flat_Extra/1000)/12)*AQ108*AO108+Input!$H$34*V108*AP108,\"\")","v":0},0,0,500000,{"$f":"IF(B108<>\"\",IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B108<>\"\",B108<=Term-3),MIN(AU108,Charges!$H$11),0)","v":0},{"$f":"IF(C108=1,MIN(AV108,AW108),IF(AV108=0,0,MIN(AW108-AY107,IF(MOD(C108-1,12/Mode)=0,VLOOKUP(B108,Input!$B$43:$I$100,5)/Mode,0))))*(B108<=Term-3)","v":0},0,{"$f":"IF(B108<>\"\",IF(BH108>0,IF(AH109<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,MIN(IF(MOD(C108,12)=0,VLOOKUP(B108,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM108,AH108),AH108-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C108<60,0,IF(MOD(C108,12)=0,(BC108<60)*SUM(INDIRECT($BF$7&(C108+11)&\":\"&$BF$7&C107))+(BC108>=60)*SUMPRODUCT($BD$12:BD108,$BE$12:$BE108),0))","v":0},1000000,{"$f":"IF(B108<>\"\",IF(Input!$J$40=\"Yes\",IF(B108<=5,0,IF(MOD(C108,12)=0,VLOOKUP(B108,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},677685.33686970512,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B108<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B108<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B108<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B108<=Charges!$C$88),0)","v":0},{"$f":"IF(B108<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B108<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW108*BY108*Input!$H$35+BX108*BZ108*Input!$H$36","v":0},0,{"$f":"CB108*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F108*Charges!$F$51+CM107+IF(MOD(C108-1,12)=0,CN107,0)-BE107,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C108-1,12)=0,H108*D108,CN107),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG108-(B108>PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH108-(B108<=PPT)*Z108)*(1+Charges!$D$11),0)","v":0},{"$f":"CI108*Charges!$C$22/12","v":0},0,0,{"$f":"CJ108-CL108-(B108<=PPT)*AF108*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C108=\"\",MOD(C108-1,12)=0,B108>PPT),0%,100%/12+CO107),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B108>PPT),0%,100%-CO108)","v":0},{"$f":"IF(B108>=Charges!$B$68,IF(MOD(C108,12)=0,(Loyalty_Bonus+Charges!$C$69*(B108-11))*AH108,0),0)","v":0},677685.33686970512,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,98,0,0,0,0,{"$f":"IF(AND(B109<>\"\", B109<=10),VLOOKUP(B109,Charges!$C$40:$F$50, 4, 0), IF(AND(B109<>\"\", B109 >10), 100%, 0))","v":0.97},0,0,{"$f":"D109*H109+F109*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B109=1,0,IF(B109<>\"\",(M109+N109)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G109), 0.5*Term*aprem)*(1+Indexation*(B109-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B109, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B109<>\"\",B109<=Term),IF(C109<61,Charges!$C$31,W108*(1+(B109<>B108)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,R109+CR108-BB108),\"\")","v":677685.33686970512},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,0,IF(C109=Input!$O$18,Input!$O$19,R109+CR108-Z109-BE108)),\"\")","v":677296.37486970506},{"$f":"IF(B109<>\"\",IF(Input!$W$55=1,CI109+CJ109,AB109*(1+Charges!$D$11)),0)","v":681654.12013901293},{"$f":"IF(Input!$W$55=1,CK109+CL109,( 1-(1-CW109)^(1/12))*(AC109))-'8%'!CS109","v":656.72055872208489},{"$f":"AC109*Charges!$D$28/12","v":766.86088515638949},0,656.72055872208489,{"$f":"IF(Input!$W$55=1,CM109+CN109,MAX(AC109-AG109,0))","v":680997.39958029089},1000000,{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(B109<=5,VLOOKUP(B109,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,680997.39958029089,{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B109<>\"\",IF(C109<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B109<>\"\",((Flat_Extra/1000)/12)*AQ109*AO109+Input!$H$34*V109*AP109,\"\")","v":0},0,0,500000,{"$f":"IF(B109<>\"\",IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B109<>\"\",B109<=Term-3),MIN(AU109,Charges!$H$11),0)","v":0},{"$f":"IF(C109=1,MIN(AV109,AW109),IF(AV109=0,0,MIN(AW109-AY108,IF(MOD(C109-1,12/Mode)=0,VLOOKUP(B109,Input!$B$43:$I$100,5)/Mode,0))))*(B109<=Term-3)","v":0},0,{"$f":"IF(B109<>\"\",IF(BH109>0,IF(AH110<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,MIN(IF(MOD(C109,12)=0,VLOOKUP(B109,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM109,AH109),AH109-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C109<60,0,IF(MOD(C109,12)=0,(BC109<60)*SUM(INDIRECT($BF$7&(C109+11)&\":\"&$BF$7&C108))+(BC109>=60)*SUMPRODUCT($BD$12:BD109,$BE$12:$BE109),0))","v":0},1000000,{"$f":"IF(B109<>\"\",IF(Input!$J$40=\"Yes\",IF(B109<=5,0,IF(MOD(C109,12)=0,VLOOKUP(B109,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},680997.39958029089,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B109<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B109<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B109<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B109<=Charges!$C$88),0)","v":0},{"$f":"IF(B109<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B109<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW109*BY109*Input!$H$35+BX109*BZ109*Input!$H$36","v":0},0,{"$f":"CB109*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F109*Charges!$F$51+CM108+IF(MOD(C109-1,12)=0,CN108,0)-BE108,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C109-1,12)=0,H109*D109,CN108),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG109-(B109>PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH109-(B109<=PPT)*Z109)*(1+Charges!$D$11),0)","v":0},{"$f":"CI109*Charges!$C$22/12","v":0},0,0,{"$f":"CJ109-CL109-(B109<=PPT)*AF109*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C109=\"\",MOD(C109-1,12)=0,B109>PPT),0%,100%/12+CO108),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B109>PPT),0%,100%-CO109)","v":0},{"$f":"IF(B109>=Charges!$B$68,IF(MOD(C109,12)=0,(Loyalty_Bonus+Charges!$C$69*(B109-11))*AH109,0),0)","v":0},680997.39958029089,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,99,0,0,0,0,{"$f":"IF(AND(B110<>\"\", B110<=10),VLOOKUP(B110,Charges!$C$40:$F$50, 4, 0), IF(AND(B110<>\"\", B110 >10), 100%, 0))","v":0.97},0,0,{"$f":"D110*H110+F110*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B110=1,0,IF(B110<>\"\",(M110+N110)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G110), 0.5*Term*aprem)*(1+Indexation*(B110-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B110, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B110<>\"\",B110<=Term),IF(C110<61,Charges!$C$31,W109*(1+(B110<>B109)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,R110+CR109-BB109),\"\")","v":680997.39958029089},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,0,IF(C110=Input!$O$18,Input!$O$19,R110+CR109-Z110-BE109)),\"\")","v":680608.43758029083},{"$f":"IF(B110<>\"\",IF(Input!$W$55=1,CI110+CJ110,AB110*(1+Charges!$D$11)),0)","v":684987.49276080483},{"$f":"IF(Input!$W$55=1,CK110+CL110,( 1-(1-CW110)^(1/12))*(AC110))-'8%'!CS110","v":659.93200315693355},{"$f":"AC110*Charges!$D$28/12","v":770.61092935590534},0,659.93200315693355,{"$f":"IF(Input!$W$55=1,CM110+CN110,MAX(AC110-AG110,0))","v":684327.56075764785},1000000,{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(B110<=5,VLOOKUP(B110,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,684327.56075764785,{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B110<>\"\",IF(C110<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B110<>\"\",((Flat_Extra/1000)/12)*AQ110*AO110+Input!$H$34*V110*AP110,\"\")","v":0},0,0,500000,{"$f":"IF(B110<>\"\",IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B110<>\"\",B110<=Term-3),MIN(AU110,Charges!$H$11),0)","v":0},{"$f":"IF(C110=1,MIN(AV110,AW110),IF(AV110=0,0,MIN(AW110-AY109,IF(MOD(C110-1,12/Mode)=0,VLOOKUP(B110,Input!$B$43:$I$100,5)/Mode,0))))*(B110<=Term-3)","v":0},0,{"$f":"IF(B110<>\"\",IF(BH110>0,IF(AH111<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,MIN(IF(MOD(C110,12)=0,VLOOKUP(B110,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM110,AH110),AH110-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C110<60,0,IF(MOD(C110,12)=0,(BC110<60)*SUM(INDIRECT($BF$7&(C110+11)&\":\"&$BF$7&C109))+(BC110>=60)*SUMPRODUCT($BD$12:BD110,$BE$12:$BE110),0))","v":0},1000000,{"$f":"IF(B110<>\"\",IF(Input!$J$40=\"Yes\",IF(B110<=5,0,IF(MOD(C110,12)=0,VLOOKUP(B110,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},684327.56075764785,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B110<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B110<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B110<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B110<=Charges!$C$88),0)","v":0},{"$f":"IF(B110<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B110<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW110*BY110*Input!$H$35+BX110*BZ110*Input!$H$36","v":0},0,{"$f":"CB110*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F110*Charges!$F$51+CM109+IF(MOD(C110-1,12)=0,CN109,0)-BE109,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C110-1,12)=0,H110*D110,CN109),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG110-(B110>PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH110-(B110<=PPT)*Z110)*(1+Charges!$D$11),0)","v":0},{"$f":"CI110*Charges!$C$22/12","v":0},0,0,{"$f":"CJ110-CL110-(B110<=PPT)*AF110*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C110=\"\",MOD(C110-1,12)=0,B110>PPT),0%,100%/12+CO109),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B110>PPT),0%,100%-CO110)","v":0},{"$f":"IF(B110>=Charges!$B$68,IF(MOD(C110,12)=0,(Loyalty_Bonus+Charges!$C$69*(B110-11))*AH110,0),0)","v":0},684327.56075764785,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,100,0,0,0,0,{"$f":"IF(AND(B111<>\"\", B111<=10),VLOOKUP(B111,Charges!$C$40:$F$50, 4, 0), IF(AND(B111<>\"\", B111 >10), 100%, 0))","v":0.97},0,0,{"$f":"D111*H111+F111*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B111=1,0,IF(B111<>\"\",(M111+N111)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G111), 0.5*Term*aprem)*(1+Indexation*(B111-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B111, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B111<>\"\",B111<=Term),IF(C111<61,Charges!$C$31,W110*(1+(B111<>B110)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,R111+CR110-BB110),\"\")","v":684327.56075764785},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,0,IF(C111=Input!$O$18,Input!$O$19,R111+CR110-Z111-BE110)),\"\")","v":683938.59875764779},{"$f":"IF(B111<>\"\",IF(Input!$W$55=1,CI111+CJ111,AB111*(1+Charges!$D$11)),0)","v":688339.08029544808},{"$f":"IF(Input!$W$55=1,CK111+CL111,( 1-(1-CW111)^(1/12))*(AC111))-'8%'!CS111","v":663.16099623909668},{"$f":"AC111*Charges!$D$28/12","v":774.38146533237898},0,663.16099623909668,{"$f":"IF(Input!$W$55=1,CM111+CN111,MAX(AC111-AG111,0))","v":687675.91929920902},1000000,{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(B111<=5,VLOOKUP(B111,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,687675.91929920902,{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B111<>\"\",IF(C111<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B111<>\"\",((Flat_Extra/1000)/12)*AQ111*AO111+Input!$H$34*V111*AP111,\"\")","v":0},0,0,500000,{"$f":"IF(B111<>\"\",IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B111<>\"\",B111<=Term-3),MIN(AU111,Charges!$H$11),0)","v":0},{"$f":"IF(C111=1,MIN(AV111,AW111),IF(AV111=0,0,MIN(AW111-AY110,IF(MOD(C111-1,12/Mode)=0,VLOOKUP(B111,Input!$B$43:$I$100,5)/Mode,0))))*(B111<=Term-3)","v":0},0,{"$f":"IF(B111<>\"\",IF(BH111>0,IF(AH112<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,MIN(IF(MOD(C111,12)=0,VLOOKUP(B111,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM111,AH111),AH111-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C111<60,0,IF(MOD(C111,12)=0,(BC111<60)*SUM(INDIRECT($BF$7&(C111+11)&\":\"&$BF$7&C110))+(BC111>=60)*SUMPRODUCT($BD$12:BD111,$BE$12:$BE111),0))","v":0},1000000,{"$f":"IF(B111<>\"\",IF(Input!$J$40=\"Yes\",IF(B111<=5,0,IF(MOD(C111,12)=0,VLOOKUP(B111,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},687675.91929920902,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B111<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B111<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B111<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B111<=Charges!$C$88),0)","v":0},{"$f":"IF(B111<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B111<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW111*BY111*Input!$H$35+BX111*BZ111*Input!$H$36","v":0},0,{"$f":"CB111*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F111*Charges!$F$51+CM110+IF(MOD(C111-1,12)=0,CN110,0)-BE110,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C111-1,12)=0,H111*D111,CN110),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG111-(B111>PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH111-(B111<=PPT)*Z111)*(1+Charges!$D$11),0)","v":0},{"$f":"CI111*Charges!$C$22/12","v":0},0,0,{"$f":"CJ111-CL111-(B111<=PPT)*AF111*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C111=\"\",MOD(C111-1,12)=0,B111>PPT),0%,100%/12+CO110),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B111>PPT),0%,100%-CO111)","v":0},{"$f":"IF(B111>=Charges!$B$68,IF(MOD(C111,12)=0,(Loyalty_Bonus+Charges!$C$69*(B111-11))*AH111,0),0)","v":0},687675.91929920902,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,101,0,0,0,0,{"$f":"IF(AND(B112<>\"\", B112<=10),VLOOKUP(B112,Charges!$C$40:$F$50, 4, 0), IF(AND(B112<>\"\", B112 >10), 100%, 0))","v":0.97},0,0,{"$f":"D112*H112+F112*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B112=1,0,IF(B112<>\"\",(M112+N112)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G112), 0.5*Term*aprem)*(1+Indexation*(B112-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B112, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B112<>\"\",B112<=Term),IF(C112<61,Charges!$C$31,W111*(1+(B112<>B111)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,R112+CR111-BB111),\"\")","v":687675.91929920902},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,0,IF(C112=Input!$O$18,Input!$O$19,R112+CR111-Z112-BE111)),\"\")","v":687286.95729920897},{"$f":"IF(B112<>\"\",IF(Input!$W$55=1,CI112+CJ112,AB112*(1+Charges!$D$11)),0)","v":691708.98227668472},{"$f":"IF(Input!$W$55=1,CK112+CL112,( 1-(1-CW112)^(1/12))*(AC112))-'8%'!CS112","v":666.40763386156868},{"$f":"AC112*Charges!$D$28/12","v":778.17260506127025},0,666.40763386156868,{"$f":"IF(Input!$W$55=1,CM112+CN112,MAX(AC112-AG112,0))","v":691042.57464282319},1000000,{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(B112<=5,VLOOKUP(B112,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,691042.57464282319,{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B112<>\"\",IF(C112<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B112<>\"\",((Flat_Extra/1000)/12)*AQ112*AO112+Input!$H$34*V112*AP112,\"\")","v":0},0,0,500000,{"$f":"IF(B112<>\"\",IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B112<>\"\",B112<=Term-3),MIN(AU112,Charges!$H$11),0)","v":0},{"$f":"IF(C112=1,MIN(AV112,AW112),IF(AV112=0,0,MIN(AW112-AY111,IF(MOD(C112-1,12/Mode)=0,VLOOKUP(B112,Input!$B$43:$I$100,5)/Mode,0))))*(B112<=Term-3)","v":0},0,{"$f":"IF(B112<>\"\",IF(BH112>0,IF(AH113<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,MIN(IF(MOD(C112,12)=0,VLOOKUP(B112,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM112,AH112),AH112-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C112<60,0,IF(MOD(C112,12)=0,(BC112<60)*SUM(INDIRECT($BF$7&(C112+11)&\":\"&$BF$7&C111))+(BC112>=60)*SUMPRODUCT($BD$12:BD112,$BE$12:$BE112),0))","v":0},1000000,{"$f":"IF(B112<>\"\",IF(Input!$J$40=\"Yes\",IF(B112<=5,0,IF(MOD(C112,12)=0,VLOOKUP(B112,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},691042.57464282319,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B112<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B112<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B112<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B112<=Charges!$C$88),0)","v":0},{"$f":"IF(B112<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B112<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW112*BY112*Input!$H$35+BX112*BZ112*Input!$H$36","v":0},0,{"$f":"CB112*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F112*Charges!$F$51+CM111+IF(MOD(C112-1,12)=0,CN111,0)-BE111,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C112-1,12)=0,H112*D112,CN111),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG112-(B112>PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH112-(B112<=PPT)*Z112)*(1+Charges!$D$11),0)","v":0},{"$f":"CI112*Charges!$C$22/12","v":0},0,0,{"$f":"CJ112-CL112-(B112<=PPT)*AF112*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C112=\"\",MOD(C112-1,12)=0,B112>PPT),0%,100%/12+CO111),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B112>PPT),0%,100%-CO112)","v":0},{"$f":"IF(B112>=Charges!$B$68,IF(MOD(C112,12)=0,(Loyalty_Bonus+Charges!$C$69*(B112-11))*AH112,0),0)","v":0},691042.57464282319,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,102,0,0,0,0,{"$f":"IF(AND(B113<>\"\", B113<=10),VLOOKUP(B113,Charges!$C$40:$F$50, 4, 0), IF(AND(B113<>\"\", B113 >10), 100%, 0))","v":0.97},0,0,{"$f":"D113*H113+F113*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B113=1,0,IF(B113<>\"\",(M113+N113)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G113), 0.5*Term*aprem)*(1+Indexation*(B113-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B113, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B113<>\"\",B113<=Term),IF(C113<61,Charges!$C$31,W112*(1+(B113<>B112)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,R113+CR112-BB112),\"\")","v":691042.57464282319},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,0,IF(C113=Input!$O$18,Input!$O$19,R113+CR112-Z113-BE112)),\"\")","v":690653.61264282314},{"$f":"IF(B113<>\"\",IF(Input!$W$55=1,CI113+CJ113,AB113*(1+Charges!$D$11)),0)","v":695097.29878214968},{"$f":"IF(Input!$W$55=1,CK113+CL113,( 1-(1-CW113)^(1/12))*(AC113))-'8%'!CS113","v":669.6720124413423},{"$f":"AC113*Charges!$D$28/12","v":781.98446112991849},0,669.6720124413423,{"$f":"IF(Input!$W$55=1,CM113+CN113,MAX(AC113-AG113,0))","v":694427.62676970835},1000000,{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(B113<=5,VLOOKUP(B113,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,694427.62676970835,{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B113<>\"\",IF(C113<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B113<>\"\",((Flat_Extra/1000)/12)*AQ113*AO113+Input!$H$34*V113*AP113,\"\")","v":0},0,0,500000,{"$f":"IF(B113<>\"\",IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B113<>\"\",B113<=Term-3),MIN(AU113,Charges!$H$11),0)","v":0},{"$f":"IF(C113=1,MIN(AV113,AW113),IF(AV113=0,0,MIN(AW113-AY112,IF(MOD(C113-1,12/Mode)=0,VLOOKUP(B113,Input!$B$43:$I$100,5)/Mode,0))))*(B113<=Term-3)","v":0},0,{"$f":"IF(B113<>\"\",IF(BH113>0,IF(AH114<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,MIN(IF(MOD(C113,12)=0,VLOOKUP(B113,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM113,AH113),AH113-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C113<60,0,IF(MOD(C113,12)=0,(BC113<60)*SUM(INDIRECT($BF$7&(C113+11)&\":\"&$BF$7&C112))+(BC113>=60)*SUMPRODUCT($BD$12:BD113,$BE$12:$BE113),0))","v":0},1000000,{"$f":"IF(B113<>\"\",IF(Input!$J$40=\"Yes\",IF(B113<=5,0,IF(MOD(C113,12)=0,VLOOKUP(B113,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},694427.62676970835,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B113<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B113<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B113<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B113<=Charges!$C$88),0)","v":0},{"$f":"IF(B113<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B113<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW113*BY113*Input!$H$35+BX113*BZ113*Input!$H$36","v":0},0,{"$f":"CB113*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F113*Charges!$F$51+CM112+IF(MOD(C113-1,12)=0,CN112,0)-BE112,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C113-1,12)=0,H113*D113,CN112),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG113-(B113>PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH113-(B113<=PPT)*Z113)*(1+Charges!$D$11),0)","v":0},{"$f":"CI113*Charges!$C$22/12","v":0},0,0,{"$f":"CJ113-CL113-(B113<=PPT)*AF113*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C113=\"\",MOD(C113-1,12)=0,B113>PPT),0%,100%/12+CO112),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B113>PPT),0%,100%-CO113)","v":0},{"$f":"IF(B113>=Charges!$B$68,IF(MOD(C113,12)=0,(Loyalty_Bonus+Charges!$C$69*(B113-11))*AH113,0),0)","v":0},694427.62676970835,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,103,0,0,0,0,{"$f":"IF(AND(B114<>\"\", B114<=10),VLOOKUP(B114,Charges!$C$40:$F$50, 4, 0), IF(AND(B114<>\"\", B114 >10), 100%, 0))","v":0.97},0,0,{"$f":"D114*H114+F114*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B114=1,0,IF(B114<>\"\",(M114+N114)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G114), 0.5*Term*aprem)*(1+Indexation*(B114-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B114, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B114<>\"\",B114<=Term),IF(C114<61,Charges!$C$31,W113*(1+(B114<>B113)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,R114+CR113-BB113),\"\")","v":694427.62676970835},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,0,IF(C114=Input!$O$18,Input!$O$19,R114+CR113-Z114-BE113)),\"\")","v":694038.6647697083},{"$f":"IF(B114<>\"\",IF(Input!$W$55=1,CI114+CJ114,AB114*(1+Charges!$D$11)),0)","v":698504.13043634314},{"$f":"IF(Input!$W$55=1,CK114+CL114,( 1-(1-CW114)^(1/12))*(AC114))-'8%'!CS114","v":672.95422892227225},{"$f":"AC114*Charges!$D$28/12","v":785.81714674088607},0,672.95422892227225,{"$f":"IF(Input!$W$55=1,CM114+CN114,MAX(AC114-AG114,0))","v":697831.17620742088},1000000,{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(B114<=5,VLOOKUP(B114,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,697831.17620742088,{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B114<>\"\",IF(C114<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B114<>\"\",((Flat_Extra/1000)/12)*AQ114*AO114+Input!$H$34*V114*AP114,\"\")","v":0},0,0,500000,{"$f":"IF(B114<>\"\",IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B114<>\"\",B114<=Term-3),MIN(AU114,Charges!$H$11),0)","v":0},{"$f":"IF(C114=1,MIN(AV114,AW114),IF(AV114=0,0,MIN(AW114-AY113,IF(MOD(C114-1,12/Mode)=0,VLOOKUP(B114,Input!$B$43:$I$100,5)/Mode,0))))*(B114<=Term-3)","v":0},0,{"$f":"IF(B114<>\"\",IF(BH114>0,IF(AH115<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,MIN(IF(MOD(C114,12)=0,VLOOKUP(B114,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM114,AH114),AH114-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C114<60,0,IF(MOD(C114,12)=0,(BC114<60)*SUM(INDIRECT($BF$7&(C114+11)&\":\"&$BF$7&C113))+(BC114>=60)*SUMPRODUCT($BD$12:BD114,$BE$12:$BE114),0))","v":0},1000000,{"$f":"IF(B114<>\"\",IF(Input!$J$40=\"Yes\",IF(B114<=5,0,IF(MOD(C114,12)=0,VLOOKUP(B114,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},697831.17620742088,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B114<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B114<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B114<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B114<=Charges!$C$88),0)","v":0},{"$f":"IF(B114<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B114<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW114*BY114*Input!$H$35+BX114*BZ114*Input!$H$36","v":0},0,{"$f":"CB114*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F114*Charges!$F$51+CM113+IF(MOD(C114-1,12)=0,CN113,0)-BE113,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C114-1,12)=0,H114*D114,CN113),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG114-(B114>PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH114-(B114<=PPT)*Z114)*(1+Charges!$D$11),0)","v":0},{"$f":"CI114*Charges!$C$22/12","v":0},0,0,{"$f":"CJ114-CL114-(B114<=PPT)*AF114*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C114=\"\",MOD(C114-1,12)=0,B114>PPT),0%,100%/12+CO113),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B114>PPT),0%,100%-CO114)","v":0},{"$f":"IF(B114>=Charges!$B$68,IF(MOD(C114,12)=0,(Loyalty_Bonus+Charges!$C$69*(B114-11))*AH114,0),0)","v":0},697831.17620742088,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,104,0,0,0,0,{"$f":"IF(AND(B115<>\"\", B115<=10),VLOOKUP(B115,Charges!$C$40:$F$50, 4, 0), IF(AND(B115<>\"\", B115 >10), 100%, 0))","v":0.97},0,0,{"$f":"D115*H115+F115*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B115=1,0,IF(B115<>\"\",(M115+N115)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G115), 0.5*Term*aprem)*(1+Indexation*(B115-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B115, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B115<>\"\",B115<=Term),IF(C115<61,Charges!$C$31,W114*(1+(B115<>B114)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,R115+CR114-BB114),\"\")","v":697831.17620742088},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,0,IF(C115=Input!$O$18,Input!$O$19,R115+CR114-Z115-BE114)),\"\")","v":697442.21420742082},{"$f":"IF(B115<>\"\",IF(Input!$W$55=1,CI115+CJ115,AB115*(1+Charges!$D$11)),0)","v":701929.57841361884},{"$f":"IF(Input!$W$55=1,CK115+CL115,( 1-(1-CW115)^(1/12))*(AC115))-'8%'!CS115","v":676.254380777954},{"$f":"AC115*Charges!$D$28/12","v":789.67077571532116},0,676.254380777954,{"$f":"IF(Input!$W$55=1,CM115+CN115,MAX(AC115-AG115,0))","v":701253.3240328409},1000000,{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(B115<=5,VLOOKUP(B115,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,701253.3240328409,{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B115<>\"\",IF(C115<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B115<>\"\",((Flat_Extra/1000)/12)*AQ115*AO115+Input!$H$34*V115*AP115,\"\")","v":0},0,0,500000,{"$f":"IF(B115<>\"\",IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B115<>\"\",B115<=Term-3),MIN(AU115,Charges!$H$11),0)","v":0},{"$f":"IF(C115=1,MIN(AV115,AW115),IF(AV115=0,0,MIN(AW115-AY114,IF(MOD(C115-1,12/Mode)=0,VLOOKUP(B115,Input!$B$43:$I$100,5)/Mode,0))))*(B115<=Term-3)","v":0},0,{"$f":"IF(B115<>\"\",IF(BH115>0,IF(AH116<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,MIN(IF(MOD(C115,12)=0,VLOOKUP(B115,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM115,AH115),AH115-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C115<60,0,IF(MOD(C115,12)=0,(BC115<60)*SUM(INDIRECT($BF$7&(C115+11)&\":\"&$BF$7&C114))+(BC115>=60)*SUMPRODUCT($BD$12:BD115,$BE$12:$BE115),0))","v":0},1000000,{"$f":"IF(B115<>\"\",IF(Input!$J$40=\"Yes\",IF(B115<=5,0,IF(MOD(C115,12)=0,VLOOKUP(B115,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},701253.3240328409,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B115<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B115<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B115<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B115<=Charges!$C$88),0)","v":0},{"$f":"IF(B115<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B115<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW115*BY115*Input!$H$35+BX115*BZ115*Input!$H$36","v":0},0,{"$f":"CB115*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F115*Charges!$F$51+CM114+IF(MOD(C115-1,12)=0,CN114,0)-BE114,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C115-1,12)=0,H115*D115,CN114),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG115-(B115>PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH115-(B115<=PPT)*Z115)*(1+Charges!$D$11),0)","v":0},{"$f":"CI115*Charges!$C$22/12","v":0},0,0,{"$f":"CJ115-CL115-(B115<=PPT)*AF115*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C115=\"\",MOD(C115-1,12)=0,B115>PPT),0%,100%/12+CO114),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B115>PPT),0%,100%-CO115)","v":0},{"$f":"IF(B115>=Charges!$B$68,IF(MOD(C115,12)=0,(Loyalty_Bonus+Charges!$C$69*(B115-11))*AH115,0),0)","v":0},701253.3240328409,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,105,0,0,0,0,{"$f":"IF(AND(B116<>\"\", B116<=10),VLOOKUP(B116,Charges!$C$40:$F$50, 4, 0), IF(AND(B116<>\"\", B116 >10), 100%, 0))","v":0.97},0,0,{"$f":"D116*H116+F116*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B116=1,0,IF(B116<>\"\",(M116+N116)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G116), 0.5*Term*aprem)*(1+Indexation*(B116-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B116, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B116<>\"\",B116<=Term),IF(C116<61,Charges!$C$31,W115*(1+(B116<>B115)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,R116+CR115-BB115),\"\")","v":701253.3240328409},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,0,IF(C116=Input!$O$18,Input!$O$19,R116+CR115-Z116-BE115)),\"\")","v":700864.36203284084},{"$f":"IF(B116<>\"\",IF(Input!$W$55=1,CI116+CJ116,AB116*(1+Charges!$D$11)),0)","v":705373.74444118852},{"$f":"IF(Input!$W$55=1,CK116+CL116,( 1-(1-CW116)^(1/12))*(AC116))-'8%'!CS116","v":679.57256601461904},{"$f":"AC116*Charges!$D$28/12","v":793.54546249633711},0,679.57256601461904,{"$f":"IF(Input!$W$55=1,CM116+CN116,MAX(AC116-AG116,0))","v":704694.17187517392},1000000,{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(B116<=5,VLOOKUP(B116,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,704694.17187517392,{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B116<>\"\",IF(C116<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B116<>\"\",((Flat_Extra/1000)/12)*AQ116*AO116+Input!$H$34*V116*AP116,\"\")","v":0},0,0,500000,{"$f":"IF(B116<>\"\",IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B116<>\"\",B116<=Term-3),MIN(AU116,Charges!$H$11),0)","v":0},{"$f":"IF(C116=1,MIN(AV116,AW116),IF(AV116=0,0,MIN(AW116-AY115,IF(MOD(C116-1,12/Mode)=0,VLOOKUP(B116,Input!$B$43:$I$100,5)/Mode,0))))*(B116<=Term-3)","v":0},0,{"$f":"IF(B116<>\"\",IF(BH116>0,IF(AH117<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,MIN(IF(MOD(C116,12)=0,VLOOKUP(B116,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM116,AH116),AH116-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C116<60,0,IF(MOD(C116,12)=0,(BC116<60)*SUM(INDIRECT($BF$7&(C116+11)&\":\"&$BF$7&C115))+(BC116>=60)*SUMPRODUCT($BD$12:BD116,$BE$12:$BE116),0))","v":0},1000000,{"$f":"IF(B116<>\"\",IF(Input!$J$40=\"Yes\",IF(B116<=5,0,IF(MOD(C116,12)=0,VLOOKUP(B116,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},704694.17187517392,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B116<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B116<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B116<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B116<=Charges!$C$88),0)","v":0},{"$f":"IF(B116<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B116<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW116*BY116*Input!$H$35+BX116*BZ116*Input!$H$36","v":0},0,{"$f":"CB116*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F116*Charges!$F$51+CM115+IF(MOD(C116-1,12)=0,CN115,0)-BE115,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C116-1,12)=0,H116*D116,CN115),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG116-(B116>PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH116-(B116<=PPT)*Z116)*(1+Charges!$D$11),0)","v":0},{"$f":"CI116*Charges!$C$22/12","v":0},0,0,{"$f":"CJ116-CL116-(B116<=PPT)*AF116*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C116=\"\",MOD(C116-1,12)=0,B116>PPT),0%,100%/12+CO115),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B116>PPT),0%,100%-CO116)","v":0},{"$f":"IF(B116>=Charges!$B$68,IF(MOD(C116,12)=0,(Loyalty_Bonus+Charges!$C$69*(B116-11))*AH116,0),0)","v":0},704694.17187517392,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,106,0,0,0,0,{"$f":"IF(AND(B117<>\"\", B117<=10),VLOOKUP(B117,Charges!$C$40:$F$50, 4, 0), IF(AND(B117<>\"\", B117 >10), 100%, 0))","v":0.97},0,0,{"$f":"D117*H117+F117*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B117=1,0,IF(B117<>\"\",(M117+N117)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G117), 0.5*Term*aprem)*(1+Indexation*(B117-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B117, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B117<>\"\",B117<=Term),IF(C117<61,Charges!$C$31,W116*(1+(B117<>B116)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,R117+CR116-BB116),\"\")","v":704694.17187517392},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,0,IF(C117=Input!$O$18,Input!$O$19,R117+CR116-Z117-BE116)),\"\")","v":704305.20987517387},{"$f":"IF(B117<>\"\",IF(Input!$W$55=1,CI117+CJ117,AB117*(1+Charges!$D$11)),0)","v":708836.73080214299},{"$f":"IF(Input!$W$55=1,CK117+CL117,( 1-(1-CW117)^(1/12))*(AC117))-'8%'!CS117","v":682.90888317404472},{"$f":"AC117*Charges!$D$28/12","v":797.44132215241086},0,682.90888317404472,{"$f":"IF(Input!$W$55=1,CM117+CN117,MAX(AC117-AG117,0))","v":708153.82191896893},1000000,{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(B117<=5,VLOOKUP(B117,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,708153.82191896893,{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B117<>\"\",IF(C117<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B117<>\"\",((Flat_Extra/1000)/12)*AQ117*AO117+Input!$H$34*V117*AP117,\"\")","v":0},0,0,500000,{"$f":"IF(B117<>\"\",IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B117<>\"\",B117<=Term-3),MIN(AU117,Charges!$H$11),0)","v":0},{"$f":"IF(C117=1,MIN(AV117,AW117),IF(AV117=0,0,MIN(AW117-AY116,IF(MOD(C117-1,12/Mode)=0,VLOOKUP(B117,Input!$B$43:$I$100,5)/Mode,0))))*(B117<=Term-3)","v":0},0,{"$f":"IF(B117<>\"\",IF(BH117>0,IF(AH118<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,MIN(IF(MOD(C117,12)=0,VLOOKUP(B117,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM117,AH117),AH117-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C117<60,0,IF(MOD(C117,12)=0,(BC117<60)*SUM(INDIRECT($BF$7&(C117+11)&\":\"&$BF$7&C116))+(BC117>=60)*SUMPRODUCT($BD$12:BD117,$BE$12:$BE117),0))","v":0},1000000,{"$f":"IF(B117<>\"\",IF(Input!$J$40=\"Yes\",IF(B117<=5,0,IF(MOD(C117,12)=0,VLOOKUP(B117,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},708153.82191896893,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B117<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B117<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B117<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B117<=Charges!$C$88),0)","v":0},{"$f":"IF(B117<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B117<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW117*BY117*Input!$H$35+BX117*BZ117*Input!$H$36","v":0},0,{"$f":"CB117*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F117*Charges!$F$51+CM116+IF(MOD(C117-1,12)=0,CN116,0)-BE116,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C117-1,12)=0,H117*D117,CN116),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG117-(B117>PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH117-(B117<=PPT)*Z117)*(1+Charges!$D$11),0)","v":0},{"$f":"CI117*Charges!$C$22/12","v":0},0,0,{"$f":"CJ117-CL117-(B117<=PPT)*AF117*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C117=\"\",MOD(C117-1,12)=0,B117>PPT),0%,100%/12+CO116),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B117>PPT),0%,100%-CO117)","v":0},{"$f":"IF(B117>=Charges!$B$68,IF(MOD(C117,12)=0,(Loyalty_Bonus+Charges!$C$69*(B117-11))*AH117,0),0)","v":0},708153.82191896893,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,107,0,0,0,0,{"$f":"IF(AND(B118<>\"\", B118<=10),VLOOKUP(B118,Charges!$C$40:$F$50, 4, 0), IF(AND(B118<>\"\", B118 >10), 100%, 0))","v":0.97},0,0,{"$f":"D118*H118+F118*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B118=1,0,IF(B118<>\"\",(M118+N118)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G118), 0.5*Term*aprem)*(1+Indexation*(B118-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B118, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B118<>\"\",B118<=Term),IF(C118<61,Charges!$C$31,W117*(1+(B118<>B117)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,R118+CR117-BB117),\"\")","v":708153.82191896893},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,0,IF(C118=Input!$O$18,Input!$O$19,R118+CR117-Z118-BE117)),\"\")","v":707764.85991896887},{"$f":"IF(B118<>\"\",IF(Input!$W$55=1,CI118+CJ118,AB118*(1+Charges!$D$11)),0)","v":712318.6403384899},{"$f":"IF(Input!$W$55=1,CK118+CL118,( 1-(1-CW118)^(1/12))*(AC118))-'8%'!CS118","v":686.26343133648106},{"$f":"AC118*Charges!$D$28/12","v":801.35847038080112},0,686.26343133648106,{"$f":"IF(Input!$W$55=1,CM118+CN118,MAX(AC118-AG118,0))","v":711632.3769071534},1000000,{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(B118<=5,VLOOKUP(B118,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,711632.3769071534,{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B118<>\"\",IF(C118<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B118<>\"\",((Flat_Extra/1000)/12)*AQ118*AO118+Input!$H$34*V118*AP118,\"\")","v":0},0,0,500000,{"$f":"IF(B118<>\"\",IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B118<>\"\",B118<=Term-3),MIN(AU118,Charges!$H$11),0)","v":0},{"$f":"IF(C118=1,MIN(AV118,AW118),IF(AV118=0,0,MIN(AW118-AY117,IF(MOD(C118-1,12/Mode)=0,VLOOKUP(B118,Input!$B$43:$I$100,5)/Mode,0))))*(B118<=Term-3)","v":0},0,{"$f":"IF(B118<>\"\",IF(BH118>0,IF(AH119<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,MIN(IF(MOD(C118,12)=0,VLOOKUP(B118,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM118,AH118),AH118-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C118<60,0,IF(MOD(C118,12)=0,(BC118<60)*SUM(INDIRECT($BF$7&(C118+11)&\":\"&$BF$7&C117))+(BC118>=60)*SUMPRODUCT($BD$12:BD118,$BE$12:$BE118),0))","v":0},1000000,{"$f":"IF(B118<>\"\",IF(Input!$J$40=\"Yes\",IF(B118<=5,0,IF(MOD(C118,12)=0,VLOOKUP(B118,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},711632.3769071534,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B118<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B118<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B118<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B118<=Charges!$C$88),0)","v":0},{"$f":"IF(B118<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B118<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW118*BY118*Input!$H$35+BX118*BZ118*Input!$H$36","v":0},0,{"$f":"CB118*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F118*Charges!$F$51+CM117+IF(MOD(C118-1,12)=0,CN117,0)-BE117,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C118-1,12)=0,H118*D118,CN117),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG118-(B118>PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH118-(B118<=PPT)*Z118)*(1+Charges!$D$11),0)","v":0},{"$f":"CI118*Charges!$C$22/12","v":0},0,0,{"$f":"CJ118-CL118-(B118<=PPT)*AF118*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C118=\"\",MOD(C118-1,12)=0,B118>PPT),0%,100%/12+CO117),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B118>PPT),0%,100%-CO118)","v":0},{"$f":"IF(B118>=Charges!$B$68,IF(MOD(C118,12)=0,(Loyalty_Bonus+Charges!$C$69*(B118-11))*AH118,0),0)","v":0},711632.3769071534,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,9,108,0,0,0,0,{"$f":"IF(AND(B119<>\"\", B119<=10),VLOOKUP(B119,Charges!$C$40:$F$50, 4, 0), IF(AND(B119<>\"\", B119 >10), 100%, 0))","v":0.97},0,0,{"$f":"D119*H119+F119*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B119=1,0,IF(B119<>\"\",(M119+N119)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G119), 0.5*Term*aprem)*(1+Indexation*(B119-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B119, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":278879.99999999988},0,{"$f":"MIN(IF(AND(B119<>\"\",B119<=Term),IF(C119<61,Charges!$C$31,W118*(1+(B119<>B118)*Charges!$C$32))),500)","v":388.96200000000005},0,388.96200000000005,388.96200000000005,{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,R119+CR118-BB118),\"\")","v":711632.3769071534},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,0,IF(C119=Input!$O$18,Input!$O$19,R119+CR118-Z119-BE118)),\"\")","v":711243.41490715335},{"$f":"IF(B119<>\"\",IF(Input!$W$55=1,CI119+CJ119,AB119*(1+Charges!$D$11)),0)","v":715819.57645420765},{"$f":"IF(Input!$W$55=1,CK119+CL119,( 1-(1-CW119)^(1/12))*(AC119))-'8%'!CS119","v":689.63631012359326},{"$f":"AC119*Charges!$D$28/12","v":805.29702351098365},0,689.63631012359326,{"$f":"IF(Input!$W$55=1,CM119+CN119,MAX(AC119-AG119,0))","v":715129.94014408404},1000000,{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(B119<=5,VLOOKUP(B119,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,715129.94014408404,{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B119<>\"\",IF(C119<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1278880,{"$f":"IF(B119<>\"\",((Flat_Extra/1000)/12)*AQ119*AO119+Input!$H$34*V119*AP119,\"\")","v":0},0,0,500000,{"$f":"IF(B119<>\"\",IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B119<>\"\",B119<=Term-3),MIN(AU119,Charges!$H$11),0)","v":0},{"$f":"IF(C119=1,MIN(AV119,AW119),IF(AV119=0,0,MIN(AW119-AY118,IF(MOD(C119-1,12/Mode)=0,VLOOKUP(B119,Input!$B$43:$I$100,5)/Mode,0))))*(B119<=Term-3)","v":0},0,{"$f":"IF(B119<>\"\",IF(BH119>0,IF(AH120<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,MIN(IF(MOD(C119,12)=0,VLOOKUP(B119,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM119,AH119),AH119-Charges!$D$73*aprem)))),0),0)","v":0},53,0,0,{"$f":"IF(C119<60,0,IF(MOD(C119,12)=0,(BC119<60)*SUM(INDIRECT($BF$7&(C119+11)&\":\"&$BF$7&C118))+(BC119>=60)*SUMPRODUCT($BD$12:BD119,$BE$12:$BE119),0))","v":0},1000000,{"$f":"IF(B119<>\"\",IF(Input!$J$40=\"Yes\",IF(B119<=5,0,IF(MOD(C119,12)=0,VLOOKUP(B119,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},715129.94014408404,0,null,null,null,null,0,2,100000,0,null,null,{"$f":"Charges!$C$82/12*(B119<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B119<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B119<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B119<=Charges!$C$88),0)","v":0},{"$f":"IF(B119<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B119<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW119*BY119*Input!$H$35+BX119*BZ119*Input!$H$36","v":0},0,{"$f":"CB119*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F119*Charges!$F$51+CM118+IF(MOD(C119-1,12)=0,CN118,0)-BE118,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C119-1,12)=0,H119*D119,CN118),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG119-(B119>PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH119-(B119<=PPT)*Z119)*(1+Charges!$D$11),0)","v":0},{"$f":"CI119*Charges!$C$22/12","v":0},0,0,{"$f":"CJ119-CL119-(B119<=PPT)*AF119*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C119=\"\",MOD(C119-1,12)=0,B119>PPT),0%,100%/12+CO118),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B119>PPT),0%,100%-CO119)","v":0},{"$f":"IF(B119>=Charges!$B$68,IF(MOD(C119,12)=0,(Loyalty_Bonus+Charges!$C$69*(B119-11))*AH119,0),0)","v":0},715129.94014408404,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,109,0,0,0,0,{"$f":"IF(AND(B120<>\"\", B120<=10),VLOOKUP(B120,Charges!$C$40:$F$50, 4, 0), IF(AND(B120<>\"\", B120 >10), 100%, 0))","v":0.97},0,0,{"$f":"D120*H120+F120*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B120=1,0,IF(B120<>\"\",(M120+N120)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G120), 0.5*Term*aprem)*(1+Indexation*(B120-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B120, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B120<>\"\",B120<=Term),IF(C120<61,Charges!$C$31,W119*(1+(B120<>B119)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,R120+CR119-BB119),\"\")","v":715129.94014408404},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,0,IF(C120=Input!$O$18,Input!$O$19,R120+CR119-Z120-BE119)),\"\")","v":714721.53004408407},{"$f":"IF(B120<>\"\",IF(Input!$W$55=1,CI120+CJ120,AB120*(1+Charges!$D$11)),0)","v":719320.06988865545},{"$f":"IF(Input!$W$55=1,CK120+CL120,( 1-(1-CW120)^(1/12))*(AC120))-'8%'!CS120","v":693.00876242184199},{"$f":"AC120*Charges!$D$28/12","v":809.23507862473741},0,693.00876242184199,{"$f":"IF(Input!$W$55=1,CM120+CN120,MAX(AC120-AG120,0))","v":718627.06112623366},1000000,{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(B120<=5,VLOOKUP(B120,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,718627.06112623366,{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B120<>\"\",IF(C120<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B120<>\"\",((Flat_Extra/1000)/12)*AQ120*AO120+Input!$H$34*V120*AP120,\"\")","v":0},0,0,500000,{"$f":"IF(B120<>\"\",IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B120<>\"\",B120<=Term-3),MIN(AU120,Charges!$H$11),0)","v":0},{"$f":"IF(C120=1,MIN(AV120,AW120),IF(AV120=0,0,MIN(AW120-AY119,IF(MOD(C120-1,12/Mode)=0,VLOOKUP(B120,Input!$B$43:$I$100,5)/Mode,0))))*(B120<=Term-3)","v":0},0,{"$f":"IF(B120<>\"\",IF(BH120>0,IF(AH121<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,MIN(IF(MOD(C120,12)=0,VLOOKUP(B120,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM120,AH120),AH120-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C120<60,0,IF(MOD(C120,12)=0,(BC120<60)*SUM(INDIRECT($BF$7&(C120+11)&\":\"&$BF$7&C119))+(BC120>=60)*SUMPRODUCT($BD$12:BD120,$BE$12:$BE120),0))","v":0},1000000,{"$f":"IF(B120<>\"\",IF(Input!$J$40=\"Yes\",IF(B120<=5,0,IF(MOD(C120,12)=0,VLOOKUP(B120,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},718627.06112623366,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B120<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B120<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B120<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B120<=Charges!$C$88),0)","v":0},{"$f":"IF(B120<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B120<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW120*BY120*Input!$H$35+BX120*BZ120*Input!$H$36","v":0},0,{"$f":"CB120*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F120*Charges!$F$51+CM119+IF(MOD(C120-1,12)=0,CN119,0)-BE119,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C120-1,12)=0,H120*D120,CN119),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG120-(B120>PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH120-(B120<=PPT)*Z120)*(1+Charges!$D$11),0)","v":0},{"$f":"CI120*Charges!$C$22/12","v":0},0,0,{"$f":"CJ120-CL120-(B120<=PPT)*AF120*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C120=\"\",MOD(C120-1,12)=0,B120>PPT),0%,100%/12+CO119),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B120>PPT),0%,100%-CO120)","v":0},{"$f":"IF(B120>=Charges!$B$68,IF(MOD(C120,12)=0,(Loyalty_Bonus+Charges!$C$69*(B120-11))*AH120,0),0)","v":0},718627.06112623366,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,110,0,0,0,0,{"$f":"IF(AND(B121<>\"\", B121<=10),VLOOKUP(B121,Charges!$C$40:$F$50, 4, 0), IF(AND(B121<>\"\", B121 >10), 100%, 0))","v":0.97},0,0,{"$f":"D121*H121+F121*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B121=1,0,IF(B121<>\"\",(M121+N121)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G121), 0.5*Term*aprem)*(1+Indexation*(B121-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B121, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B121<>\"\",B121<=Term),IF(C121<61,Charges!$C$31,W120*(1+(B121<>B120)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,R121+CR120-BB120),\"\")","v":718627.06112623366},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,0,IF(C121=Input!$O$18,Input!$O$19,R121+CR120-Z121-BE120)),\"\")","v":718218.65102623368},{"$f":"IF(B121<>\"\",IF(Input!$W$55=1,CI121+CJ121,AB121*(1+Charges!$D$11)),0)","v":722839.69145250251},{"$f":"IF(Input!$W$55=1,CK121+CL121,( 1-(1-CW121)^(1/12))*(AC121))-'8%'!CS121","v":696.39964318029558},{"$f":"AC121*Charges!$D$28/12","v":813.19465288406536},0,696.39964318029558,{"$f":"IF(Input!$W$55=1,CM121+CN121,MAX(AC121-AG121,0))","v":722143.2918093222},1000000,{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(B121<=5,VLOOKUP(B121,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,722143.2918093222,{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B121<>\"\",IF(C121<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B121<>\"\",((Flat_Extra/1000)/12)*AQ121*AO121+Input!$H$34*V121*AP121,\"\")","v":0},0,0,500000,{"$f":"IF(B121<>\"\",IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B121<>\"\",B121<=Term-3),MIN(AU121,Charges!$H$11),0)","v":0},{"$f":"IF(C121=1,MIN(AV121,AW121),IF(AV121=0,0,MIN(AW121-AY120,IF(MOD(C121-1,12/Mode)=0,VLOOKUP(B121,Input!$B$43:$I$100,5)/Mode,0))))*(B121<=Term-3)","v":0},0,{"$f":"IF(B121<>\"\",IF(BH121>0,IF(AH122<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,MIN(IF(MOD(C121,12)=0,VLOOKUP(B121,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM121,AH121),AH121-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C121<60,0,IF(MOD(C121,12)=0,(BC121<60)*SUM(INDIRECT($BF$7&(C121+11)&\":\"&$BF$7&C120))+(BC121>=60)*SUMPRODUCT($BD$12:BD121,$BE$12:$BE121),0))","v":0},1000000,{"$f":"IF(B121<>\"\",IF(Input!$J$40=\"Yes\",IF(B121<=5,0,IF(MOD(C121,12)=0,VLOOKUP(B121,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},722143.2918093222,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B121<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B121<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B121<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B121<=Charges!$C$88),0)","v":0},{"$f":"IF(B121<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B121<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW121*BY121*Input!$H$35+BX121*BZ121*Input!$H$36","v":0},0,{"$f":"CB121*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F121*Charges!$F$51+CM120+IF(MOD(C121-1,12)=0,CN120,0)-BE120,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C121-1,12)=0,H121*D121,CN120),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG121-(B121>PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH121-(B121<=PPT)*Z121)*(1+Charges!$D$11),0)","v":0},{"$f":"CI121*Charges!$C$22/12","v":0},0,0,{"$f":"CJ121-CL121-(B121<=PPT)*AF121*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C121=\"\",MOD(C121-1,12)=0,B121>PPT),0%,100%/12+CO120),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B121>PPT),0%,100%-CO121)","v":0},{"$f":"IF(B121>=Charges!$B$68,IF(MOD(C121,12)=0,(Loyalty_Bonus+Charges!$C$69*(B121-11))*AH121,0),0)","v":0},722143.2918093222,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,111,0,0,0,0,{"$f":"IF(AND(B122<>\"\", B122<=10),VLOOKUP(B122,Charges!$C$40:$F$50, 4, 0), IF(AND(B122<>\"\", B122 >10), 100%, 0))","v":0.97},0,0,{"$f":"D122*H122+F122*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B122=1,0,IF(B122<>\"\",(M122+N122)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G122), 0.5*Term*aprem)*(1+Indexation*(B122-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B122, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B122<>\"\",B122<=Term),IF(C122<61,Charges!$C$31,W121*(1+(B122<>B121)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,R122+CR121-BB121),\"\")","v":722143.2918093222},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,0,IF(C122=Input!$O$18,Input!$O$19,R122+CR121-Z122-BE121)),\"\")","v":721734.88170932222},{"$f":"IF(B122<>\"\",IF(Input!$W$55=1,CI122+CJ122,AB122*(1+Charges!$D$11)),0)","v":726378.54566967976},{"$f":"IF(Input!$W$55=1,CK122+CL122,( 1-(1-CW122)^(1/12))*(AC122))-'8%'!CS122","v":699.80905309960576},{"$f":"AC122*Charges!$D$28/12","v":817.1758638783898},0,699.80905309960576,{"$f":"IF(Input!$W$55=1,CM122+CN122,MAX(AC122-AG122,0))","v":725678.73661658016},1000000,{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(B122<=5,VLOOKUP(B122,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,725678.73661658016,{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B122<>\"\",IF(C122<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B122<>\"\",((Flat_Extra/1000)/12)*AQ122*AO122+Input!$H$34*V122*AP122,\"\")","v":0},0,0,500000,{"$f":"IF(B122<>\"\",IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B122<>\"\",B122<=Term-3),MIN(AU122,Charges!$H$11),0)","v":0},{"$f":"IF(C122=1,MIN(AV122,AW122),IF(AV122=0,0,MIN(AW122-AY121,IF(MOD(C122-1,12/Mode)=0,VLOOKUP(B122,Input!$B$43:$I$100,5)/Mode,0))))*(B122<=Term-3)","v":0},0,{"$f":"IF(B122<>\"\",IF(BH122>0,IF(AH123<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,MIN(IF(MOD(C122,12)=0,VLOOKUP(B122,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM122,AH122),AH122-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C122<60,0,IF(MOD(C122,12)=0,(BC122<60)*SUM(INDIRECT($BF$7&(C122+11)&\":\"&$BF$7&C121))+(BC122>=60)*SUMPRODUCT($BD$12:BD122,$BE$12:$BE122),0))","v":0},1000000,{"$f":"IF(B122<>\"\",IF(Input!$J$40=\"Yes\",IF(B122<=5,0,IF(MOD(C122,12)=0,VLOOKUP(B122,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},725678.73661658016,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B122<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B122<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B122<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B122<=Charges!$C$88),0)","v":0},{"$f":"IF(B122<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B122<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW122*BY122*Input!$H$35+BX122*BZ122*Input!$H$36","v":0},0,{"$f":"CB122*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F122*Charges!$F$51+CM121+IF(MOD(C122-1,12)=0,CN121,0)-BE121,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C122-1,12)=0,H122*D122,CN121),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG122-(B122>PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH122-(B122<=PPT)*Z122)*(1+Charges!$D$11),0)","v":0},{"$f":"CI122*Charges!$C$22/12","v":0},0,0,{"$f":"CJ122-CL122-(B122<=PPT)*AF122*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C122=\"\",MOD(C122-1,12)=0,B122>PPT),0%,100%/12+CO121),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B122>PPT),0%,100%-CO122)","v":0},{"$f":"IF(B122>=Charges!$B$68,IF(MOD(C122,12)=0,(Loyalty_Bonus+Charges!$C$69*(B122-11))*AH122,0),0)","v":0},725678.73661658016,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,112,0,0,0,0,{"$f":"IF(AND(B123<>\"\", B123<=10),VLOOKUP(B123,Charges!$C$40:$F$50, 4, 0), IF(AND(B123<>\"\", B123 >10), 100%, 0))","v":0.97},0,0,{"$f":"D123*H123+F123*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B123=1,0,IF(B123<>\"\",(M123+N123)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G123), 0.5*Term*aprem)*(1+Indexation*(B123-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B123, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B123<>\"\",B123<=Term),IF(C123<61,Charges!$C$31,W122*(1+(B123<>B122)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,R123+CR122-BB122),\"\")","v":725678.73661658016},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,0,IF(C123=Input!$O$18,Input!$O$19,R123+CR122-Z123-BE122)),\"\")","v":725270.32651658019},{"$f":"IF(B123<>\"\",IF(Input!$W$55=1,CI123+CJ123,AB123*(1+Charges!$D$11)),0)","v":729936.73763527989},{"$f":"IF(Input!$W$55=1,CK123+CL123,( 1-(1-CW123)^(1/12))*(AC123))-'8%'!CS123","v":703.23709343069459},{"$f":"AC123*Charges!$D$28/12","v":821.17882983968991},0,703.23709343069459,{"$f":"IF(Input!$W$55=1,CM123+CN123,MAX(AC123-AG123,0))","v":729233.50054184918},1000000,{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(B123<=5,VLOOKUP(B123,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,729233.50054184918,{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B123<>\"\",IF(C123<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B123<>\"\",((Flat_Extra/1000)/12)*AQ123*AO123+Input!$H$34*V123*AP123,\"\")","v":0},0,0,500000,{"$f":"IF(B123<>\"\",IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B123<>\"\",B123<=Term-3),MIN(AU123,Charges!$H$11),0)","v":0},{"$f":"IF(C123=1,MIN(AV123,AW123),IF(AV123=0,0,MIN(AW123-AY122,IF(MOD(C123-1,12/Mode)=0,VLOOKUP(B123,Input!$B$43:$I$100,5)/Mode,0))))*(B123<=Term-3)","v":0},0,{"$f":"IF(B123<>\"\",IF(BH123>0,IF(AH124<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,MIN(IF(MOD(C123,12)=0,VLOOKUP(B123,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM123,AH123),AH123-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C123<60,0,IF(MOD(C123,12)=0,(BC123<60)*SUM(INDIRECT($BF$7&(C123+11)&\":\"&$BF$7&C122))+(BC123>=60)*SUMPRODUCT($BD$12:BD123,$BE$12:$BE123),0))","v":0},1000000,{"$f":"IF(B123<>\"\",IF(Input!$J$40=\"Yes\",IF(B123<=5,0,IF(MOD(C123,12)=0,VLOOKUP(B123,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},729233.50054184918,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B123<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B123<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B123<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B123<=Charges!$C$88),0)","v":0},{"$f":"IF(B123<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B123<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW123*BY123*Input!$H$35+BX123*BZ123*Input!$H$36","v":0},0,{"$f":"CB123*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F123*Charges!$F$51+CM122+IF(MOD(C123-1,12)=0,CN122,0)-BE122,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C123-1,12)=0,H123*D123,CN122),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG123-(B123>PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH123-(B123<=PPT)*Z123)*(1+Charges!$D$11),0)","v":0},{"$f":"CI123*Charges!$C$22/12","v":0},0,0,{"$f":"CJ123-CL123-(B123<=PPT)*AF123*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C123=\"\",MOD(C123-1,12)=0,B123>PPT),0%,100%/12+CO122),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B123>PPT),0%,100%-CO123)","v":0},{"$f":"IF(B123>=Charges!$B$68,IF(MOD(C123,12)=0,(Loyalty_Bonus+Charges!$C$69*(B123-11))*AH123,0),0)","v":0},729233.50054184918,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,113,0,0,0,0,{"$f":"IF(AND(B124<>\"\", B124<=10),VLOOKUP(B124,Charges!$C$40:$F$50, 4, 0), IF(AND(B124<>\"\", B124 >10), 100%, 0))","v":0.97},0,0,{"$f":"D124*H124+F124*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B124=1,0,IF(B124<>\"\",(M124+N124)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G124), 0.5*Term*aprem)*(1+Indexation*(B124-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B124, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B124<>\"\",B124<=Term),IF(C124<61,Charges!$C$31,W123*(1+(B124<>B123)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,R124+CR123-BB123),\"\")","v":729233.50054184918},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,0,IF(C124=Input!$O$18,Input!$O$19,R124+CR123-Z124-BE123)),\"\")","v":728825.0904418492},{"$f":"IF(B124<>\"\",IF(Input!$W$55=1,CI124+CJ124,AB124*(1+Charges!$D$11)),0)","v":733514.37301867804},{"$f":"IF(Input!$W$55=1,CK124+CL124,( 1-(1-CW124)^(1/12))*(AC124))-'8%'!CS124","v":706.68386597775987},{"$f":"AC124*Charges!$D$28/12","v":825.20366964601283},0,706.68386597775987,{"$f":"IF(Input!$W$55=1,CM124+CN124,MAX(AC124-AG124,0))","v":732807.68915270024},1000000,{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(B124<=5,VLOOKUP(B124,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,732807.68915270024,{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B124<>\"\",IF(C124<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B124<>\"\",((Flat_Extra/1000)/12)*AQ124*AO124+Input!$H$34*V124*AP124,\"\")","v":0},0,0,500000,{"$f":"IF(B124<>\"\",IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B124<>\"\",B124<=Term-3),MIN(AU124,Charges!$H$11),0)","v":0},{"$f":"IF(C124=1,MIN(AV124,AW124),IF(AV124=0,0,MIN(AW124-AY123,IF(MOD(C124-1,12/Mode)=0,VLOOKUP(B124,Input!$B$43:$I$100,5)/Mode,0))))*(B124<=Term-3)","v":0},0,{"$f":"IF(B124<>\"\",IF(BH124>0,IF(AH125<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,MIN(IF(MOD(C124,12)=0,VLOOKUP(B124,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM124,AH124),AH124-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C124<60,0,IF(MOD(C124,12)=0,(BC124<60)*SUM(INDIRECT($BF$7&(C124+11)&\":\"&$BF$7&C123))+(BC124>=60)*SUMPRODUCT($BD$12:BD124,$BE$12:$BE124),0))","v":0},1000000,{"$f":"IF(B124<>\"\",IF(Input!$J$40=\"Yes\",IF(B124<=5,0,IF(MOD(C124,12)=0,VLOOKUP(B124,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},732807.68915270024,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B124<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B124<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B124<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B124<=Charges!$C$88),0)","v":0},{"$f":"IF(B124<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B124<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW124*BY124*Input!$H$35+BX124*BZ124*Input!$H$36","v":0},0,{"$f":"CB124*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F124*Charges!$F$51+CM123+IF(MOD(C124-1,12)=0,CN123,0)-BE123,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C124-1,12)=0,H124*D124,CN123),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG124-(B124>PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH124-(B124<=PPT)*Z124)*(1+Charges!$D$11),0)","v":0},{"$f":"CI124*Charges!$C$22/12","v":0},0,0,{"$f":"CJ124-CL124-(B124<=PPT)*AF124*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C124=\"\",MOD(C124-1,12)=0,B124>PPT),0%,100%/12+CO123),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B124>PPT),0%,100%-CO124)","v":0},{"$f":"IF(B124>=Charges!$B$68,IF(MOD(C124,12)=0,(Loyalty_Bonus+Charges!$C$69*(B124-11))*AH124,0),0)","v":0},732807.68915270024,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,114,0,0,0,0,{"$f":"IF(AND(B125<>\"\", B125<=10),VLOOKUP(B125,Charges!$C$40:$F$50, 4, 0), IF(AND(B125<>\"\", B125 >10), 100%, 0))","v":0.97},0,0,{"$f":"D125*H125+F125*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B125=1,0,IF(B125<>\"\",(M125+N125)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G125), 0.5*Term*aprem)*(1+Indexation*(B125-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B125, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B125<>\"\",B125<=Term),IF(C125<61,Charges!$C$31,W124*(1+(B125<>B124)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,R125+CR124-BB124),\"\")","v":732807.68915270024},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,0,IF(C125=Input!$O$18,Input!$O$19,R125+CR124-Z125-BE124)),\"\")","v":732399.27905270027},{"$f":"IF(B125<>\"\",IF(Input!$W$55=1,CI125+CJ125,AB125*(1+Charges!$D$11)),0)","v":737111.5580666702},{"$f":"IF(Input!$W$55=1,CK125+CL125,( 1-(1-CW125)^(1/12))*(AC125))-'8%'!CS125","v":710.1494731012998},{"$f":"AC125*Charges!$D$28/12","v":829.25050282500399},0,710.1494731012998,{"$f":"IF(Input!$W$55=1,CM125+CN125,MAX(AC125-AG125,0))","v":736401.40859356895},1000000,{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(B125<=5,VLOOKUP(B125,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,736401.40859356895,{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B125<>\"\",IF(C125<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B125<>\"\",((Flat_Extra/1000)/12)*AQ125*AO125+Input!$H$34*V125*AP125,\"\")","v":0},0,0,500000,{"$f":"IF(B125<>\"\",IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B125<>\"\",B125<=Term-3),MIN(AU125,Charges!$H$11),0)","v":0},{"$f":"IF(C125=1,MIN(AV125,AW125),IF(AV125=0,0,MIN(AW125-AY124,IF(MOD(C125-1,12/Mode)=0,VLOOKUP(B125,Input!$B$43:$I$100,5)/Mode,0))))*(B125<=Term-3)","v":0},0,{"$f":"IF(B125<>\"\",IF(BH125>0,IF(AH126<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,MIN(IF(MOD(C125,12)=0,VLOOKUP(B125,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM125,AH125),AH125-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C125<60,0,IF(MOD(C125,12)=0,(BC125<60)*SUM(INDIRECT($BF$7&(C125+11)&\":\"&$BF$7&C124))+(BC125>=60)*SUMPRODUCT($BD$12:BD125,$BE$12:$BE125),0))","v":0},1000000,{"$f":"IF(B125<>\"\",IF(Input!$J$40=\"Yes\",IF(B125<=5,0,IF(MOD(C125,12)=0,VLOOKUP(B125,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},736401.40859356895,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B125<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B125<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B125<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B125<=Charges!$C$88),0)","v":0},{"$f":"IF(B125<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B125<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW125*BY125*Input!$H$35+BX125*BZ125*Input!$H$36","v":0},0,{"$f":"CB125*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F125*Charges!$F$51+CM124+IF(MOD(C125-1,12)=0,CN124,0)-BE124,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C125-1,12)=0,H125*D125,CN124),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG125-(B125>PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH125-(B125<=PPT)*Z125)*(1+Charges!$D$11),0)","v":0},{"$f":"CI125*Charges!$C$22/12","v":0},0,0,{"$f":"CJ125-CL125-(B125<=PPT)*AF125*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C125=\"\",MOD(C125-1,12)=0,B125>PPT),0%,100%/12+CO124),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B125>PPT),0%,100%-CO125)","v":0},{"$f":"IF(B125>=Charges!$B$68,IF(MOD(C125,12)=0,(Loyalty_Bonus+Charges!$C$69*(B125-11))*AH125,0),0)","v":0},736401.40859356895,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,115,0,0,0,0,{"$f":"IF(AND(B126<>\"\", B126<=10),VLOOKUP(B126,Charges!$C$40:$F$50, 4, 0), IF(AND(B126<>\"\", B126 >10), 100%, 0))","v":0.97},0,0,{"$f":"D126*H126+F126*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B126=1,0,IF(B126<>\"\",(M126+N126)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G126), 0.5*Term*aprem)*(1+Indexation*(B126-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B126, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B126<>\"\",B126<=Term),IF(C126<61,Charges!$C$31,W125*(1+(B126<>B125)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,R126+CR125-BB125),\"\")","v":736401.40859356895},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,0,IF(C126=Input!$O$18,Input!$O$19,R126+CR125-Z126-BE125)),\"\")","v":735992.99849356897},{"$f":"IF(B126<>\"\",IF(Input!$W$55=1,CI126+CJ126,AB126*(1+Charges!$D$11)),0)","v":740728.39960662834},{"$f":"IF(Input!$W$55=1,CK126+CL126,( 1-(1-CW126)^(1/12))*(AC126))-'8%'!CS126","v":713.63401772115219},{"$f":"AC126*Charges!$D$28/12","v":833.31944955745678},0,713.63401772115219,{"$f":"IF(Input!$W$55=1,CM126+CN126,MAX(AC126-AG126,0))","v":740014.76558890718},1000000,{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(B126<=5,VLOOKUP(B126,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,740014.76558890718,{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B126<>\"\",IF(C126<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B126<>\"\",((Flat_Extra/1000)/12)*AQ126*AO126+Input!$H$34*V126*AP126,\"\")","v":0},0,0,500000,{"$f":"IF(B126<>\"\",IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B126<>\"\",B126<=Term-3),MIN(AU126,Charges!$H$11),0)","v":0},{"$f":"IF(C126=1,MIN(AV126,AW126),IF(AV126=0,0,MIN(AW126-AY125,IF(MOD(C126-1,12/Mode)=0,VLOOKUP(B126,Input!$B$43:$I$100,5)/Mode,0))))*(B126<=Term-3)","v":0},0,{"$f":"IF(B126<>\"\",IF(BH126>0,IF(AH127<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,MIN(IF(MOD(C126,12)=0,VLOOKUP(B126,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM126,AH126),AH126-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C126<60,0,IF(MOD(C126,12)=0,(BC126<60)*SUM(INDIRECT($BF$7&(C126+11)&\":\"&$BF$7&C125))+(BC126>=60)*SUMPRODUCT($BD$12:BD126,$BE$12:$BE126),0))","v":0},1000000,{"$f":"IF(B126<>\"\",IF(Input!$J$40=\"Yes\",IF(B126<=5,0,IF(MOD(C126,12)=0,VLOOKUP(B126,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},740014.76558890718,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B126<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B126<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B126<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B126<=Charges!$C$88),0)","v":0},{"$f":"IF(B126<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B126<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW126*BY126*Input!$H$35+BX126*BZ126*Input!$H$36","v":0},0,{"$f":"CB126*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F126*Charges!$F$51+CM125+IF(MOD(C126-1,12)=0,CN125,0)-BE125,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C126-1,12)=0,H126*D126,CN125),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG126-(B126>PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH126-(B126<=PPT)*Z126)*(1+Charges!$D$11),0)","v":0},{"$f":"CI126*Charges!$C$22/12","v":0},0,0,{"$f":"CJ126-CL126-(B126<=PPT)*AF126*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C126=\"\",MOD(C126-1,12)=0,B126>PPT),0%,100%/12+CO125),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B126>PPT),0%,100%-CO126)","v":0},{"$f":"IF(B126>=Charges!$B$68,IF(MOD(C126,12)=0,(Loyalty_Bonus+Charges!$C$69*(B126-11))*AH126,0),0)","v":0},740014.76558890718,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,116,0,0,0,0,{"$f":"IF(AND(B127<>\"\", B127<=10),VLOOKUP(B127,Charges!$C$40:$F$50, 4, 0), IF(AND(B127<>\"\", B127 >10), 100%, 0))","v":0.97},0,0,{"$f":"D127*H127+F127*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B127=1,0,IF(B127<>\"\",(M127+N127)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G127), 0.5*Term*aprem)*(1+Indexation*(B127-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B127, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B127<>\"\",B127<=Term),IF(C127<61,Charges!$C$31,W126*(1+(B127<>B126)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,R127+CR126-BB126),\"\")","v":740014.76558890718},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,0,IF(C127=Input!$O$18,Input!$O$19,R127+CR126-Z127-BE126)),\"\")","v":739606.3554889072},{"$f":"IF(B127<>\"\",IF(Input!$W$55=1,CI127+CJ127,AB127*(1+Charges!$D$11)),0)","v":744365.00504967268},{"$f":"IF(Input!$W$55=1,CK127+CL127,( 1-(1-CW127)^(1/12))*(AC127))-'8%'!CS127","v":717.13760331955041},{"$f":"AC127*Charges!$D$28/12","v":837.4106306808817},0,717.13760331955041,{"$f":"IF(Input!$W$55=1,CM127+CN127,MAX(AC127-AG127,0))","v":743647.86744635308},1000000,{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(B127<=5,VLOOKUP(B127,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,743647.86744635308,{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B127<>\"\",IF(C127<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B127<>\"\",((Flat_Extra/1000)/12)*AQ127*AO127+Input!$H$34*V127*AP127,\"\")","v":0},0,0,500000,{"$f":"IF(B127<>\"\",IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B127<>\"\",B127<=Term-3),MIN(AU127,Charges!$H$11),0)","v":0},{"$f":"IF(C127=1,MIN(AV127,AW127),IF(AV127=0,0,MIN(AW127-AY126,IF(MOD(C127-1,12/Mode)=0,VLOOKUP(B127,Input!$B$43:$I$100,5)/Mode,0))))*(B127<=Term-3)","v":0},0,{"$f":"IF(B127<>\"\",IF(BH127>0,IF(AH128<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,MIN(IF(MOD(C127,12)=0,VLOOKUP(B127,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM127,AH127),AH127-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C127<60,0,IF(MOD(C127,12)=0,(BC127<60)*SUM(INDIRECT($BF$7&(C127+11)&\":\"&$BF$7&C126))+(BC127>=60)*SUMPRODUCT($BD$12:BD127,$BE$12:$BE127),0))","v":0},1000000,{"$f":"IF(B127<>\"\",IF(Input!$J$40=\"Yes\",IF(B127<=5,0,IF(MOD(C127,12)=0,VLOOKUP(B127,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},743647.86744635308,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B127<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B127<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B127<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B127<=Charges!$C$88),0)","v":0},{"$f":"IF(B127<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B127<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW127*BY127*Input!$H$35+BX127*BZ127*Input!$H$36","v":0},0,{"$f":"CB127*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F127*Charges!$F$51+CM126+IF(MOD(C127-1,12)=0,CN126,0)-BE126,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C127-1,12)=0,H127*D127,CN126),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG127-(B127>PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH127-(B127<=PPT)*Z127)*(1+Charges!$D$11),0)","v":0},{"$f":"CI127*Charges!$C$22/12","v":0},0,0,{"$f":"CJ127-CL127-(B127<=PPT)*AF127*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C127=\"\",MOD(C127-1,12)=0,B127>PPT),0%,100%/12+CO126),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B127>PPT),0%,100%-CO127)","v":0},{"$f":"IF(B127>=Charges!$B$68,IF(MOD(C127,12)=0,(Loyalty_Bonus+Charges!$C$69*(B127-11))*AH127,0),0)","v":0},743647.86744635308,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,117,0,0,0,0,{"$f":"IF(AND(B128<>\"\", B128<=10),VLOOKUP(B128,Charges!$C$40:$F$50, 4, 0), IF(AND(B128<>\"\", B128 >10), 100%, 0))","v":0.97},0,0,{"$f":"D128*H128+F128*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B128=1,0,IF(B128<>\"\",(M128+N128)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G128), 0.5*Term*aprem)*(1+Indexation*(B128-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B128, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B128<>\"\",B128<=Term),IF(C128<61,Charges!$C$31,W127*(1+(B128<>B127)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,R128+CR127-BB127),\"\")","v":743647.86744635308},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,0,IF(C128=Input!$O$18,Input!$O$19,R128+CR127-Z128-BE127)),\"\")","v":743239.4573463531},{"$f":"IF(B128<>\"\",IF(Input!$W$55=1,CI128+CJ128,AB128*(1+Charges!$D$11)),0)","v":748021.4823938621},{"$f":"IF(Input!$W$55=1,CK128+CL128,( 1-(1-CW128)^(1/12))*(AC128))-'8%'!CS128","v":720.66033394419765},{"$f":"AC128*Charges!$D$28/12","v":841.52416769309491},0,720.66033394419765,{"$f":"IF(Input!$W$55=1,CM128+CN128,MAX(AC128-AG128,0))","v":747300.82205991785},1000000,{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(B128<=5,VLOOKUP(B128,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,747300.82205991785,{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B128<>\"\",IF(C128<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B128<>\"\",((Flat_Extra/1000)/12)*AQ128*AO128+Input!$H$34*V128*AP128,\"\")","v":0},0,0,500000,{"$f":"IF(B128<>\"\",IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B128<>\"\",B128<=Term-3),MIN(AU128,Charges!$H$11),0)","v":0},{"$f":"IF(C128=1,MIN(AV128,AW128),IF(AV128=0,0,MIN(AW128-AY127,IF(MOD(C128-1,12/Mode)=0,VLOOKUP(B128,Input!$B$43:$I$100,5)/Mode,0))))*(B128<=Term-3)","v":0},0,{"$f":"IF(B128<>\"\",IF(BH128>0,IF(AH129<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,MIN(IF(MOD(C128,12)=0,VLOOKUP(B128,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM128,AH128),AH128-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C128<60,0,IF(MOD(C128,12)=0,(BC128<60)*SUM(INDIRECT($BF$7&(C128+11)&\":\"&$BF$7&C127))+(BC128>=60)*SUMPRODUCT($BD$12:BD128,$BE$12:$BE128),0))","v":0},1000000,{"$f":"IF(B128<>\"\",IF(Input!$J$40=\"Yes\",IF(B128<=5,0,IF(MOD(C128,12)=0,VLOOKUP(B128,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},747300.82205991785,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B128<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B128<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B128<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B128<=Charges!$C$88),0)","v":0},{"$f":"IF(B128<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B128<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW128*BY128*Input!$H$35+BX128*BZ128*Input!$H$36","v":0},0,{"$f":"CB128*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F128*Charges!$F$51+CM127+IF(MOD(C128-1,12)=0,CN127,0)-BE127,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C128-1,12)=0,H128*D128,CN127),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG128-(B128>PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH128-(B128<=PPT)*Z128)*(1+Charges!$D$11),0)","v":0},{"$f":"CI128*Charges!$C$22/12","v":0},0,0,{"$f":"CJ128-CL128-(B128<=PPT)*AF128*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C128=\"\",MOD(C128-1,12)=0,B128>PPT),0%,100%/12+CO127),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B128>PPT),0%,100%-CO128)","v":0},{"$f":"IF(B128>=Charges!$B$68,IF(MOD(C128,12)=0,(Loyalty_Bonus+Charges!$C$69*(B128-11))*AH128,0),0)","v":0},747300.82205991785,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,118,0,0,0,0,{"$f":"IF(AND(B129<>\"\", B129<=10),VLOOKUP(B129,Charges!$C$40:$F$50, 4, 0), IF(AND(B129<>\"\", B129 >10), 100%, 0))","v":0.97},0,0,{"$f":"D129*H129+F129*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B129=1,0,IF(B129<>\"\",(M129+N129)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G129), 0.5*Term*aprem)*(1+Indexation*(B129-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B129, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B129<>\"\",B129<=Term),IF(C129<61,Charges!$C$31,W128*(1+(B129<>B128)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,R129+CR128-BB128),\"\")","v":747300.82205991785},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,0,IF(C129=Input!$O$18,Input!$O$19,R129+CR128-Z129-BE128)),\"\")","v":746892.41195991787},{"$f":"IF(B129<>\"\",IF(Input!$W$55=1,CI129+CJ129,AB129*(1+Charges!$D$11)),0)","v":751697.94022740109},{"$f":"IF(Input!$W$55=1,CK129+CL129,( 1-(1-CW129)^(1/12))*(AC129))-'8%'!CS129","v":724.20231421135657},{"$f":"AC129*Charges!$D$28/12","v":845.66018275582621},0,724.20231421135657,{"$f":"IF(Input!$W$55=1,CM129+CN129,MAX(AC129-AG129,0))","v":750973.73791318969},1000000,{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(B129<=5,VLOOKUP(B129,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,750973.73791318969,{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B129<>\"\",IF(C129<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B129<>\"\",((Flat_Extra/1000)/12)*AQ129*AO129+Input!$H$34*V129*AP129,\"\")","v":0},0,0,500000,{"$f":"IF(B129<>\"\",IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B129<>\"\",B129<=Term-3),MIN(AU129,Charges!$H$11),0)","v":0},{"$f":"IF(C129=1,MIN(AV129,AW129),IF(AV129=0,0,MIN(AW129-AY128,IF(MOD(C129-1,12/Mode)=0,VLOOKUP(B129,Input!$B$43:$I$100,5)/Mode,0))))*(B129<=Term-3)","v":0},0,{"$f":"IF(B129<>\"\",IF(BH129>0,IF(AH130<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,MIN(IF(MOD(C129,12)=0,VLOOKUP(B129,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM129,AH129),AH129-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C129<60,0,IF(MOD(C129,12)=0,(BC129<60)*SUM(INDIRECT($BF$7&(C129+11)&\":\"&$BF$7&C128))+(BC129>=60)*SUMPRODUCT($BD$12:BD129,$BE$12:$BE129),0))","v":0},1000000,{"$f":"IF(B129<>\"\",IF(Input!$J$40=\"Yes\",IF(B129<=5,0,IF(MOD(C129,12)=0,VLOOKUP(B129,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},750973.73791318969,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B129<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B129<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B129<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B129<=Charges!$C$88),0)","v":0},{"$f":"IF(B129<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B129<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW129*BY129*Input!$H$35+BX129*BZ129*Input!$H$36","v":0},0,{"$f":"CB129*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F129*Charges!$F$51+CM128+IF(MOD(C129-1,12)=0,CN128,0)-BE128,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C129-1,12)=0,H129*D129,CN128),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG129-(B129>PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH129-(B129<=PPT)*Z129)*(1+Charges!$D$11),0)","v":0},{"$f":"CI129*Charges!$C$22/12","v":0},0,0,{"$f":"CJ129-CL129-(B129<=PPT)*AF129*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C129=\"\",MOD(C129-1,12)=0,B129>PPT),0%,100%/12+CO128),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B129>PPT),0%,100%-CO129)","v":0},{"$f":"IF(B129>=Charges!$B$68,IF(MOD(C129,12)=0,(Loyalty_Bonus+Charges!$C$69*(B129-11))*AH129,0),0)","v":0},750973.73791318969,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,119,0,0,0,0,{"$f":"IF(AND(B130<>\"\", B130<=10),VLOOKUP(B130,Charges!$C$40:$F$50, 4, 0), IF(AND(B130<>\"\", B130 >10), 100%, 0))","v":0.97},0,0,{"$f":"D130*H130+F130*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B130=1,0,IF(B130<>\"\",(M130+N130)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G130), 0.5*Term*aprem)*(1+Indexation*(B130-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B130, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B130<>\"\",B130<=Term),IF(C130<61,Charges!$C$31,W129*(1+(B130<>B129)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,R130+CR129-BB129),\"\")","v":750973.73791318969},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,0,IF(C130=Input!$O$18,Input!$O$19,R130+CR129-Z130-BE129)),\"\")","v":750565.32781318971},{"$f":"IF(B130<>\"\",IF(Input!$W$55=1,CI130+CJ130,AB130*(1+Charges!$D$11)),0)","v":755394.48773186433},{"$f":"IF(Input!$W$55=1,CK130+CL130,( 1-(1-CW130)^(1/12))*(AC130))-'8%'!CS130","v":727.76364930895522},{"$f":"AC130*Charges!$D$28/12","v":849.81879869834745},0,727.76364930895522,{"$f":"IF(Input!$W$55=1,CM130+CN130,MAX(AC130-AG130,0))","v":754666.72408255539},1000000,{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(B130<=5,VLOOKUP(B130,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,754666.72408255539,{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B130<>\"\",IF(C130<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B130<>\"\",((Flat_Extra/1000)/12)*AQ130*AO130+Input!$H$34*V130*AP130,\"\")","v":0},0,0,500000,{"$f":"IF(B130<>\"\",IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B130<>\"\",B130<=Term-3),MIN(AU130,Charges!$H$11),0)","v":0},{"$f":"IF(C130=1,MIN(AV130,AW130),IF(AV130=0,0,MIN(AW130-AY129,IF(MOD(C130-1,12/Mode)=0,VLOOKUP(B130,Input!$B$43:$I$100,5)/Mode,0))))*(B130<=Term-3)","v":0},0,{"$f":"IF(B130<>\"\",IF(BH130>0,IF(AH131<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,MIN(IF(MOD(C130,12)=0,VLOOKUP(B130,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM130,AH130),AH130-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C130<60,0,IF(MOD(C130,12)=0,(BC130<60)*SUM(INDIRECT($BF$7&(C130+11)&\":\"&$BF$7&C129))+(BC130>=60)*SUMPRODUCT($BD$12:BD130,$BE$12:$BE130),0))","v":0},1000000,{"$f":"IF(B130<>\"\",IF(Input!$J$40=\"Yes\",IF(B130<=5,0,IF(MOD(C130,12)=0,VLOOKUP(B130,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},754666.72408255539,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B130<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B130<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B130<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B130<=Charges!$C$88),0)","v":0},{"$f":"IF(B130<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B130<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW130*BY130*Input!$H$35+BX130*BZ130*Input!$H$36","v":0},0,{"$f":"CB130*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F130*Charges!$F$51+CM129+IF(MOD(C130-1,12)=0,CN129,0)-BE129,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C130-1,12)=0,H130*D130,CN129),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG130-(B130>PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH130-(B130<=PPT)*Z130)*(1+Charges!$D$11),0)","v":0},{"$f":"CI130*Charges!$C$22/12","v":0},0,0,{"$f":"CJ130-CL130-(B130<=PPT)*AF130*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C130=\"\",MOD(C130-1,12)=0,B130>PPT),0%,100%/12+CO129),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B130>PPT),0%,100%-CO130)","v":0},{"$f":"IF(B130>=Charges!$B$68,IF(MOD(C130,12)=0,(Loyalty_Bonus+Charges!$C$69*(B130-11))*AH130,0),0)","v":0},754666.72408255539,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,10,120,0,0,0,0,{"$f":"IF(AND(B131<>\"\", B131<=10),VLOOKUP(B131,Charges!$C$40:$F$50, 4, 0), IF(AND(B131<>\"\", B131 >10), 100%, 0))","v":0.97},0,0,{"$f":"D131*H131+F131*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B131=1,0,IF(B131<>\"\",(M131+N131)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G131), 0.5*Term*aprem)*(1+Indexation*(B131-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B131, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":290700.00000000006},0,{"$f":"MIN(IF(AND(B131<>\"\",B131<=Term),IF(C131<61,Charges!$C$31,W130*(1+(B131<>B130)*Charges!$C$32))),500)","v":408.41010000000006},0,408.41010000000006,408.41010000000006,{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,R131+CR130-BB130),\"\")","v":754666.72408255539},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,0,IF(C131=Input!$O$18,Input!$O$19,R131+CR130-Z131-BE130)),\"\")","v":754258.31398255541},{"$f":"IF(B131<>\"\",IF(Input!$W$55=1,CI131+CJ131,AB131*(1+Charges!$D$11)),0)","v":759111.23468543962},{"$f":"IF(Input!$W$55=1,CK131+CL131,( 1-(1-CW131)^(1/12))*(AC131))-'8%'!CS131","v":731.34444499971232},{"$f":"AC131*Charges!$D$28/12","v":854.00013902111959},0,731.34444499971232,{"$f":"IF(Input!$W$55=1,CM131+CN131,MAX(AC131-AG131,0))","v":758379.89024043991},1000000,{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(B131<=5,VLOOKUP(B131,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,758379.89024043991,{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B131<>\"\",IF(C131<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1290700,{"$f":"IF(B131<>\"\",((Flat_Extra/1000)/12)*AQ131*AO131+Input!$H$34*V131*AP131,\"\")","v":0},0,0,500000,{"$f":"IF(B131<>\"\",IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B131<>\"\",B131<=Term-3),MIN(AU131,Charges!$H$11),0)","v":0},{"$f":"IF(C131=1,MIN(AV131,AW131),IF(AV131=0,0,MIN(AW131-AY130,IF(MOD(C131-1,12/Mode)=0,VLOOKUP(B131,Input!$B$43:$I$100,5)/Mode,0))))*(B131<=Term-3)","v":0},0,{"$f":"IF(B131<>\"\",IF(BH131>0,IF(AH132<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,MIN(IF(MOD(C131,12)=0,VLOOKUP(B131,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM131,AH131),AH131-Charges!$D$73*aprem)))),0),0)","v":0},54,0,0,{"$f":"IF(C131<60,0,IF(MOD(C131,12)=0,(BC131<60)*SUM(INDIRECT($BF$7&(C131+11)&\":\"&$BF$7&C130))+(BC131>=60)*SUMPRODUCT($BD$12:BD131,$BE$12:$BE131),0))","v":0},1000000,{"$f":"IF(B131<>\"\",IF(Input!$J$40=\"Yes\",IF(B131<=5,0,IF(MOD(C131,12)=0,VLOOKUP(B131,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},758379.89024043991,0,null,null,null,null,0,1,100000,0,null,null,{"$f":"Charges!$C$82/12*(B131<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B131<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B131<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B131<=Charges!$C$88),0)","v":0},{"$f":"IF(B131<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B131<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW131*BY131*Input!$H$35+BX131*BZ131*Input!$H$36","v":0},0,{"$f":"CB131*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F131*Charges!$F$51+CM130+IF(MOD(C131-1,12)=0,CN130,0)-BE130,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C131-1,12)=0,H131*D131,CN130),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG131-(B131>PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH131-(B131<=PPT)*Z131)*(1+Charges!$D$11),0)","v":0},{"$f":"CI131*Charges!$C$22/12","v":0},0,0,{"$f":"CJ131-CL131-(B131<=PPT)*AF131*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C131=\"\",MOD(C131-1,12)=0,B131>PPT),0%,100%/12+CO130),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B131>PPT),0%,100%-CO131)","v":0},{"$f":"IF(B131>=Charges!$B$68,IF(MOD(C131,12)=0,(Loyalty_Bonus+Charges!$C$69*(B131-11))*AH131,0),0)","v":0},758379.89024043991,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
[0,11,121,0,0,0,0,{"$f":"IF(AND(B132<>\"\", B132<=10),VLOOKUP(B132,Charges!$C$40:$F$50, 4, 0), IF(AND(B132<>\"\", B132 >10), 100%, 0))","v":1},0,0,{"$f":"D132*H132+F132*Charges!$F$51","v":0},0,0,0,0,0,{"$f":"IF(B132=1,0,IF(B132<>\"\",(M132+N132)*Charges!$C$4,\"\"))","v":0},0,{"$f":"MAX(SA, 1.05*SUM($G$12:G132), 0.5*Term*aprem)*(1+Indexation*(B132-1))","v":1000000},0,{"$f":"IFERROR(VLOOKUP(B132, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B132<>\"\",B132<=Term),IF(C132<61,Charges!$C$31,W131*(1+(B132<>B131)*Charges!$C$32))),500)","v":0},0,0,0,{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,R132+CR131-BB131),\"\")","v":758379.89024043991},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,0,IF(C132=Input!$O$18,Input!$O$19,R132+CR131-Z132-BE131)),\"\")","v":758379.89024043991},{"$f":"IF(B132<>\"\",IF(Input!$W$55=1,CI132+CJ132,AB132*(1+Charges!$D$11)),0)","v":763259.329289068},{"$f":"IF(Input!$W$55=1,CK132+CL132,( 1-(1-CW132)^(1/12))*(AC132))-'8%'!CS132","v":735.34081049541464},{"$f":"AC132*Charges!$D$28/12","v":858.66674545020157},0,735.34081049541464,{"$f":"IF(Input!$W$55=1,CM132+CN132,MAX(AC132-AG132,0))","v":762523.98847857257},1000000,{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(B132<=5,VLOOKUP(B132,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":0},0,0,{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":0},{"$f":"IF(B132<>\"\",IF(C132<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":0},1000000,{"$f":"IF(B132<>\"\",((Flat_Extra/1000)/12)*AQ132*AO132+Input!$H$34*V132*AP132,\"\")","v":0},0,0,500000,{"$f":"IF(B132<>\"\",IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":0},{"$f":"IF(AND(B132<>\"\",B132<=Term-3),MIN(AU132,Charges!$H$11),0)","v":0},{"$f":"IF(C132=1,MIN(AV132,AW132),IF(AV132=0,0,MIN(AW132-AY131,IF(MOD(C132-1,12/Mode)=0,VLOOKUP(B132,Input!$B$43:$I$100,5)/Mode,0))))*(B132<=Term-3)","v":0},0,{"$f":"IF(B132<>\"\",IF(BH132>0,IF(AH133<Charges!$D$73*aprem,1,0),0),\"\")","v":0},0,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,MIN(IF(MOD(C132,12)=0,VLOOKUP(B132,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM132,AH132),AH132-Charges!$D$73*aprem)))),0),0)","v":0},55,0,0,{"$f":"IF(C132<60,0,IF(MOD(C132,12)=0,(BC132<60)*SUM(INDIRECT($BF$7&(C132+11)&\":\"&$BF$7&C131))+(BC132>=60)*SUMPRODUCT($BD$12:BD132,$BE$12:$BE132),0))","v":0},1000000,{"$f":"IF(B132<>\"\",IF(Input!$J$40=\"Yes\",IF(B132<=5,0,IF(MOD(C132,12)=0,VLOOKUP(B132,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":0},762523.98847857257,758379.89024043991,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B132<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B132<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B132<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B132<=Charges!$C$88),0)","v":0},{"$f":"IF(B132<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B132<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW132*BY132*Input!$H$35+BX132*BZ132*Input!$H$36","v":0},0,{"$f":"CB132*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F132*Charges!$F$51+CM131+IF(MOD(C132-1,12)=0,CN131,0)-BE131,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C132-1,12)=0,H132*D132,CN131),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG132-(B132>PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH132-(B132<=PPT)*Z132)*(1+Charges!$D$11),0)","v":0},{"$f":"CI132*Charges!$C$22/12","v":0},0,0,{"$f":"CJ132-CL132-(B132<=PPT)*AF132*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C132=\"\",MOD(C132-1,12)=0,B132>PPT),0%,100%/12+CO131),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B132>PPT),0%,100%-CO132)","v":0},{"$f":"IF(B132>=Charges!$B$68,IF(MOD(C132,12)=0,(Loyalty_Bonus+Charges!$C$69*(B132-11))*AH132,0),0)","v":0},762523.98847857257,0,null,1.005E-2,9.7000000000000003E-3,1.15E-2]
["","","",0,0,"","",{"$f":"IF(AND(B133<>\"\", B133<=10),VLOOKUP(B133,Charges!$C$40:$F$50, 4, 0), IF(AND(B133<>\"\", B133 >10), 100%, 0))","v":0},0,"",{"$f":"D133*H133+F133*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B133=1,0,IF(B133<>\"\",(M133+N133)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G133), 0.5*Term*aprem)*(1+Indexation*(B133-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B133, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B133<>\"\",B133<=Term),IF(C133<61,Charges!$C$31,W132*(1+(B133<>B132)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,R133+CR132-BB132),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,0,IF(C133=Input!$O$18,Input!$O$19,R133+CR132-Z133-BE132)),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(Input!$W$55=1,CI133+CJ133,AB133*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK133+CL133,( 1-(1-CW133)^(1/12))*(AC133))-'8%'!CS133","v":{"$error":"#VALUE!"}},{"$f":"AC133*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM133+CN133,MAX(AC133-AG133,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(B133<=5,VLOOKUP(B133,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B133<>\"\",IF(C133<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",((Flat_Extra/1000)/12)*AQ133*AO133+Input!$H$34*V133*AP133,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B133<>\"\",IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B133<>\"\",B133<=Term-3),MIN(AU133,Charges!$H$11),0)","v":0},{"$f":"IF(C133=1,MIN(AV133,AW133),IF(AV133=0,0,MIN(AW133-AY132,IF(MOD(C133-1,12/Mode)=0,VLOOKUP(B133,Input!$B$43:$I$100,5)/Mode,0))))*(B133<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B133<>\"\",IF(BH133>0,IF(AH134<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,MIN(IF(MOD(C133,12)=0,VLOOKUP(B133,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM133,AH133),AH133-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C133<60,0,IF(MOD(C133,12)=0,(BC133<60)*SUM(INDIRECT($BF$7&(C133+11)&\":\"&$BF$7&C132))+(BC133>=60)*SUMPRODUCT($BD$12:BD133,$BE$12:$BE133),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B133<>\"\",IF(Input!$J$40=\"Yes\",IF(B133<=5,0,IF(MOD(C133,12)=0,VLOOKUP(B133,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B133<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B133<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B133<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B133<=Charges!$C$88),0)","v":0},{"$f":"IF(B133<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B133<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW133*BY133*Input!$H$35+BX133*BZ133*Input!$H$36","v":0},0,{"$f":"CB133*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F133*Charges!$F$51+CM132+IF(MOD(C133-1,12)=0,CN132,0)-BE132,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C133-1,12)=0,H133*D133,CN132),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG133-(B133>PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH133-(B133<=PPT)*Z133)*(1+Charges!$D$11),0)","v":0},{"$f":"CI133*Charges!$C$22/12","v":0},0,0,{"$f":"CJ133-CL133-(B133<=PPT)*AF133*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C133=\"\",MOD(C133-1,12)=0,B133>PPT),0%,100%/12+CO132),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B133>PPT),0%,100%-CO133)","v":0},{"$f":"IF(B133>=Charges!$B$68,IF(MOD(C133,12)=0,(Loyalty_Bonus+Charges!$C$69*(B133-11))*AH133,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B134<>\"\", B134<=10),VLOOKUP(B134,Charges!$C$40:$F$50, 4, 0), IF(AND(B134<>\"\", B134 >10), 100%, 0))","v":0},0,"",{"$f":"D134*H134+F134*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B134=1,0,IF(B134<>\"\",(M134+N134)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G134), 0.5*Term*aprem)*(1+Indexation*(B134-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B134, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B134<>\"\",B134<=Term),IF(C134<61,Charges!$C$31,W133*(1+(B134<>B133)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,R134+CR133-BB133),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,0,IF(C134=Input!$O$18,Input!$O$19,R134+CR133-Z134-BE133)),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(Input!$W$55=1,CI134+CJ134,AB134*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK134+CL134,( 1-(1-CW134)^(1/12))*(AC134))-'8%'!CS134","v":{"$error":"#VALUE!"}},{"$f":"AC134*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM134+CN134,MAX(AC134-AG134,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(B134<=5,VLOOKUP(B134,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B134<>\"\",IF(C134<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",((Flat_Extra/1000)/12)*AQ134*AO134+Input!$H$34*V134*AP134,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B134<>\"\",IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B134<>\"\",B134<=Term-3),MIN(AU134,Charges!$H$11),0)","v":0},{"$f":"IF(C134=1,MIN(AV134,AW134),IF(AV134=0,0,MIN(AW134-AY133,IF(MOD(C134-1,12/Mode)=0,VLOOKUP(B134,Input!$B$43:$I$100,5)/Mode,0))))*(B134<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B134<>\"\",IF(BH134>0,IF(AH135<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,MIN(IF(MOD(C134,12)=0,VLOOKUP(B134,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM134,AH134),AH134-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C134<60,0,IF(MOD(C134,12)=0,(BC134<60)*SUM(INDIRECT($BF$7&(C134+11)&\":\"&$BF$7&C133))+(BC134>=60)*SUMPRODUCT($BD$12:BD134,$BE$12:$BE134),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B134<>\"\",IF(Input!$J$40=\"Yes\",IF(B134<=5,0,IF(MOD(C134,12)=0,VLOOKUP(B134,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B134<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B134<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B134<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B134<=Charges!$C$88),0)","v":0},{"$f":"IF(B134<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B134<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW134*BY134*Input!$H$35+BX134*BZ134*Input!$H$36","v":0},0,{"$f":"CB134*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F134*Charges!$F$51+CM133+IF(MOD(C134-1,12)=0,CN133,0)-BE133,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C134-1,12)=0,H134*D134,CN133),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG134-(B134>PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH134-(B134<=PPT)*Z134)*(1+Charges!$D$11),0)","v":0},{"$f":"CI134*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ134-CL134-(B134<=PPT)*AF134*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C134=\"\",MOD(C134-1,12)=0,B134>PPT),0%,100%/12+CO133),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B134>PPT),0%,100%-CO134)","v":0},{"$f":"IF(B134>=Charges!$B$68,IF(MOD(C134,12)=0,(Loyalty_Bonus+Charges!$C$69*(B134-11))*AH134,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B135<>\"\", B135<=10),VLOOKUP(B135,Charges!$C$40:$F$50, 4, 0), IF(AND(B135<>\"\", B135 >10), 100%, 0))","v":0},0,"",{"$f":"D135*H135+F135*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B135=1,0,IF(B135<>\"\",(M135+N135)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G135), 0.5*Term*aprem)*(1+Indexation*(B135-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B135, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B135<>\"\",B135<=Term),IF(C135<61,Charges!$C$31,W134*(1+(B135<>B134)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,R135+CR134-BB134),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,0,IF(C135=Input!$O$18,Input!$O$19,R135+CR134-Z135-BE134)),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(Input!$W$55=1,CI135+CJ135,AB135*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK135+CL135,( 1-(1-CW135)^(1/12))*(AC135))-'8%'!CS135","v":{"$error":"#VALUE!"}},{"$f":"AC135*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM135+CN135,MAX(AC135-AG135,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(B135<=5,VLOOKUP(B135,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B135<>\"\",IF(C135<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",((Flat_Extra/1000)/12)*AQ135*AO135+Input!$H$34*V135*AP135,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B135<>\"\",IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B135<>\"\",B135<=Term-3),MIN(AU135,Charges!$H$11),0)","v":0},{"$f":"IF(C135=1,MIN(AV135,AW135),IF(AV135=0,0,MIN(AW135-AY134,IF(MOD(C135-1,12/Mode)=0,VLOOKUP(B135,Input!$B$43:$I$100,5)/Mode,0))))*(B135<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B135<>\"\",IF(BH135>0,IF(AH136<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,MIN(IF(MOD(C135,12)=0,VLOOKUP(B135,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM135,AH135),AH135-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C135<60,0,IF(MOD(C135,12)=0,(BC135<60)*SUM(INDIRECT($BF$7&(C135+11)&\":\"&$BF$7&C134))+(BC135>=60)*SUMPRODUCT($BD$12:BD135,$BE$12:$BE135),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B135<>\"\",IF(Input!$J$40=\"Yes\",IF(B135<=5,0,IF(MOD(C135,12)=0,VLOOKUP(B135,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B135<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B135<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B135<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B135<=Charges!$C$88),0)","v":0},{"$f":"IF(B135<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B135<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW135*BY135*Input!$H$35+BX135*BZ135*Input!$H$36","v":0},0,{"$f":"CB135*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F135*Charges!$F$51+CM134+IF(MOD(C135-1,12)=0,CN134,0)-BE134,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C135-1,12)=0,H135*D135,CN134),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG135-(B135>PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH135-(B135<=PPT)*Z135)*(1+Charges!$D$11),0)","v":0},{"$f":"CI135*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ135-CL135-(B135<=PPT)*AF135*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C135=\"\",MOD(C135-1,12)=0,B135>PPT),0%,100%/12+CO134),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B135>PPT),0%,100%-CO135)","v":0},{"$f":"IF(B135>=Charges!$B$68,IF(MOD(C135,12)=0,(Loyalty_Bonus+Charges!$C$69*(B135-11))*AH135,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B136<>\"\", B136<=10),VLOOKUP(B136,Charges!$C$40:$F$50, 4, 0), IF(AND(B136<>\"\", B136 >10), 100%, 0))","v":0},0,"",{"$f":"D136*H136+F136*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B136=1,0,IF(B136<>\"\",(M136+N136)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G136), 0.5*Term*aprem)*(1+Indexation*(B136-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B136, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B136<>\"\",B136<=Term),IF(C136<61,Charges!$C$31,W135*(1+(B136<>B135)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,R136+CR135-BB135),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,0,IF(C136=Input!$O$18,Input!$O$19,R136+CR135-Z136-BE135)),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(Input!$W$55=1,CI136+CJ136,AB136*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK136+CL136,( 1-(1-CW136)^(1/12))*(AC136))-'8%'!CS136","v":{"$error":"#VALUE!"}},{"$f":"AC136*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM136+CN136,MAX(AC136-AG136,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(B136<=5,VLOOKUP(B136,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B136<>\"\",IF(C136<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",((Flat_Extra/1000)/12)*AQ136*AO136+Input!$H$34*V136*AP136,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B136<>\"\",IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B136<>\"\",B136<=Term-3),MIN(AU136,Charges!$H$11),0)","v":0},{"$f":"IF(C136=1,MIN(AV136,AW136),IF(AV136=0,0,MIN(AW136-AY135,IF(MOD(C136-1,12/Mode)=0,VLOOKUP(B136,Input!$B$43:$I$100,5)/Mode,0))))*(B136<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B136<>\"\",IF(BH136>0,IF(AH137<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,MIN(IF(MOD(C136,12)=0,VLOOKUP(B136,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM136,AH136),AH136-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C136<60,0,IF(MOD(C136,12)=0,(BC136<60)*SUM(INDIRECT($BF$7&(C136+11)&\":\"&$BF$7&C135))+(BC136>=60)*SUMPRODUCT($BD$12:BD136,$BE$12:$BE136),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B136<>\"\",IF(Input!$J$40=\"Yes\",IF(B136<=5,0,IF(MOD(C136,12)=0,VLOOKUP(B136,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B136<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B136<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B136<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B136<=Charges!$C$88),0)","v":0},{"$f":"IF(B136<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B136<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW136*BY136*Input!$H$35+BX136*BZ136*Input!$H$36","v":0},0,{"$f":"CB136*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F136*Charges!$F$51+CM135+IF(MOD(C136-1,12)=0,CN135,0)-BE135,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C136-1,12)=0,H136*D136,CN135),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG136-(B136>PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH136-(B136<=PPT)*Z136)*(1+Charges!$D$11),0)","v":0},{"$f":"CI136*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ136-CL136-(B136<=PPT)*AF136*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C136=\"\",MOD(C136-1,12)=0,B136>PPT),0%,100%/12+CO135),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B136>PPT),0%,100%-CO136)","v":0},{"$f":"IF(B136>=Charges!$B$68,IF(MOD(C136,12)=0,(Loyalty_Bonus+Charges!$C$69*(B136-11))*AH136,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B137<>\"\", B137<=10),VLOOKUP(B137,Charges!$C$40:$F$50, 4, 0), IF(AND(B137<>\"\", B137 >10), 100%, 0))","v":0},0,"",{"$f":"D137*H137+F137*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B137=1,0,IF(B137<>\"\",(M137+N137)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G137), 0.5*Term*aprem)*(1+Indexation*(B137-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B137, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B137<>\"\",B137<=Term),IF(C137<61,Charges!$C$31,W136*(1+(B137<>B136)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,R137+CR136-BB136),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,0,IF(C137=Input!$O$18,Input!$O$19,R137+CR136-Z137-BE136)),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(Input!$W$55=1,CI137+CJ137,AB137*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK137+CL137,( 1-(1-CW137)^(1/12))*(AC137))-'8%'!CS137","v":{"$error":"#VALUE!"}},{"$f":"AC137*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM137+CN137,MAX(AC137-AG137,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(B137<=5,VLOOKUP(B137,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B137<>\"\",IF(C137<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",((Flat_Extra/1000)/12)*AQ137*AO137+Input!$H$34*V137*AP137,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B137<>\"\",IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B137<>\"\",B137<=Term-3),MIN(AU137,Charges!$H$11),0)","v":0},{"$f":"IF(C137=1,MIN(AV137,AW137),IF(AV137=0,0,MIN(AW137-AY136,IF(MOD(C137-1,12/Mode)=0,VLOOKUP(B137,Input!$B$43:$I$100,5)/Mode,0))))*(B137<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B137<>\"\",IF(BH137>0,IF(AH138<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,MIN(IF(MOD(C137,12)=0,VLOOKUP(B137,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM137,AH137),AH137-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C137<60,0,IF(MOD(C137,12)=0,(BC137<60)*SUM(INDIRECT($BF$7&(C137+11)&\":\"&$BF$7&C136))+(BC137>=60)*SUMPRODUCT($BD$12:BD137,$BE$12:$BE137),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B137<>\"\",IF(Input!$J$40=\"Yes\",IF(B137<=5,0,IF(MOD(C137,12)=0,VLOOKUP(B137,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B137<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B137<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B137<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B137<=Charges!$C$88),0)","v":0},{"$f":"IF(B137<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B137<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW137*BY137*Input!$H$35+BX137*BZ137*Input!$H$36","v":0},0,{"$f":"CB137*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F137*Charges!$F$51+CM136+IF(MOD(C137-1,12)=0,CN136,0)-BE136,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C137-1,12)=0,H137*D137,CN136),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG137-(B137>PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH137-(B137<=PPT)*Z137)*(1+Charges!$D$11),0)","v":0},{"$f":"CI137*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ137-CL137-(B137<=PPT)*AF137*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C137=\"\",MOD(C137-1,12)=0,B137>PPT),0%,100%/12+CO136),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B137>PPT),0%,100%-CO137)","v":0},{"$f":"IF(B137>=Charges!$B$68,IF(MOD(C137,12)=0,(Loyalty_Bonus+Charges!$C$69*(B137-11))*AH137,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B138<>\"\", B138<=10),VLOOKUP(B138,Charges!$C$40:$F$50, 4, 0), IF(AND(B138<>\"\", B138 >10), 100%, 0))","v":0},0,"",{"$f":"D138*H138+F138*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B138=1,0,IF(B138<>\"\",(M138+N138)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G138), 0.5*Term*aprem)*(1+Indexation*(B138-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B138, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B138<>\"\",B138<=Term),IF(C138<61,Charges!$C$31,W137*(1+(B138<>B137)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,R138+CR137-BB137),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,0,IF(C138=Input!$O$18,Input!$O$19,R138+CR137-Z138-BE137)),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(Input!$W$55=1,CI138+CJ138,AB138*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK138+CL138,( 1-(1-CW138)^(1/12))*(AC138))-'8%'!CS138","v":{"$error":"#VALUE!"}},{"$f":"AC138*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM138+CN138,MAX(AC138-AG138,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(B138<=5,VLOOKUP(B138,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B138<>\"\",IF(C138<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",((Flat_Extra/1000)/12)*AQ138*AO138+Input!$H$34*V138*AP138,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B138<>\"\",IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B138<>\"\",B138<=Term-3),MIN(AU138,Charges!$H$11),0)","v":0},{"$f":"IF(C138=1,MIN(AV138,AW138),IF(AV138=0,0,MIN(AW138-AY137,IF(MOD(C138-1,12/Mode)=0,VLOOKUP(B138,Input!$B$43:$I$100,5)/Mode,0))))*(B138<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B138<>\"\",IF(BH138>0,IF(AH139<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,MIN(IF(MOD(C138,12)=0,VLOOKUP(B138,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM138,AH138),AH138-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C138<60,0,IF(MOD(C138,12)=0,(BC138<60)*SUM(INDIRECT($BF$7&(C138+11)&\":\"&$BF$7&C137))+(BC138>=60)*SUMPRODUCT($BD$12:BD138,$BE$12:$BE138),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B138<>\"\",IF(Input!$J$40=\"Yes\",IF(B138<=5,0,IF(MOD(C138,12)=0,VLOOKUP(B138,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B138<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B138<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B138<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B138<=Charges!$C$88),0)","v":0},{"$f":"IF(B138<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B138<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW138*BY138*Input!$H$35+BX138*BZ138*Input!$H$36","v":0},0,{"$f":"CB138*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F138*Charges!$F$51+CM137+IF(MOD(C138-1,12)=0,CN137,0)-BE137,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C138-1,12)=0,H138*D138,CN137),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG138-(B138>PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH138-(B138<=PPT)*Z138)*(1+Charges!$D$11),0)","v":0},{"$f":"CI138*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ138-CL138-(B138<=PPT)*AF138*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C138=\"\",MOD(C138-1,12)=0,B138>PPT),0%,100%/12+CO137),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B138>PPT),0%,100%-CO138)","v":0},{"$f":"IF(B138>=Charges!$B$68,IF(MOD(C138,12)=0,(Loyalty_Bonus+Charges!$C$69*(B138-11))*AH138,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B139<>\"\", B139<=10),VLOOKUP(B139,Charges!$C$40:$F$50, 4, 0), IF(AND(B139<>\"\", B139 >10), 100%, 0))","v":0},0,"",{"$f":"D139*H139+F139*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B139=1,0,IF(B139<>\"\",(M139+N139)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G139), 0.5*Term*aprem)*(1+Indexation*(B139-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B139, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B139<>\"\",B139<=Term),IF(C139<61,Charges!$C$31,W138*(1+(B139<>B138)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,R139+CR138-BB138),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,0,IF(C139=Input!$O$18,Input!$O$19,R139+CR138-Z139-BE138)),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(Input!$W$55=1,CI139+CJ139,AB139*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK139+CL139,( 1-(1-CW139)^(1/12))*(AC139))-'8%'!CS139","v":{"$error":"#VALUE!"}},{"$f":"AC139*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM139+CN139,MAX(AC139-AG139,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(B139<=5,VLOOKUP(B139,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B139<>\"\",IF(C139<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",((Flat_Extra/1000)/12)*AQ139*AO139+Input!$H$34*V139*AP139,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B139<>\"\",IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B139<>\"\",B139<=Term-3),MIN(AU139,Charges!$H$11),0)","v":0},{"$f":"IF(C139=1,MIN(AV139,AW139),IF(AV139=0,0,MIN(AW139-AY138,IF(MOD(C139-1,12/Mode)=0,VLOOKUP(B139,Input!$B$43:$I$100,5)/Mode,0))))*(B139<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B139<>\"\",IF(BH139>0,IF(AH140<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,MIN(IF(MOD(C139,12)=0,VLOOKUP(B139,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM139,AH139),AH139-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C139<60,0,IF(MOD(C139,12)=0,(BC139<60)*SUM(INDIRECT($BF$7&(C139+11)&\":\"&$BF$7&C138))+(BC139>=60)*SUMPRODUCT($BD$12:BD139,$BE$12:$BE139),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B139<>\"\",IF(Input!$J$40=\"Yes\",IF(B139<=5,0,IF(MOD(C139,12)=0,VLOOKUP(B139,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B139<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B139<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B139<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B139<=Charges!$C$88),0)","v":0},{"$f":"IF(B139<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B139<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW139*BY139*Input!$H$35+BX139*BZ139*Input!$H$36","v":0},0,{"$f":"CB139*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F139*Charges!$F$51+CM138+IF(MOD(C139-1,12)=0,CN138,0)-BE138,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C139-1,12)=0,H139*D139,CN138),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG139-(B139>PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH139-(B139<=PPT)*Z139)*(1+Charges!$D$11),0)","v":0},{"$f":"CI139*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ139-CL139-(B139<=PPT)*AF139*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C139=\"\",MOD(C139-1,12)=0,B139>PPT),0%,100%/12+CO138),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B139>PPT),0%,100%-CO139)","v":0},{"$f":"IF(B139>=Charges!$B$68,IF(MOD(C139,12)=0,(Loyalty_Bonus+Charges!$C$69*(B139-11))*AH139,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C139<=Term*12,C139+1,\"\")","v":""},{"$f":"IFERROR(IF(C140<>\"\",IF(AND(MOD(C140-1,12/Mode)=0,B140<=Term),(Prem)/Mode,0),\"\")*A140, 0)","v":0},{"$f":"IFERROR(IF(B140<>\"\",(aprem),\"\")*A140, 0)","v":0},{"$f":"IF(B140<>\"\",AX140,\"\")","v":""},{"$f":"IF(B140<>\"\",D140+F140,\"\")","v":""},{"$f":"IF(AND(B140<>\"\", B140<=10),VLOOKUP(B140,Charges!$C$40:$F$50, 4, 0), IF(AND(B140<>\"\", B140 >10), 100%, 0))","v":0},{"$f":"IF(D140<>0,(D140*H140)/(D140),0)","v":0},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12)=0,G140,G140+J139),\"\")","v":""},{"$f":"D140*H140+F140*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$f":"K140-L140","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B140<>\"\",G140-K140,\"\")","v":""},{"$f":"IF(B140<>\"\",G140-M140,\"\")","v":""},{"$f":"IF(B140=1,0,IF(B140<>\"\",(M140+N140)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B140<>\"\",M140-Q140,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G140), 0.5*Term*aprem)*(1+Indexation*(B140-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B140, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E140/1000*(B140<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B140, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B140<>\"\",B140<=Term),IF(C140<61,Charges!$C$31,W139*(1+(B140<>B139)*Charges!$C$32))),500)","v":0},0,{"$f":"W140+X140","v":0},"",{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,R140+CR139-BB139),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,0,IF(C140=Input!$O$18,Input!$O$19,R140+CR139-Z140-BE139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$W$55=1,CI140+CJ140,AB140*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK140+CL140,( 1-(1-CW140)^(1/12))*(AC140))-'8%'!CS140","v":{"$error":"#VALUE!"}},{"$f":"AC140*Charges!$D$28/12","v":0},0,{"$f":"AD140+AF140","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM140+CN140,MAX(AC140-AG140,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",S140,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(B140<=5,VLOOKUP(B140,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B140<>\"\",B140<=Term),CR140-AM140,0)","v":0},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(C140<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S140+T140+U140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",((Flat_Extra/1000)/12)*AQ140*AO140+Input!$H$34*V140*AP140,\"\")","v":""},{"$f":"IF(B140<>\"\",Service_tax*(V140+AR140+CB140),\"\")","v":""},{"$f":"L140+X140+AF140+AS140","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",D140+AU139,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B140<>\"\",B140<=Term-3),MIN(AU140,Charges!$H$11),0)","v":0},{"$f":"IF(C140=1,MIN(AV140,AW140),IF(AV140=0,0,MIN(AW140-AY139,IF(MOD(C140-1,12/Mode)=0,VLOOKUP(B140,Input!$B$43:$I$100,5)/Mode,0))))*(B140<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C140=1,AX140,AX140+AY139)*(B140<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(BH140>0,IF(AH141<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B140<>\"\",AZ140,0)","v":0},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,MIN(IF(MOD(C140,12)=0,VLOOKUP(B140,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM140,AH140),AH140-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B140<>\"\",Age+B140-1,\"\")","v":""},{"$f":"IF(B140<>\"\",IF(BC140+2>60,1,0),\"\")","v":""},{"$f":"IF(B140<>\"\",BB140,0)","v":0},{"$f":"IF(C140<60,0,IF(MOD(C140,12)=0,(BC140<60)*SUM(INDIRECT($BF$7&(C140+11)&\":\"&$BF$7&C139))+(BC140>=60)*SUMPRODUCT($BD$12:BD140,$BE$12:$BE140),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B140<>\"\",IF(C140<=60,AI140,IF(MOD(C140,12)=0,AI140-BF140*0,BG139)),\"\")","v":""},{"$f":"IF(B140<>\"\",IF(Input!$J$40=\"Yes\",IF(B140<=5,0,IF(MOD(C140,12)=0,VLOOKUP(B140,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH140","v":{"$error":"#VALUE!"}},{"$f":"IF(A140=1,-G140,0)+IF(C140=Term*12+1,CR139)+BB140","v":0},null,null,null,null,{"$f":"IF(B140>PPT, 0,PPT-B140)","v":0},{"$f":"IF(B140>=Term, 1,MIN(Term-B140+1,10))","v":1},{"$f":"10%*SA*(B140<=Term)","v":0},{"$f":"E140","v":0},null,null,{"$f":"Charges!$C$82/12*(B140<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B140<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B140<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B140<=Charges!$C$88),0)","v":0},{"$f":"IF(B140<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B140<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW140*BY140*Input!$H$35+BX140*BZ140*Input!$H$36","v":0},{"$f":"BW140+CA140+BX140","v":0},{"$f":"CB140*Charges!$C$6","v":0},{"$f":"CB140+CC140","v":0},null,null,{"$f":"IF(Input!$W$55=1,F140*Charges!$F$51+CM139+IF(MOD(C140-1,12)=0,CN139,0)-BE139,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C140-1,12)=0,H140*D140,CN139),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG140-(B140>PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH140-(B140<=PPT)*Z140)*(1+Charges!$D$11),0)","v":0},{"$f":"CI140*Charges!$C$22/12","v":0},{"$f":"CJ140*SUMPRODUCT($CO$11:$CP$11,CO140:CP140)/12","v":0},{"$f":"CI140-CK140+CQ139-(B140>PPT)*AF140","v":{"$error":"#VALUE!"}},{"$f":"CJ140-CL140-(B140<=PPT)*AF140*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C140=\"\",MOD(C140-1,12)=0,B140>PPT),0%,100%/12+CO139),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B140>PPT),0%,100%-CO140)","v":0},{"$f":"IF(B140>=Charges!$B$68,IF(MOD(C140,12)=0,(Loyalty_Bonus+Charges!$C$69*(B140-11))*AH140,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B140 >8, avg_fmc_dfa2, IF(Term-B140 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B140 >16, avg_fmc_dfa6, IF(Term-B140 > 11, avg_fmc_dfa7,IF(Term-B140 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU140, CV140)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B141<>\"\",IF(C141<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B140<=Term,INT((C141-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B141<>\"\", B141<=10),VLOOKUP(B141,Charges!$C$40:$F$50, 4, 0), IF(AND(B141<>\"\", B141 >10), 100%, 0))","v":0},0,"",{"$f":"D141*H141+F141*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B141=1,0,IF(B141<>\"\",(M141+N141)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G141), 0.5*Term*aprem)*(1+Indexation*(B141-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B141, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B141<>\"\",B141<=Term),IF(C141<61,Charges!$C$31,W140*(1+(B141<>B140)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B141<>\"\",V141+Y141+AS141+AR141+CB141,\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,R141+CR140-BB140),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,0,IF(C141=Input!$O$18,Input!$O$19,R141+CR140-Z141-BE140)),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(Input!$W$55=1,CI141+CJ141,AB141*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK141+CL141,( 1-(1-CW141)^(1/12))*(AC141))-'8%'!CS141","v":{"$error":"#VALUE!"}},{"$f":"AC141*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM141+CN141,MAX(AC141-AG141,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(B141<=5,VLOOKUP(B141,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B141<>\"\",MIN(E141*AJ141,CR141*AK141,AL141),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B141<>\"\",IF(C141<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",((Flat_Extra/1000)/12)*AQ141*AO141+Input!$H$34*V141*AP141,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B141<>\"\",IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B141<>\"\",B141<=Term-3),MIN(AU141,Charges!$H$11),0)","v":0},{"$f":"IF(C141=1,MIN(AV141,AW141),IF(AV141=0,0,MIN(AW141-AY140,IF(MOD(C141-1,12/Mode)=0,VLOOKUP(B141,Input!$B$43:$I$100,5)/Mode,0))))*(B141<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B141<>\"\",IF(BH141>0,IF(AH142<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,MIN(IF(MOD(C141,12)=0,VLOOKUP(B141,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM141,AH141),AH141-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C141<60,0,IF(MOD(C141,12)=0,(BC141<60)*SUM(INDIRECT($BF$7&(C141+11)&\":\"&$BF$7&C140))+(BC141>=60)*SUMPRODUCT($BD$12:BD141,$BE$12:$BE141),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B141<>\"\",IF(Input!$J$40=\"Yes\",IF(B141<=5,0,IF(MOD(C141,12)=0,VLOOKUP(B141,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B141<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B141<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B141<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B141<=Charges!$C$88),0)","v":0},{"$f":"IF(B141<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B141<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW141*BY141*Input!$H$35+BX141*BZ141*Input!$H$36","v":0},0,{"$f":"CB141*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F141*Charges!$F$51+CM140+IF(MOD(C141-1,12)=0,CN140,0)-BE140,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C141-1,12)=0,H141*D141,CN140),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG141-(B141>PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH141-(B141<=PPT)*Z141)*(1+Charges!$D$11),0)","v":0},{"$f":"CI141*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ141-CL141-(B141<=PPT)*AF141*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C141=\"\",MOD(C141-1,12)=0,B141>PPT),0%,100%/12+CO140),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B141>PPT),0%,100%-CO141)","v":0},{"$f":"IF(B141>=Charges!$B$68,IF(MOD(C141,12)=0,(Loyalty_Bonus+Charges!$C$69*(B141-11))*AH141,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH141 +CQ141","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B142<>\"\", B142<=10),VLOOKUP(B142,Charges!$C$40:$F$50, 4, 0), IF(AND(B142<>\"\", B142 >10), 100%, 0))","v":0},0,"",{"$f":"D142*H142+F142*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B142=1,0,IF(B142<>\"\",(M142+N142)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G142), 0.5*Term*aprem)*(1+Indexation*(B142-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B142, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B142<>\"\",B142<=Term),IF(C142<61,Charges!$C$31,W141*(1+(B142<>B141)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,R142+CR141-BB141),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,0,IF(C142=Input!$O$18,Input!$O$19,R142+CR141-Z142-BE141)),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(Input!$W$55=1,CI142+CJ142,AB142*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK142+CL142,( 1-(1-CW142)^(1/12))*(AC142))-'8%'!CS142","v":{"$error":"#VALUE!"}},{"$f":"AC142*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM142+CN142,MAX(AC142-AG142,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(B142<=5,VLOOKUP(B142,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B142<>\"\",IF(C142<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",((Flat_Extra/1000)/12)*AQ142*AO142+Input!$H$34*V142*AP142,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B142<>\"\",IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B142<>\"\",B142<=Term-3),MIN(AU142,Charges!$H$11),0)","v":0},{"$f":"IF(C142=1,MIN(AV142,AW142),IF(AV142=0,0,MIN(AW142-AY141,IF(MOD(C142-1,12/Mode)=0,VLOOKUP(B142,Input!$B$43:$I$100,5)/Mode,0))))*(B142<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B142<>\"\",IF(BH142>0,IF(AH143<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,MIN(IF(MOD(C142,12)=0,VLOOKUP(B142,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM142,AH142),AH142-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C142<60,0,IF(MOD(C142,12)=0,(BC142<60)*SUM(INDIRECT($BF$7&(C142+11)&\":\"&$BF$7&C141))+(BC142>=60)*SUMPRODUCT($BD$12:BD142,$BE$12:$BE142),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B142<>\"\",IF(Input!$J$40=\"Yes\",IF(B142<=5,0,IF(MOD(C142,12)=0,VLOOKUP(B142,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B142<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B142<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B142<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B142<=Charges!$C$88),0)","v":0},{"$f":"IF(B142<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B142<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW142*BY142*Input!$H$35+BX142*BZ142*Input!$H$36","v":0},0,{"$f":"CB142*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F142*Charges!$F$51+CM141+IF(MOD(C142-1,12)=0,CN141,0)-BE141,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C142-1,12)=0,H142*D142,CN141),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG142-(B142>PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH142-(B142<=PPT)*Z142)*(1+Charges!$D$11),0)","v":0},{"$f":"CI142*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ142-CL142-(B142<=PPT)*AF142*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C142=\"\",MOD(C142-1,12)=0,B142>PPT),0%,100%/12+CO141),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B142>PPT),0%,100%-CO142)","v":0},{"$f":"IF(B142>=Charges!$B$68,IF(MOD(C142,12)=0,(Loyalty_Bonus+Charges!$C$69*(B142-11))*AH142,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B143<>\"\", B143<=10),VLOOKUP(B143,Charges!$C$40:$F$50, 4, 0), IF(AND(B143<>\"\", B143 >10), 100%, 0))","v":0},0,"",{"$f":"D143*H143+F143*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B143=1,0,IF(B143<>\"\",(M143+N143)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G143), 0.5*Term*aprem)*(1+Indexation*(B143-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B143, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B143<>\"\",B143<=Term),IF(C143<61,Charges!$C$31,W142*(1+(B143<>B142)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,R143+CR142-BB142),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,0,IF(C143=Input!$O$18,Input!$O$19,R143+CR142-Z143-BE142)),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(Input!$W$55=1,CI143+CJ143,AB143*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK143+CL143,( 1-(1-CW143)^(1/12))*(AC143))-'8%'!CS143","v":{"$error":"#VALUE!"}},{"$f":"AC143*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM143+CN143,MAX(AC143-AG143,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(B143<=5,VLOOKUP(B143,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B143<>\"\",IF(C143<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",((Flat_Extra/1000)/12)*AQ143*AO143+Input!$H$34*V143*AP143,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B143<>\"\",IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B143<>\"\",B143<=Term-3),MIN(AU143,Charges!$H$11),0)","v":0},{"$f":"IF(C143=1,MIN(AV143,AW143),IF(AV143=0,0,MIN(AW143-AY142,IF(MOD(C143-1,12/Mode)=0,VLOOKUP(B143,Input!$B$43:$I$100,5)/Mode,0))))*(B143<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B143<>\"\",IF(BH143>0,IF(AH144<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,MIN(IF(MOD(C143,12)=0,VLOOKUP(B143,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM143,AH143),AH143-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C143<60,0,IF(MOD(C143,12)=0,(BC143<60)*SUM(INDIRECT($BF$7&(C143+11)&\":\"&$BF$7&C142))+(BC143>=60)*SUMPRODUCT($BD$12:BD143,$BE$12:$BE143),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B143<>\"\",IF(Input!$J$40=\"Yes\",IF(B143<=5,0,IF(MOD(C143,12)=0,VLOOKUP(B143,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B143<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B143<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B143<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B143<=Charges!$C$88),0)","v":0},{"$f":"IF(B143<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B143<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW143*BY143*Input!$H$35+BX143*BZ143*Input!$H$36","v":0},0,{"$f":"CB143*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F143*Charges!$F$51+CM142+IF(MOD(C143-1,12)=0,CN142,0)-BE142,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C143-1,12)=0,H143*D143,CN142),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG143-(B143>PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH143-(B143<=PPT)*Z143)*(1+Charges!$D$11),0)","v":0},{"$f":"CI143*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ143-CL143-(B143<=PPT)*AF143*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C143=\"\",MOD(C143-1,12)=0,B143>PPT),0%,100%/12+CO142),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B143>PPT),0%,100%-CO143)","v":0},{"$f":"IF(B143>=Charges!$B$68,IF(MOD(C143,12)=0,(Loyalty_Bonus+Charges!$C$69*(B143-11))*AH143,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B144<>\"\", B144<=10),VLOOKUP(B144,Charges!$C$40:$F$50, 4, 0), IF(AND(B144<>\"\", B144 >10), 100%, 0))","v":0},0,"",{"$f":"D144*H144+F144*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B144=1,0,IF(B144<>\"\",(M144+N144)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G144), 0.5*Term*aprem)*(1+Indexation*(B144-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B144, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B144<>\"\",B144<=Term),IF(C144<61,Charges!$C$31,W143*(1+(B144<>B143)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,R144+CR143-BB143),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,0,IF(C144=Input!$O$18,Input!$O$19,R144+CR143-Z144-BE143)),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(Input!$W$55=1,CI144+CJ144,AB144*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK144+CL144,( 1-(1-CW144)^(1/12))*(AC144))-'8%'!CS144","v":{"$error":"#VALUE!"}},{"$f":"AC144*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM144+CN144,MAX(AC144-AG144,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(B144<=5,VLOOKUP(B144,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B144<>\"\",IF(C144<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",((Flat_Extra/1000)/12)*AQ144*AO144+Input!$H$34*V144*AP144,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B144<>\"\",IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B144<>\"\",B144<=Term-3),MIN(AU144,Charges!$H$11),0)","v":0},{"$f":"IF(C144=1,MIN(AV144,AW144),IF(AV144=0,0,MIN(AW144-AY143,IF(MOD(C144-1,12/Mode)=0,VLOOKUP(B144,Input!$B$43:$I$100,5)/Mode,0))))*(B144<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B144<>\"\",IF(BH144>0,IF(AH145<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,MIN(IF(MOD(C144,12)=0,VLOOKUP(B144,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM144,AH144),AH144-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C144<60,0,IF(MOD(C144,12)=0,(BC144<60)*SUM(INDIRECT($BF$7&(C144+11)&\":\"&$BF$7&C143))+(BC144>=60)*SUMPRODUCT($BD$12:BD144,$BE$12:$BE144),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B144<>\"\",IF(Input!$J$40=\"Yes\",IF(B144<=5,0,IF(MOD(C144,12)=0,VLOOKUP(B144,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B144<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B144<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B144<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B144<=Charges!$C$88),0)","v":0},{"$f":"IF(B144<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B144<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW144*BY144*Input!$H$35+BX144*BZ144*Input!$H$36","v":0},0,{"$f":"CB144*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F144*Charges!$F$51+CM143+IF(MOD(C144-1,12)=0,CN143,0)-BE143,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C144-1,12)=0,H144*D144,CN143),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG144-(B144>PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH144-(B144<=PPT)*Z144)*(1+Charges!$D$11),0)","v":0},{"$f":"CI144*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ144-CL144-(B144<=PPT)*AF144*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C144=\"\",MOD(C144-1,12)=0,B144>PPT),0%,100%/12+CO143),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B144>PPT),0%,100%-CO144)","v":0},{"$f":"IF(B144>=Charges!$B$68,IF(MOD(C144,12)=0,(Loyalty_Bonus+Charges!$C$69*(B144-11))*AH144,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B145<>\"\", B145<=10),VLOOKUP(B145,Charges!$C$40:$F$50, 4, 0), IF(AND(B145<>\"\", B145 >10), 100%, 0))","v":0},0,"",{"$f":"D145*H145+F145*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B145=1,0,IF(B145<>\"\",(M145+N145)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G145), 0.5*Term*aprem)*(1+Indexation*(B145-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B145, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B145<>\"\",B145<=Term),IF(C145<61,Charges!$C$31,W144*(1+(B145<>B144)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,R145+CR144-BB144),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,0,IF(C145=Input!$O$18,Input!$O$19,R145+CR144-Z145-BE144)),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(Input!$W$55=1,CI145+CJ145,AB145*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK145+CL145,( 1-(1-CW145)^(1/12))*(AC145))-'8%'!CS145","v":{"$error":"#VALUE!"}},{"$f":"AC145*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM145+CN145,MAX(AC145-AG145,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(B145<=5,VLOOKUP(B145,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B145<>\"\",IF(C145<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",((Flat_Extra/1000)/12)*AQ145*AO145+Input!$H$34*V145*AP145,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B145<>\"\",IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B145<>\"\",B145<=Term-3),MIN(AU145,Charges!$H$11),0)","v":0},{"$f":"IF(C145=1,MIN(AV145,AW145),IF(AV145=0,0,MIN(AW145-AY144,IF(MOD(C145-1,12/Mode)=0,VLOOKUP(B145,Input!$B$43:$I$100,5)/Mode,0))))*(B145<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B145<>\"\",IF(BH145>0,IF(AH146<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,MIN(IF(MOD(C145,12)=0,VLOOKUP(B145,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM145,AH145),AH145-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C145<60,0,IF(MOD(C145,12)=0,(BC145<60)*SUM(INDIRECT($BF$7&(C145+11)&\":\"&$BF$7&C144))+(BC145>=60)*SUMPRODUCT($BD$12:BD145,$BE$12:$BE145),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B145<>\"\",IF(Input!$J$40=\"Yes\",IF(B145<=5,0,IF(MOD(C145,12)=0,VLOOKUP(B145,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B145<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B145<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B145<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B145<=Charges!$C$88),0)","v":0},{"$f":"IF(B145<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B145<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW145*BY145*Input!$H$35+BX145*BZ145*Input!$H$36","v":0},0,{"$f":"CB145*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F145*Charges!$F$51+CM144+IF(MOD(C145-1,12)=0,CN144,0)-BE144,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C145-1,12)=0,H145*D145,CN144),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG145-(B145>PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH145-(B145<=PPT)*Z145)*(1+Charges!$D$11),0)","v":0},{"$f":"CI145*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ145-CL145-(B145<=PPT)*AF145*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C145=\"\",MOD(C145-1,12)=0,B145>PPT),0%,100%/12+CO144),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B145>PPT),0%,100%-CO145)","v":0},{"$f":"IF(B145>=Charges!$B$68,IF(MOD(C145,12)=0,(Loyalty_Bonus+Charges!$C$69*(B145-11))*AH145,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B146<>\"\", B146<=10),VLOOKUP(B146,Charges!$C$40:$F$50, 4, 0), IF(AND(B146<>\"\", B146 >10), 100%, 0))","v":0},0,"",{"$f":"D146*H146+F146*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B146=1,0,IF(B146<>\"\",(M146+N146)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G146), 0.5*Term*aprem)*(1+Indexation*(B146-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B146, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B146<>\"\",B146<=Term),IF(C146<61,Charges!$C$31,W145*(1+(B146<>B145)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,R146+CR145-BB145),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,0,IF(C146=Input!$O$18,Input!$O$19,R146+CR145-Z146-BE145)),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(Input!$W$55=1,CI146+CJ146,AB146*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK146+CL146,( 1-(1-CW146)^(1/12))*(AC146))-'8%'!CS146","v":{"$error":"#VALUE!"}},{"$f":"AC146*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM146+CN146,MAX(AC146-AG146,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(B146<=5,VLOOKUP(B146,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B146<>\"\",IF(C146<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",((Flat_Extra/1000)/12)*AQ146*AO146+Input!$H$34*V146*AP146,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B146<>\"\",IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B146<>\"\",B146<=Term-3),MIN(AU146,Charges!$H$11),0)","v":0},{"$f":"IF(C146=1,MIN(AV146,AW146),IF(AV146=0,0,MIN(AW146-AY145,IF(MOD(C146-1,12/Mode)=0,VLOOKUP(B146,Input!$B$43:$I$100,5)/Mode,0))))*(B146<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B146<>\"\",IF(BH146>0,IF(AH147<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,MIN(IF(MOD(C146,12)=0,VLOOKUP(B146,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM146,AH146),AH146-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C146<60,0,IF(MOD(C146,12)=0,(BC146<60)*SUM(INDIRECT($BF$7&(C146+11)&\":\"&$BF$7&C145))+(BC146>=60)*SUMPRODUCT($BD$12:BD146,$BE$12:$BE146),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B146<>\"\",IF(Input!$J$40=\"Yes\",IF(B146<=5,0,IF(MOD(C146,12)=0,VLOOKUP(B146,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B146<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B146<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B146<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B146<=Charges!$C$88),0)","v":0},{"$f":"IF(B146<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B146<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW146*BY146*Input!$H$35+BX146*BZ146*Input!$H$36","v":0},0,{"$f":"CB146*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F146*Charges!$F$51+CM145+IF(MOD(C146-1,12)=0,CN145,0)-BE145,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C146-1,12)=0,H146*D146,CN145),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG146-(B146>PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH146-(B146<=PPT)*Z146)*(1+Charges!$D$11),0)","v":0},{"$f":"CI146*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ146-CL146-(B146<=PPT)*AF146*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C146=\"\",MOD(C146-1,12)=0,B146>PPT),0%,100%/12+CO145),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B146>PPT),0%,100%-CO146)","v":0},{"$f":"IF(B146>=Charges!$B$68,IF(MOD(C146,12)=0,(Loyalty_Bonus+Charges!$C$69*(B146-11))*AH146,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B147<>\"\", B147<=10),VLOOKUP(B147,Charges!$C$40:$F$50, 4, 0), IF(AND(B147<>\"\", B147 >10), 100%, 0))","v":0},0,"",{"$f":"D147*H147+F147*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B147=1,0,IF(B147<>\"\",(M147+N147)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G147), 0.5*Term*aprem)*(1+Indexation*(B147-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B147, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B147<>\"\",B147<=Term),IF(C147<61,Charges!$C$31,W146*(1+(B147<>B146)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,R147+CR146-BB146),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,0,IF(C147=Input!$O$18,Input!$O$19,R147+CR146-Z147-BE146)),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(Input!$W$55=1,CI147+CJ147,AB147*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK147+CL147,( 1-(1-CW147)^(1/12))*(AC147))-'8%'!CS147","v":{"$error":"#VALUE!"}},{"$f":"AC147*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM147+CN147,MAX(AC147-AG147,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(B147<=5,VLOOKUP(B147,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B147<>\"\",IF(C147<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",((Flat_Extra/1000)/12)*AQ147*AO147+Input!$H$34*V147*AP147,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B147<>\"\",IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B147<>\"\",B147<=Term-3),MIN(AU147,Charges!$H$11),0)","v":0},{"$f":"IF(C147=1,MIN(AV147,AW147),IF(AV147=0,0,MIN(AW147-AY146,IF(MOD(C147-1,12/Mode)=0,VLOOKUP(B147,Input!$B$43:$I$100,5)/Mode,0))))*(B147<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B147<>\"\",IF(BH147>0,IF(AH148<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,MIN(IF(MOD(C147,12)=0,VLOOKUP(B147,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM147,AH147),AH147-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C147<60,0,IF(MOD(C147,12)=0,(BC147<60)*SUM(INDIRECT($BF$7&(C147+11)&\":\"&$BF$7&C146))+(BC147>=60)*SUMPRODUCT($BD$12:BD147,$BE$12:$BE147),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B147<>\"\",IF(Input!$J$40=\"Yes\",IF(B147<=5,0,IF(MOD(C147,12)=0,VLOOKUP(B147,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B147<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B147<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B147<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B147<=Charges!$C$88),0)","v":0},{"$f":"IF(B147<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B147<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW147*BY147*Input!$H$35+BX147*BZ147*Input!$H$36","v":0},0,{"$f":"CB147*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F147*Charges!$F$51+CM146+IF(MOD(C147-1,12)=0,CN146,0)-BE146,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C147-1,12)=0,H147*D147,CN146),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG147-(B147>PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH147-(B147<=PPT)*Z147)*(1+Charges!$D$11),0)","v":0},{"$f":"CI147*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ147-CL147-(B147<=PPT)*AF147*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C147=\"\",MOD(C147-1,12)=0,B147>PPT),0%,100%/12+CO146),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B147>PPT),0%,100%-CO147)","v":0},{"$f":"IF(B147>=Charges!$B$68,IF(MOD(C147,12)=0,(Loyalty_Bonus+Charges!$C$69*(B147-11))*AH147,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B148<>\"\", B148<=10),VLOOKUP(B148,Charges!$C$40:$F$50, 4, 0), IF(AND(B148<>\"\", B148 >10), 100%, 0))","v":0},0,"",{"$f":"D148*H148+F148*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B148=1,0,IF(B148<>\"\",(M148+N148)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G148), 0.5*Term*aprem)*(1+Indexation*(B148-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B148, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B148<>\"\",B148<=Term),IF(C148<61,Charges!$C$31,W147*(1+(B148<>B147)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,R148+CR147-BB147),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,0,IF(C148=Input!$O$18,Input!$O$19,R148+CR147-Z148-BE147)),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(Input!$W$55=1,CI148+CJ148,AB148*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK148+CL148,( 1-(1-CW148)^(1/12))*(AC148))-'8%'!CS148","v":{"$error":"#VALUE!"}},{"$f":"AC148*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM148+CN148,MAX(AC148-AG148,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(B148<=5,VLOOKUP(B148,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B148<>\"\",IF(C148<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",((Flat_Extra/1000)/12)*AQ148*AO148+Input!$H$34*V148*AP148,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B148<>\"\",IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B148<>\"\",B148<=Term-3),MIN(AU148,Charges!$H$11),0)","v":0},{"$f":"IF(C148=1,MIN(AV148,AW148),IF(AV148=0,0,MIN(AW148-AY147,IF(MOD(C148-1,12/Mode)=0,VLOOKUP(B148,Input!$B$43:$I$100,5)/Mode,0))))*(B148<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B148<>\"\",IF(BH148>0,IF(AH149<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,MIN(IF(MOD(C148,12)=0,VLOOKUP(B148,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM148,AH148),AH148-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C148<60,0,IF(MOD(C148,12)=0,(BC148<60)*SUM(INDIRECT($BF$7&(C148+11)&\":\"&$BF$7&C147))+(BC148>=60)*SUMPRODUCT($BD$12:BD148,$BE$12:$BE148),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B148<>\"\",IF(Input!$J$40=\"Yes\",IF(B148<=5,0,IF(MOD(C148,12)=0,VLOOKUP(B148,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B148<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B148<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B148<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B148<=Charges!$C$88),0)","v":0},{"$f":"IF(B148<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B148<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW148*BY148*Input!$H$35+BX148*BZ148*Input!$H$36","v":0},0,{"$f":"CB148*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F148*Charges!$F$51+CM147+IF(MOD(C148-1,12)=0,CN147,0)-BE147,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C148-1,12)=0,H148*D148,CN147),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG148-(B148>PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH148-(B148<=PPT)*Z148)*(1+Charges!$D$11),0)","v":0},{"$f":"CI148*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ148-CL148-(B148<=PPT)*AF148*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C148=\"\",MOD(C148-1,12)=0,B148>PPT),0%,100%/12+CO147),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B148>PPT),0%,100%-CO148)","v":0},{"$f":"IF(B148>=Charges!$B$68,IF(MOD(C148,12)=0,(Loyalty_Bonus+Charges!$C$69*(B148-11))*AH148,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B149<>\"\", B149<=10),VLOOKUP(B149,Charges!$C$40:$F$50, 4, 0), IF(AND(B149<>\"\", B149 >10), 100%, 0))","v":0},0,"",{"$f":"D149*H149+F149*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B149=1,0,IF(B149<>\"\",(M149+N149)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G149), 0.5*Term*aprem)*(1+Indexation*(B149-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B149, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B149<>\"\",B149<=Term),IF(C149<61,Charges!$C$31,W148*(1+(B149<>B148)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,R149+CR148-BB148),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,0,IF(C149=Input!$O$18,Input!$O$19,R149+CR148-Z149-BE148)),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(Input!$W$55=1,CI149+CJ149,AB149*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK149+CL149,( 1-(1-CW149)^(1/12))*(AC149))-'8%'!CS149","v":{"$error":"#VALUE!"}},{"$f":"AC149*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM149+CN149,MAX(AC149-AG149,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(B149<=5,VLOOKUP(B149,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B149<>\"\",IF(C149<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",((Flat_Extra/1000)/12)*AQ149*AO149+Input!$H$34*V149*AP149,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B149<>\"\",IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B149<>\"\",B149<=Term-3),MIN(AU149,Charges!$H$11),0)","v":0},{"$f":"IF(C149=1,MIN(AV149,AW149),IF(AV149=0,0,MIN(AW149-AY148,IF(MOD(C149-1,12/Mode)=0,VLOOKUP(B149,Input!$B$43:$I$100,5)/Mode,0))))*(B149<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B149<>\"\",IF(BH149>0,IF(AH150<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,MIN(IF(MOD(C149,12)=0,VLOOKUP(B149,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM149,AH149),AH149-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C149<60,0,IF(MOD(C149,12)=0,(BC149<60)*SUM(INDIRECT($BF$7&(C149+11)&\":\"&$BF$7&C148))+(BC149>=60)*SUMPRODUCT($BD$12:BD149,$BE$12:$BE149),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B149<>\"\",IF(Input!$J$40=\"Yes\",IF(B149<=5,0,IF(MOD(C149,12)=0,VLOOKUP(B149,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B149<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B149<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B149<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B149<=Charges!$C$88),0)","v":0},{"$f":"IF(B149<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B149<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW149*BY149*Input!$H$35+BX149*BZ149*Input!$H$36","v":0},0,{"$f":"CB149*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F149*Charges!$F$51+CM148+IF(MOD(C149-1,12)=0,CN148,0)-BE148,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C149-1,12)=0,H149*D149,CN148),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG149-(B149>PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH149-(B149<=PPT)*Z149)*(1+Charges!$D$11),0)","v":0},{"$f":"CI149*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ149-CL149-(B149<=PPT)*AF149*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C149=\"\",MOD(C149-1,12)=0,B149>PPT),0%,100%/12+CO148),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B149>PPT),0%,100%-CO149)","v":0},{"$f":"IF(B149>=Charges!$B$68,IF(MOD(C149,12)=0,(Loyalty_Bonus+Charges!$C$69*(B149-11))*AH149,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B150<>\"\", B150<=10),VLOOKUP(B150,Charges!$C$40:$F$50, 4, 0), IF(AND(B150<>\"\", B150 >10), 100%, 0))","v":0},0,"",{"$f":"D150*H150+F150*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B150=1,0,IF(B150<>\"\",(M150+N150)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G150), 0.5*Term*aprem)*(1+Indexation*(B150-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B150, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B150<>\"\",B150<=Term),IF(C150<61,Charges!$C$31,W149*(1+(B150<>B149)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,R150+CR149-BB149),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,0,IF(C150=Input!$O$18,Input!$O$19,R150+CR149-Z150-BE149)),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(Input!$W$55=1,CI150+CJ150,AB150*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK150+CL150,( 1-(1-CW150)^(1/12))*(AC150))-'8%'!CS150","v":{"$error":"#VALUE!"}},{"$f":"AC150*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM150+CN150,MAX(AC150-AG150,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(B150<=5,VLOOKUP(B150,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B150<>\"\",IF(C150<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",((Flat_Extra/1000)/12)*AQ150*AO150+Input!$H$34*V150*AP150,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B150<>\"\",IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B150<>\"\",B150<=Term-3),MIN(AU150,Charges!$H$11),0)","v":0},{"$f":"IF(C150=1,MIN(AV150,AW150),IF(AV150=0,0,MIN(AW150-AY149,IF(MOD(C150-1,12/Mode)=0,VLOOKUP(B150,Input!$B$43:$I$100,5)/Mode,0))))*(B150<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B150<>\"\",IF(BH150>0,IF(AH151<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,MIN(IF(MOD(C150,12)=0,VLOOKUP(B150,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM150,AH150),AH150-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C150<60,0,IF(MOD(C150,12)=0,(BC150<60)*SUM(INDIRECT($BF$7&(C150+11)&\":\"&$BF$7&C149))+(BC150>=60)*SUMPRODUCT($BD$12:BD150,$BE$12:$BE150),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B150<>\"\",IF(Input!$J$40=\"Yes\",IF(B150<=5,0,IF(MOD(C150,12)=0,VLOOKUP(B150,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B150<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B150<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B150<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B150<=Charges!$C$88),0)","v":0},{"$f":"IF(B150<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B150<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW150*BY150*Input!$H$35+BX150*BZ150*Input!$H$36","v":0},0,{"$f":"CB150*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F150*Charges!$F$51+CM149+IF(MOD(C150-1,12)=0,CN149,0)-BE149,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C150-1,12)=0,H150*D150,CN149),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG150-(B150>PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH150-(B150<=PPT)*Z150)*(1+Charges!$D$11),0)","v":0},{"$f":"CI150*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ150-CL150-(B150<=PPT)*AF150*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C150=\"\",MOD(C150-1,12)=0,B150>PPT),0%,100%/12+CO149),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B150>PPT),0%,100%-CO150)","v":0},{"$f":"IF(B150>=Charges!$B$68,IF(MOD(C150,12)=0,(Loyalty_Bonus+Charges!$C$69*(B150-11))*AH150,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B151<>\"\", B151<=10),VLOOKUP(B151,Charges!$C$40:$F$50, 4, 0), IF(AND(B151<>\"\", B151 >10), 100%, 0))","v":0},0,"",{"$f":"D151*H151+F151*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B151=1,0,IF(B151<>\"\",(M151+N151)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G151), 0.5*Term*aprem)*(1+Indexation*(B151-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B151, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B151<>\"\",B151<=Term),IF(C151<61,Charges!$C$31,W150*(1+(B151<>B150)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,R151+CR150-BB150),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,0,IF(C151=Input!$O$18,Input!$O$19,R151+CR150-Z151-BE150)),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(Input!$W$55=1,CI151+CJ151,AB151*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK151+CL151,( 1-(1-CW151)^(1/12))*(AC151))-'8%'!CS151","v":{"$error":"#VALUE!"}},{"$f":"AC151*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM151+CN151,MAX(AC151-AG151,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(B151<=5,VLOOKUP(B151,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B151<>\"\",IF(C151<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",((Flat_Extra/1000)/12)*AQ151*AO151+Input!$H$34*V151*AP151,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B151<>\"\",IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B151<>\"\",B151<=Term-3),MIN(AU151,Charges!$H$11),0)","v":0},{"$f":"IF(C151=1,MIN(AV151,AW151),IF(AV151=0,0,MIN(AW151-AY150,IF(MOD(C151-1,12/Mode)=0,VLOOKUP(B151,Input!$B$43:$I$100,5)/Mode,0))))*(B151<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B151<>\"\",IF(BH151>0,IF(AH152<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,MIN(IF(MOD(C151,12)=0,VLOOKUP(B151,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM151,AH151),AH151-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C151<60,0,IF(MOD(C151,12)=0,(BC151<60)*SUM(INDIRECT($BF$7&(C151+11)&\":\"&$BF$7&C150))+(BC151>=60)*SUMPRODUCT($BD$12:BD151,$BE$12:$BE151),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B151<>\"\",IF(Input!$J$40=\"Yes\",IF(B151<=5,0,IF(MOD(C151,12)=0,VLOOKUP(B151,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B151<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B151<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B151<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B151<=Charges!$C$88),0)","v":0},{"$f":"IF(B151<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B151<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW151*BY151*Input!$H$35+BX151*BZ151*Input!$H$36","v":0},0,{"$f":"CB151*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F151*Charges!$F$51+CM150+IF(MOD(C151-1,12)=0,CN150,0)-BE150,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C151-1,12)=0,H151*D151,CN150),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG151-(B151>PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH151-(B151<=PPT)*Z151)*(1+Charges!$D$11),0)","v":0},{"$f":"CI151*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ151-CL151-(B151<=PPT)*AF151*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C151=\"\",MOD(C151-1,12)=0,B151>PPT),0%,100%/12+CO150),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B151>PPT),0%,100%-CO151)","v":0},{"$f":"IF(B151>=Charges!$B$68,IF(MOD(C151,12)=0,(Loyalty_Bonus+Charges!$C$69*(B151-11))*AH151,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B152<>\"\", B152<=10),VLOOKUP(B152,Charges!$C$40:$F$50, 4, 0), IF(AND(B152<>\"\", B152 >10), 100%, 0))","v":0},0,"",{"$f":"D152*H152+F152*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B152=1,0,IF(B152<>\"\",(M152+N152)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G152), 0.5*Term*aprem)*(1+Indexation*(B152-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B152, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B152<>\"\",B152<=Term),IF(C152<61,Charges!$C$31,W151*(1+(B152<>B151)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,R152+CR151-BB151),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,0,IF(C152=Input!$O$18,Input!$O$19,R152+CR151-Z152-BE151)),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(Input!$W$55=1,CI152+CJ152,AB152*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK152+CL152,( 1-(1-CW152)^(1/12))*(AC152))-'8%'!CS152","v":{"$error":"#VALUE!"}},{"$f":"AC152*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM152+CN152,MAX(AC152-AG152,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(B152<=5,VLOOKUP(B152,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B152<>\"\",IF(C152<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",((Flat_Extra/1000)/12)*AQ152*AO152+Input!$H$34*V152*AP152,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B152<>\"\",IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B152<>\"\",B152<=Term-3),MIN(AU152,Charges!$H$11),0)","v":0},{"$f":"IF(C152=1,MIN(AV152,AW152),IF(AV152=0,0,MIN(AW152-AY151,IF(MOD(C152-1,12/Mode)=0,VLOOKUP(B152,Input!$B$43:$I$100,5)/Mode,0))))*(B152<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B152<>\"\",IF(BH152>0,IF(AH153<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,MIN(IF(MOD(C152,12)=0,VLOOKUP(B152,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM152,AH152),AH152-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C152<60,0,IF(MOD(C152,12)=0,(BC152<60)*SUM(INDIRECT($BF$7&(C152+11)&\":\"&$BF$7&C151))+(BC152>=60)*SUMPRODUCT($BD$12:BD152,$BE$12:$BE152),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B152<>\"\",IF(Input!$J$40=\"Yes\",IF(B152<=5,0,IF(MOD(C152,12)=0,VLOOKUP(B152,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B152<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B152<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B152<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B152<=Charges!$C$88),0)","v":0},{"$f":"IF(B152<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B152<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW152*BY152*Input!$H$35+BX152*BZ152*Input!$H$36","v":0},0,{"$f":"CB152*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F152*Charges!$F$51+CM151+IF(MOD(C152-1,12)=0,CN151,0)-BE151,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C152-1,12)=0,H152*D152,CN151),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG152-(B152>PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH152-(B152<=PPT)*Z152)*(1+Charges!$D$11),0)","v":0},{"$f":"CI152*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ152-CL152-(B152<=PPT)*AF152*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C152=\"\",MOD(C152-1,12)=0,B152>PPT),0%,100%/12+CO151),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B152>PPT),0%,100%-CO152)","v":0},{"$f":"IF(B152>=Charges!$B$68,IF(MOD(C152,12)=0,(Loyalty_Bonus+Charges!$C$69*(B152-11))*AH152,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B153<>\"\", B153<=10),VLOOKUP(B153,Charges!$C$40:$F$50, 4, 0), IF(AND(B153<>\"\", B153 >10), 100%, 0))","v":0},0,"",{"$f":"D153*H153+F153*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B153=1,0,IF(B153<>\"\",(M153+N153)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G153), 0.5*Term*aprem)*(1+Indexation*(B153-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B153, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B153<>\"\",B153<=Term),IF(C153<61,Charges!$C$31,W152*(1+(B153<>B152)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,R153+CR152-BB152),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,0,IF(C153=Input!$O$18,Input!$O$19,R153+CR152-Z153-BE152)),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(Input!$W$55=1,CI153+CJ153,AB153*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK153+CL153,( 1-(1-CW153)^(1/12))*(AC153))-'8%'!CS153","v":{"$error":"#VALUE!"}},{"$f":"AC153*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM153+CN153,MAX(AC153-AG153,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(B153<=5,VLOOKUP(B153,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B153<>\"\",IF(C153<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",((Flat_Extra/1000)/12)*AQ153*AO153+Input!$H$34*V153*AP153,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B153<>\"\",IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B153<>\"\",B153<=Term-3),MIN(AU153,Charges!$H$11),0)","v":0},{"$f":"IF(C153=1,MIN(AV153,AW153),IF(AV153=0,0,MIN(AW153-AY152,IF(MOD(C153-1,12/Mode)=0,VLOOKUP(B153,Input!$B$43:$I$100,5)/Mode,0))))*(B153<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B153<>\"\",IF(BH153>0,IF(AH154<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,MIN(IF(MOD(C153,12)=0,VLOOKUP(B153,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM153,AH153),AH153-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C153<60,0,IF(MOD(C153,12)=0,(BC153<60)*SUM(INDIRECT($BF$7&(C153+11)&\":\"&$BF$7&C152))+(BC153>=60)*SUMPRODUCT($BD$12:BD153,$BE$12:$BE153),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B153<>\"\",IF(Input!$J$40=\"Yes\",IF(B153<=5,0,IF(MOD(C153,12)=0,VLOOKUP(B153,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B153<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B153<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B153<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B153<=Charges!$C$88),0)","v":0},{"$f":"IF(B153<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B153<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW153*BY153*Input!$H$35+BX153*BZ153*Input!$H$36","v":0},0,{"$f":"CB153*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F153*Charges!$F$51+CM152+IF(MOD(C153-1,12)=0,CN152,0)-BE152,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C153-1,12)=0,H153*D153,CN152),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG153-(B153>PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH153-(B153<=PPT)*Z153)*(1+Charges!$D$11),0)","v":0},{"$f":"CI153*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ153-CL153-(B153<=PPT)*AF153*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C153=\"\",MOD(C153-1,12)=0,B153>PPT),0%,100%/12+CO152),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B153>PPT),0%,100%-CO153)","v":0},{"$f":"IF(B153>=Charges!$B$68,IF(MOD(C153,12)=0,(Loyalty_Bonus+Charges!$C$69*(B153-11))*AH153,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B154<>\"\", B154<=10),VLOOKUP(B154,Charges!$C$40:$F$50, 4, 0), IF(AND(B154<>\"\", B154 >10), 100%, 0))","v":0},0,"",{"$f":"D154*H154+F154*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B154=1,0,IF(B154<>\"\",(M154+N154)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G154), 0.5*Term*aprem)*(1+Indexation*(B154-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B154, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B154<>\"\",B154<=Term),IF(C154<61,Charges!$C$31,W153*(1+(B154<>B153)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,R154+CR153-BB153),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,0,IF(C154=Input!$O$18,Input!$O$19,R154+CR153-Z154-BE153)),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(Input!$W$55=1,CI154+CJ154,AB154*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK154+CL154,( 1-(1-CW154)^(1/12))*(AC154))-'8%'!CS154","v":{"$error":"#VALUE!"}},{"$f":"AC154*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM154+CN154,MAX(AC154-AG154,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(B154<=5,VLOOKUP(B154,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B154<>\"\",IF(C154<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",((Flat_Extra/1000)/12)*AQ154*AO154+Input!$H$34*V154*AP154,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B154<>\"\",IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B154<>\"\",B154<=Term-3),MIN(AU154,Charges!$H$11),0)","v":0},{"$f":"IF(C154=1,MIN(AV154,AW154),IF(AV154=0,0,MIN(AW154-AY153,IF(MOD(C154-1,12/Mode)=0,VLOOKUP(B154,Input!$B$43:$I$100,5)/Mode,0))))*(B154<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B154<>\"\",IF(BH154>0,IF(AH155<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,MIN(IF(MOD(C154,12)=0,VLOOKUP(B154,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM154,AH154),AH154-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C154<60,0,IF(MOD(C154,12)=0,(BC154<60)*SUM(INDIRECT($BF$7&(C154+11)&\":\"&$BF$7&C153))+(BC154>=60)*SUMPRODUCT($BD$12:BD154,$BE$12:$BE154),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B154<>\"\",IF(Input!$J$40=\"Yes\",IF(B154<=5,0,IF(MOD(C154,12)=0,VLOOKUP(B154,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B154<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B154<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B154<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B154<=Charges!$C$88),0)","v":0},{"$f":"IF(B154<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B154<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW154*BY154*Input!$H$35+BX154*BZ154*Input!$H$36","v":0},0,{"$f":"CB154*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F154*Charges!$F$51+CM153+IF(MOD(C154-1,12)=0,CN153,0)-BE153,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C154-1,12)=0,H154*D154,CN153),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG154-(B154>PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH154-(B154<=PPT)*Z154)*(1+Charges!$D$11),0)","v":0},{"$f":"CI154*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ154-CL154-(B154<=PPT)*AF154*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C154=\"\",MOD(C154-1,12)=0,B154>PPT),0%,100%/12+CO153),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B154>PPT),0%,100%-CO154)","v":0},{"$f":"IF(B154>=Charges!$B$68,IF(MOD(C154,12)=0,(Loyalty_Bonus+Charges!$C$69*(B154-11))*AH154,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B155<>\"\", B155<=10),VLOOKUP(B155,Charges!$C$40:$F$50, 4, 0), IF(AND(B155<>\"\", B155 >10), 100%, 0))","v":0},0,"",{"$f":"D155*H155+F155*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B155=1,0,IF(B155<>\"\",(M155+N155)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G155), 0.5*Term*aprem)*(1+Indexation*(B155-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B155, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B155<>\"\",B155<=Term),IF(C155<61,Charges!$C$31,W154*(1+(B155<>B154)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,R155+CR154-BB154),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,0,IF(C155=Input!$O$18,Input!$O$19,R155+CR154-Z155-BE154)),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(Input!$W$55=1,CI155+CJ155,AB155*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK155+CL155,( 1-(1-CW155)^(1/12))*(AC155))-'8%'!CS155","v":{"$error":"#VALUE!"}},{"$f":"AC155*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM155+CN155,MAX(AC155-AG155,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(B155<=5,VLOOKUP(B155,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B155<>\"\",IF(C155<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",((Flat_Extra/1000)/12)*AQ155*AO155+Input!$H$34*V155*AP155,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B155<>\"\",IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B155<>\"\",B155<=Term-3),MIN(AU155,Charges!$H$11),0)","v":0},{"$f":"IF(C155=1,MIN(AV155,AW155),IF(AV155=0,0,MIN(AW155-AY154,IF(MOD(C155-1,12/Mode)=0,VLOOKUP(B155,Input!$B$43:$I$100,5)/Mode,0))))*(B155<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B155<>\"\",IF(BH155>0,IF(AH156<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,MIN(IF(MOD(C155,12)=0,VLOOKUP(B155,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM155,AH155),AH155-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C155<60,0,IF(MOD(C155,12)=0,(BC155<60)*SUM(INDIRECT($BF$7&(C155+11)&\":\"&$BF$7&C154))+(BC155>=60)*SUMPRODUCT($BD$12:BD155,$BE$12:$BE155),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B155<>\"\",IF(Input!$J$40=\"Yes\",IF(B155<=5,0,IF(MOD(C155,12)=0,VLOOKUP(B155,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B155<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B155<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B155<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B155<=Charges!$C$88),0)","v":0},{"$f":"IF(B155<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B155<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW155*BY155*Input!$H$35+BX155*BZ155*Input!$H$36","v":0},0,{"$f":"CB155*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F155*Charges!$F$51+CM154+IF(MOD(C155-1,12)=0,CN154,0)-BE154,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C155-1,12)=0,H155*D155,CN154),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG155-(B155>PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH155-(B155<=PPT)*Z155)*(1+Charges!$D$11),0)","v":0},{"$f":"CI155*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ155-CL155-(B155<=PPT)*AF155*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C155=\"\",MOD(C155-1,12)=0,B155>PPT),0%,100%/12+CO154),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B155>PPT),0%,100%-CO155)","v":0},{"$f":"IF(B155>=Charges!$B$68,IF(MOD(C155,12)=0,(Loyalty_Bonus+Charges!$C$69*(B155-11))*AH155,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B156<>\"\", B156<=10),VLOOKUP(B156,Charges!$C$40:$F$50, 4, 0), IF(AND(B156<>\"\", B156 >10), 100%, 0))","v":0},0,"",{"$f":"D156*H156+F156*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B156=1,0,IF(B156<>\"\",(M156+N156)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G156), 0.5*Term*aprem)*(1+Indexation*(B156-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B156, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B156<>\"\",B156<=Term),IF(C156<61,Charges!$C$31,W155*(1+(B156<>B155)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,R156+CR155-BB155),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,0,IF(C156=Input!$O$18,Input!$O$19,R156+CR155-Z156-BE155)),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(Input!$W$55=1,CI156+CJ156,AB156*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK156+CL156,( 1-(1-CW156)^(1/12))*(AC156))-'8%'!CS156","v":{"$error":"#VALUE!"}},{"$f":"AC156*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM156+CN156,MAX(AC156-AG156,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(B156<=5,VLOOKUP(B156,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B156<>\"\",IF(C156<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",((Flat_Extra/1000)/12)*AQ156*AO156+Input!$H$34*V156*AP156,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B156<>\"\",IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B156<>\"\",B156<=Term-3),MIN(AU156,Charges!$H$11),0)","v":0},{"$f":"IF(C156=1,MIN(AV156,AW156),IF(AV156=0,0,MIN(AW156-AY155,IF(MOD(C156-1,12/Mode)=0,VLOOKUP(B156,Input!$B$43:$I$100,5)/Mode,0))))*(B156<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B156<>\"\",IF(BH156>0,IF(AH157<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,MIN(IF(MOD(C156,12)=0,VLOOKUP(B156,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM156,AH156),AH156-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C156<60,0,IF(MOD(C156,12)=0,(BC156<60)*SUM(INDIRECT($BF$7&(C156+11)&\":\"&$BF$7&C155))+(BC156>=60)*SUMPRODUCT($BD$12:BD156,$BE$12:$BE156),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B156<>\"\",IF(Input!$J$40=\"Yes\",IF(B156<=5,0,IF(MOD(C156,12)=0,VLOOKUP(B156,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B156<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B156<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B156<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B156<=Charges!$C$88),0)","v":0},{"$f":"IF(B156<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B156<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW156*BY156*Input!$H$35+BX156*BZ156*Input!$H$36","v":0},0,{"$f":"CB156*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F156*Charges!$F$51+CM155+IF(MOD(C156-1,12)=0,CN155,0)-BE155,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C156-1,12)=0,H156*D156,CN155),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG156-(B156>PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH156-(B156<=PPT)*Z156)*(1+Charges!$D$11),0)","v":0},{"$f":"CI156*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ156-CL156-(B156<=PPT)*AF156*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C156=\"\",MOD(C156-1,12)=0,B156>PPT),0%,100%/12+CO155),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B156>PPT),0%,100%-CO156)","v":0},{"$f":"IF(B156>=Charges!$B$68,IF(MOD(C156,12)=0,(Loyalty_Bonus+Charges!$C$69*(B156-11))*AH156,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B157<>\"\", B157<=10),VLOOKUP(B157,Charges!$C$40:$F$50, 4, 0), IF(AND(B157<>\"\", B157 >10), 100%, 0))","v":0},0,"",{"$f":"D157*H157+F157*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B157=1,0,IF(B157<>\"\",(M157+N157)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G157), 0.5*Term*aprem)*(1+Indexation*(B157-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B157, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B157<>\"\",B157<=Term),IF(C157<61,Charges!$C$31,W156*(1+(B157<>B156)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,R157+CR156-BB156),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,0,IF(C157=Input!$O$18,Input!$O$19,R157+CR156-Z157-BE156)),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(Input!$W$55=1,CI157+CJ157,AB157*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK157+CL157,( 1-(1-CW157)^(1/12))*(AC157))-'8%'!CS157","v":{"$error":"#VALUE!"}},{"$f":"AC157*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM157+CN157,MAX(AC157-AG157,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(B157<=5,VLOOKUP(B157,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B157<>\"\",IF(C157<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",((Flat_Extra/1000)/12)*AQ157*AO157+Input!$H$34*V157*AP157,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B157<>\"\",IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B157<>\"\",B157<=Term-3),MIN(AU157,Charges!$H$11),0)","v":0},{"$f":"IF(C157=1,MIN(AV157,AW157),IF(AV157=0,0,MIN(AW157-AY156,IF(MOD(C157-1,12/Mode)=0,VLOOKUP(B157,Input!$B$43:$I$100,5)/Mode,0))))*(B157<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B157<>\"\",IF(BH157>0,IF(AH158<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,MIN(IF(MOD(C157,12)=0,VLOOKUP(B157,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM157,AH157),AH157-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C157<60,0,IF(MOD(C157,12)=0,(BC157<60)*SUM(INDIRECT($BF$7&(C157+11)&\":\"&$BF$7&C156))+(BC157>=60)*SUMPRODUCT($BD$12:BD157,$BE$12:$BE157),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B157<>\"\",IF(Input!$J$40=\"Yes\",IF(B157<=5,0,IF(MOD(C157,12)=0,VLOOKUP(B157,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B157<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B157<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B157<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B157<=Charges!$C$88),0)","v":0},{"$f":"IF(B157<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B157<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW157*BY157*Input!$H$35+BX157*BZ157*Input!$H$36","v":0},0,{"$f":"CB157*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F157*Charges!$F$51+CM156+IF(MOD(C157-1,12)=0,CN156,0)-BE156,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C157-1,12)=0,H157*D157,CN156),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG157-(B157>PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH157-(B157<=PPT)*Z157)*(1+Charges!$D$11),0)","v":0},{"$f":"CI157*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ157-CL157-(B157<=PPT)*AF157*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C157=\"\",MOD(C157-1,12)=0,B157>PPT),0%,100%/12+CO156),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B157>PPT),0%,100%-CO157)","v":0},{"$f":"IF(B157>=Charges!$B$68,IF(MOD(C157,12)=0,(Loyalty_Bonus+Charges!$C$69*(B157-11))*AH157,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B158<>\"\", B158<=10),VLOOKUP(B158,Charges!$C$40:$F$50, 4, 0), IF(AND(B158<>\"\", B158 >10), 100%, 0))","v":0},0,"",{"$f":"D158*H158+F158*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B158=1,0,IF(B158<>\"\",(M158+N158)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G158), 0.5*Term*aprem)*(1+Indexation*(B158-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B158, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B158<>\"\",B158<=Term),IF(C158<61,Charges!$C$31,W157*(1+(B158<>B157)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,R158+CR157-BB157),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,0,IF(C158=Input!$O$18,Input!$O$19,R158+CR157-Z158-BE157)),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(Input!$W$55=1,CI158+CJ158,AB158*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK158+CL158,( 1-(1-CW158)^(1/12))*(AC158))-'8%'!CS158","v":{"$error":"#VALUE!"}},{"$f":"AC158*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM158+CN158,MAX(AC158-AG158,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(B158<=5,VLOOKUP(B158,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B158<>\"\",IF(C158<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",((Flat_Extra/1000)/12)*AQ158*AO158+Input!$H$34*V158*AP158,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B158<>\"\",IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B158<>\"\",B158<=Term-3),MIN(AU158,Charges!$H$11),0)","v":0},{"$f":"IF(C158=1,MIN(AV158,AW158),IF(AV158=0,0,MIN(AW158-AY157,IF(MOD(C158-1,12/Mode)=0,VLOOKUP(B158,Input!$B$43:$I$100,5)/Mode,0))))*(B158<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B158<>\"\",IF(BH158>0,IF(AH159<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,MIN(IF(MOD(C158,12)=0,VLOOKUP(B158,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM158,AH158),AH158-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C158<60,0,IF(MOD(C158,12)=0,(BC158<60)*SUM(INDIRECT($BF$7&(C158+11)&\":\"&$BF$7&C157))+(BC158>=60)*SUMPRODUCT($BD$12:BD158,$BE$12:$BE158),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B158<>\"\",IF(Input!$J$40=\"Yes\",IF(B158<=5,0,IF(MOD(C158,12)=0,VLOOKUP(B158,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B158<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B158<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B158<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B158<=Charges!$C$88),0)","v":0},{"$f":"IF(B158<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B158<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW158*BY158*Input!$H$35+BX158*BZ158*Input!$H$36","v":0},0,{"$f":"CB158*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F158*Charges!$F$51+CM157+IF(MOD(C158-1,12)=0,CN157,0)-BE157,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C158-1,12)=0,H158*D158,CN157),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG158-(B158>PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH158-(B158<=PPT)*Z158)*(1+Charges!$D$11),0)","v":0},{"$f":"CI158*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ158-CL158-(B158<=PPT)*AF158*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C158=\"\",MOD(C158-1,12)=0,B158>PPT),0%,100%/12+CO157),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B158>PPT),0%,100%-CO158)","v":0},{"$f":"IF(B158>=Charges!$B$68,IF(MOD(C158,12)=0,(Loyalty_Bonus+Charges!$C$69*(B158-11))*AH158,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B159<>\"\", B159<=10),VLOOKUP(B159,Charges!$C$40:$F$50, 4, 0), IF(AND(B159<>\"\", B159 >10), 100%, 0))","v":0},0,"",{"$f":"D159*H159+F159*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B159=1,0,IF(B159<>\"\",(M159+N159)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G159), 0.5*Term*aprem)*(1+Indexation*(B159-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B159, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B159<>\"\",B159<=Term),IF(C159<61,Charges!$C$31,W158*(1+(B159<>B158)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,R159+CR158-BB158),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,0,IF(C159=Input!$O$18,Input!$O$19,R159+CR158-Z159-BE158)),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(Input!$W$55=1,CI159+CJ159,AB159*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK159+CL159,( 1-(1-CW159)^(1/12))*(AC159))-'8%'!CS159","v":{"$error":"#VALUE!"}},{"$f":"AC159*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM159+CN159,MAX(AC159-AG159,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(B159<=5,VLOOKUP(B159,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B159<>\"\",IF(C159<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",((Flat_Extra/1000)/12)*AQ159*AO159+Input!$H$34*V159*AP159,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B159<>\"\",IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B159<>\"\",B159<=Term-3),MIN(AU159,Charges!$H$11),0)","v":0},{"$f":"IF(C159=1,MIN(AV159,AW159),IF(AV159=0,0,MIN(AW159-AY158,IF(MOD(C159-1,12/Mode)=0,VLOOKUP(B159,Input!$B$43:$I$100,5)/Mode,0))))*(B159<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B159<>\"\",IF(BH159>0,IF(AH160<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,MIN(IF(MOD(C159,12)=0,VLOOKUP(B159,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM159,AH159),AH159-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C159<60,0,IF(MOD(C159,12)=0,(BC159<60)*SUM(INDIRECT($BF$7&(C159+11)&\":\"&$BF$7&C158))+(BC159>=60)*SUMPRODUCT($BD$12:BD159,$BE$12:$BE159),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B159<>\"\",IF(Input!$J$40=\"Yes\",IF(B159<=5,0,IF(MOD(C159,12)=0,VLOOKUP(B159,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B159<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B159<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B159<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B159<=Charges!$C$88),0)","v":0},{"$f":"IF(B159<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B159<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW159*BY159*Input!$H$35+BX159*BZ159*Input!$H$36","v":0},0,{"$f":"CB159*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F159*Charges!$F$51+CM158+IF(MOD(C159-1,12)=0,CN158,0)-BE158,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C159-1,12)=0,H159*D159,CN158),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG159-(B159>PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH159-(B159<=PPT)*Z159)*(1+Charges!$D$11),0)","v":0},{"$f":"CI159*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ159-CL159-(B159<=PPT)*AF159*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C159=\"\",MOD(C159-1,12)=0,B159>PPT),0%,100%/12+CO158),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B159>PPT),0%,100%-CO159)","v":0},{"$f":"IF(B159>=Charges!$B$68,IF(MOD(C159,12)=0,(Loyalty_Bonus+Charges!$C$69*(B159-11))*AH159,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B160<>\"\", B160<=10),VLOOKUP(B160,Charges!$C$40:$F$50, 4, 0), IF(AND(B160<>\"\", B160 >10), 100%, 0))","v":0},0,"",{"$f":"D160*H160+F160*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B160=1,0,IF(B160<>\"\",(M160+N160)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G160), 0.5*Term*aprem)*(1+Indexation*(B160-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B160, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B160<>\"\",B160<=Term),IF(C160<61,Charges!$C$31,W159*(1+(B160<>B159)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,R160+CR159-BB159),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,0,IF(C160=Input!$O$18,Input!$O$19,R160+CR159-Z160-BE159)),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(Input!$W$55=1,CI160+CJ160,AB160*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK160+CL160,( 1-(1-CW160)^(1/12))*(AC160))-'8%'!CS160","v":{"$error":"#VALUE!"}},{"$f":"AC160*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM160+CN160,MAX(AC160-AG160,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(B160<=5,VLOOKUP(B160,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B160<>\"\",IF(C160<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",((Flat_Extra/1000)/12)*AQ160*AO160+Input!$H$34*V160*AP160,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B160<>\"\",IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B160<>\"\",B160<=Term-3),MIN(AU160,Charges!$H$11),0)","v":0},{"$f":"IF(C160=1,MIN(AV160,AW160),IF(AV160=0,0,MIN(AW160-AY159,IF(MOD(C160-1,12/Mode)=0,VLOOKUP(B160,Input!$B$43:$I$100,5)/Mode,0))))*(B160<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B160<>\"\",IF(BH160>0,IF(AH161<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,MIN(IF(MOD(C160,12)=0,VLOOKUP(B160,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM160,AH160),AH160-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C160<60,0,IF(MOD(C160,12)=0,(BC160<60)*SUM(INDIRECT($BF$7&(C160+11)&\":\"&$BF$7&C159))+(BC160>=60)*SUMPRODUCT($BD$12:BD160,$BE$12:$BE160),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B160<>\"\",IF(Input!$J$40=\"Yes\",IF(B160<=5,0,IF(MOD(C160,12)=0,VLOOKUP(B160,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B160<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B160<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B160<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B160<=Charges!$C$88),0)","v":0},{"$f":"IF(B160<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B160<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW160*BY160*Input!$H$35+BX160*BZ160*Input!$H$36","v":0},0,{"$f":"CB160*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F160*Charges!$F$51+CM159+IF(MOD(C160-1,12)=0,CN159,0)-BE159,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C160-1,12)=0,H160*D160,CN159),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG160-(B160>PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH160-(B160<=PPT)*Z160)*(1+Charges!$D$11),0)","v":0},{"$f":"CI160*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ160-CL160-(B160<=PPT)*AF160*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C160=\"\",MOD(C160-1,12)=0,B160>PPT),0%,100%/12+CO159),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B160>PPT),0%,100%-CO160)","v":0},{"$f":"IF(B160>=Charges!$B$68,IF(MOD(C160,12)=0,(Loyalty_Bonus+Charges!$C$69*(B160-11))*AH160,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B161<>\"\", B161<=10),VLOOKUP(B161,Charges!$C$40:$F$50, 4, 0), IF(AND(B161<>\"\", B161 >10), 100%, 0))","v":0},0,"",{"$f":"D161*H161+F161*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B161=1,0,IF(B161<>\"\",(M161+N161)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G161), 0.5*Term*aprem)*(1+Indexation*(B161-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B161, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B161<>\"\",B161<=Term),IF(C161<61,Charges!$C$31,W160*(1+(B161<>B160)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,R161+CR160-BB160),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,0,IF(C161=Input!$O$18,Input!$O$19,R161+CR160-Z161-BE160)),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(Input!$W$55=1,CI161+CJ161,AB161*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK161+CL161,( 1-(1-CW161)^(1/12))*(AC161))-'8%'!CS161","v":{"$error":"#VALUE!"}},{"$f":"AC161*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM161+CN161,MAX(AC161-AG161,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(B161<=5,VLOOKUP(B161,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B161<>\"\",IF(C161<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",((Flat_Extra/1000)/12)*AQ161*AO161+Input!$H$34*V161*AP161,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B161<>\"\",IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B161<>\"\",B161<=Term-3),MIN(AU161,Charges!$H$11),0)","v":0},{"$f":"IF(C161=1,MIN(AV161,AW161),IF(AV161=0,0,MIN(AW161-AY160,IF(MOD(C161-1,12/Mode)=0,VLOOKUP(B161,Input!$B$43:$I$100,5)/Mode,0))))*(B161<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B161<>\"\",IF(BH161>0,IF(AH162<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,MIN(IF(MOD(C161,12)=0,VLOOKUP(B161,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM161,AH161),AH161-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C161<60,0,IF(MOD(C161,12)=0,(BC161<60)*SUM(INDIRECT($BF$7&(C161+11)&\":\"&$BF$7&C160))+(BC161>=60)*SUMPRODUCT($BD$12:BD161,$BE$12:$BE161),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B161<>\"\",IF(Input!$J$40=\"Yes\",IF(B161<=5,0,IF(MOD(C161,12)=0,VLOOKUP(B161,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B161<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B161<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B161<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B161<=Charges!$C$88),0)","v":0},{"$f":"IF(B161<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B161<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW161*BY161*Input!$H$35+BX161*BZ161*Input!$H$36","v":0},0,{"$f":"CB161*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F161*Charges!$F$51+CM160+IF(MOD(C161-1,12)=0,CN160,0)-BE160,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C161-1,12)=0,H161*D161,CN160),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG161-(B161>PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH161-(B161<=PPT)*Z161)*(1+Charges!$D$11),0)","v":0},{"$f":"CI161*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ161-CL161-(B161<=PPT)*AF161*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C161=\"\",MOD(C161-1,12)=0,B161>PPT),0%,100%/12+CO160),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B161>PPT),0%,100%-CO161)","v":0},{"$f":"IF(B161>=Charges!$B$68,IF(MOD(C161,12)=0,(Loyalty_Bonus+Charges!$C$69*(B161-11))*AH161,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B162<>\"\", B162<=10),VLOOKUP(B162,Charges!$C$40:$F$50, 4, 0), IF(AND(B162<>\"\", B162 >10), 100%, 0))","v":0},0,"",{"$f":"D162*H162+F162*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B162=1,0,IF(B162<>\"\",(M162+N162)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G162), 0.5*Term*aprem)*(1+Indexation*(B162-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B162, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B162<>\"\",B162<=Term),IF(C162<61,Charges!$C$31,W161*(1+(B162<>B161)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,R162+CR161-BB161),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,0,IF(C162=Input!$O$18,Input!$O$19,R162+CR161-Z162-BE161)),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(Input!$W$55=1,CI162+CJ162,AB162*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK162+CL162,( 1-(1-CW162)^(1/12))*(AC162))-'8%'!CS162","v":{"$error":"#VALUE!"}},{"$f":"AC162*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM162+CN162,MAX(AC162-AG162,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(B162<=5,VLOOKUP(B162,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B162<>\"\",IF(C162<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",((Flat_Extra/1000)/12)*AQ162*AO162+Input!$H$34*V162*AP162,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B162<>\"\",IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B162<>\"\",B162<=Term-3),MIN(AU162,Charges!$H$11),0)","v":0},{"$f":"IF(C162=1,MIN(AV162,AW162),IF(AV162=0,0,MIN(AW162-AY161,IF(MOD(C162-1,12/Mode)=0,VLOOKUP(B162,Input!$B$43:$I$100,5)/Mode,0))))*(B162<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B162<>\"\",IF(BH162>0,IF(AH163<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,MIN(IF(MOD(C162,12)=0,VLOOKUP(B162,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM162,AH162),AH162-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C162<60,0,IF(MOD(C162,12)=0,(BC162<60)*SUM(INDIRECT($BF$7&(C162+11)&\":\"&$BF$7&C161))+(BC162>=60)*SUMPRODUCT($BD$12:BD162,$BE$12:$BE162),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B162<>\"\",IF(Input!$J$40=\"Yes\",IF(B162<=5,0,IF(MOD(C162,12)=0,VLOOKUP(B162,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B162<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B162<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B162<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B162<=Charges!$C$88),0)","v":0},{"$f":"IF(B162<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B162<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW162*BY162*Input!$H$35+BX162*BZ162*Input!$H$36","v":0},0,{"$f":"CB162*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F162*Charges!$F$51+CM161+IF(MOD(C162-1,12)=0,CN161,0)-BE161,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C162-1,12)=0,H162*D162,CN161),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG162-(B162>PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH162-(B162<=PPT)*Z162)*(1+Charges!$D$11),0)","v":0},{"$f":"CI162*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ162-CL162-(B162<=PPT)*AF162*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C162=\"\",MOD(C162-1,12)=0,B162>PPT),0%,100%/12+CO161),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B162>PPT),0%,100%-CO162)","v":0},{"$f":"IF(B162>=Charges!$B$68,IF(MOD(C162,12)=0,(Loyalty_Bonus+Charges!$C$69*(B162-11))*AH162,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B163<>\"\", B163<=10),VLOOKUP(B163,Charges!$C$40:$F$50, 4, 0), IF(AND(B163<>\"\", B163 >10), 100%, 0))","v":0},0,"",{"$f":"D163*H163+F163*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B163=1,0,IF(B163<>\"\",(M163+N163)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G163), 0.5*Term*aprem)*(1+Indexation*(B163-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B163, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B163<>\"\",B163<=Term),IF(C163<61,Charges!$C$31,W162*(1+(B163<>B162)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,R163+CR162-BB162),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,0,IF(C163=Input!$O$18,Input!$O$19,R163+CR162-Z163-BE162)),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(Input!$W$55=1,CI163+CJ163,AB163*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK163+CL163,( 1-(1-CW163)^(1/12))*(AC163))-'8%'!CS163","v":{"$error":"#VALUE!"}},{"$f":"AC163*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM163+CN163,MAX(AC163-AG163,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(B163<=5,VLOOKUP(B163,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B163<>\"\",IF(C163<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",((Flat_Extra/1000)/12)*AQ163*AO163+Input!$H$34*V163*AP163,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B163<>\"\",IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B163<>\"\",B163<=Term-3),MIN(AU163,Charges!$H$11),0)","v":0},{"$f":"IF(C163=1,MIN(AV163,AW163),IF(AV163=0,0,MIN(AW163-AY162,IF(MOD(C163-1,12/Mode)=0,VLOOKUP(B163,Input!$B$43:$I$100,5)/Mode,0))))*(B163<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B163<>\"\",IF(BH163>0,IF(AH164<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,MIN(IF(MOD(C163,12)=0,VLOOKUP(B163,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM163,AH163),AH163-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C163<60,0,IF(MOD(C163,12)=0,(BC163<60)*SUM(INDIRECT($BF$7&(C163+11)&\":\"&$BF$7&C162))+(BC163>=60)*SUMPRODUCT($BD$12:BD163,$BE$12:$BE163),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B163<>\"\",IF(Input!$J$40=\"Yes\",IF(B163<=5,0,IF(MOD(C163,12)=0,VLOOKUP(B163,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B163<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B163<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B163<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B163<=Charges!$C$88),0)","v":0},{"$f":"IF(B163<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B163<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW163*BY163*Input!$H$35+BX163*BZ163*Input!$H$36","v":0},0,{"$f":"CB163*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F163*Charges!$F$51+CM162+IF(MOD(C163-1,12)=0,CN162,0)-BE162,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C163-1,12)=0,H163*D163,CN162),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG163-(B163>PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH163-(B163<=PPT)*Z163)*(1+Charges!$D$11),0)","v":0},{"$f":"CI163*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ163-CL163-(B163<=PPT)*AF163*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C163=\"\",MOD(C163-1,12)=0,B163>PPT),0%,100%/12+CO162),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B163>PPT),0%,100%-CO163)","v":0},{"$f":"IF(B163>=Charges!$B$68,IF(MOD(C163,12)=0,(Loyalty_Bonus+Charges!$C$69*(B163-11))*AH163,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B164<>\"\", B164<=10),VLOOKUP(B164,Charges!$C$40:$F$50, 4, 0), IF(AND(B164<>\"\", B164 >10), 100%, 0))","v":0},0,"",{"$f":"D164*H164+F164*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B164=1,0,IF(B164<>\"\",(M164+N164)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G164), 0.5*Term*aprem)*(1+Indexation*(B164-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B164, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B164<>\"\",B164<=Term),IF(C164<61,Charges!$C$31,W163*(1+(B164<>B163)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,R164+CR163-BB163),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,0,IF(C164=Input!$O$18,Input!$O$19,R164+CR163-Z164-BE163)),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(Input!$W$55=1,CI164+CJ164,AB164*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK164+CL164,( 1-(1-CW164)^(1/12))*(AC164))-'8%'!CS164","v":{"$error":"#VALUE!"}},{"$f":"AC164*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM164+CN164,MAX(AC164-AG164,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(B164<=5,VLOOKUP(B164,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B164<>\"\",IF(C164<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",((Flat_Extra/1000)/12)*AQ164*AO164+Input!$H$34*V164*AP164,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B164<>\"\",IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B164<>\"\",B164<=Term-3),MIN(AU164,Charges!$H$11),0)","v":0},{"$f":"IF(C164=1,MIN(AV164,AW164),IF(AV164=0,0,MIN(AW164-AY163,IF(MOD(C164-1,12/Mode)=0,VLOOKUP(B164,Input!$B$43:$I$100,5)/Mode,0))))*(B164<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B164<>\"\",IF(BH164>0,IF(AH165<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,MIN(IF(MOD(C164,12)=0,VLOOKUP(B164,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM164,AH164),AH164-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C164<60,0,IF(MOD(C164,12)=0,(BC164<60)*SUM(INDIRECT($BF$7&(C164+11)&\":\"&$BF$7&C163))+(BC164>=60)*SUMPRODUCT($BD$12:BD164,$BE$12:$BE164),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B164<>\"\",IF(Input!$J$40=\"Yes\",IF(B164<=5,0,IF(MOD(C164,12)=0,VLOOKUP(B164,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B164<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B164<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B164<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B164<=Charges!$C$88),0)","v":0},{"$f":"IF(B164<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B164<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW164*BY164*Input!$H$35+BX164*BZ164*Input!$H$36","v":0},0,{"$f":"CB164*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F164*Charges!$F$51+CM163+IF(MOD(C164-1,12)=0,CN163,0)-BE163,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C164-1,12)=0,H164*D164,CN163),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG164-(B164>PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH164-(B164<=PPT)*Z164)*(1+Charges!$D$11),0)","v":0},{"$f":"CI164*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ164-CL164-(B164<=PPT)*AF164*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C164=\"\",MOD(C164-1,12)=0,B164>PPT),0%,100%/12+CO163),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B164>PPT),0%,100%-CO164)","v":0},{"$f":"IF(B164>=Charges!$B$68,IF(MOD(C164,12)=0,(Loyalty_Bonus+Charges!$C$69*(B164-11))*AH164,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B165<>\"\", B165<=10),VLOOKUP(B165,Charges!$C$40:$F$50, 4, 0), IF(AND(B165<>\"\", B165 >10), 100%, 0))","v":0},0,"",{"$f":"D165*H165+F165*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B165=1,0,IF(B165<>\"\",(M165+N165)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G165), 0.5*Term*aprem)*(1+Indexation*(B165-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B165, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B165<>\"\",B165<=Term),IF(C165<61,Charges!$C$31,W164*(1+(B165<>B164)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,R165+CR164-BB164),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,0,IF(C165=Input!$O$18,Input!$O$19,R165+CR164-Z165-BE164)),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(Input!$W$55=1,CI165+CJ165,AB165*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK165+CL165,( 1-(1-CW165)^(1/12))*(AC165))-'8%'!CS165","v":{"$error":"#VALUE!"}},{"$f":"AC165*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM165+CN165,MAX(AC165-AG165,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(B165<=5,VLOOKUP(B165,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B165<>\"\",IF(C165<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",((Flat_Extra/1000)/12)*AQ165*AO165+Input!$H$34*V165*AP165,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B165<>\"\",IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B165<>\"\",B165<=Term-3),MIN(AU165,Charges!$H$11),0)","v":0},{"$f":"IF(C165=1,MIN(AV165,AW165),IF(AV165=0,0,MIN(AW165-AY164,IF(MOD(C165-1,12/Mode)=0,VLOOKUP(B165,Input!$B$43:$I$100,5)/Mode,0))))*(B165<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B165<>\"\",IF(BH165>0,IF(AH166<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,MIN(IF(MOD(C165,12)=0,VLOOKUP(B165,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM165,AH165),AH165-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C165<60,0,IF(MOD(C165,12)=0,(BC165<60)*SUM(INDIRECT($BF$7&(C165+11)&\":\"&$BF$7&C164))+(BC165>=60)*SUMPRODUCT($BD$12:BD165,$BE$12:$BE165),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B165<>\"\",IF(Input!$J$40=\"Yes\",IF(B165<=5,0,IF(MOD(C165,12)=0,VLOOKUP(B165,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B165<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B165<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B165<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B165<=Charges!$C$88),0)","v":0},{"$f":"IF(B165<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B165<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW165*BY165*Input!$H$35+BX165*BZ165*Input!$H$36","v":0},0,{"$f":"CB165*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F165*Charges!$F$51+CM164+IF(MOD(C165-1,12)=0,CN164,0)-BE164,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C165-1,12)=0,H165*D165,CN164),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG165-(B165>PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH165-(B165<=PPT)*Z165)*(1+Charges!$D$11),0)","v":0},{"$f":"CI165*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ165-CL165-(B165<=PPT)*AF165*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C165=\"\",MOD(C165-1,12)=0,B165>PPT),0%,100%/12+CO164),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B165>PPT),0%,100%-CO165)","v":0},{"$f":"IF(B165>=Charges!$B$68,IF(MOD(C165,12)=0,(Loyalty_Bonus+Charges!$C$69*(B165-11))*AH165,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B166<>\"\", B166<=10),VLOOKUP(B166,Charges!$C$40:$F$50, 4, 0), IF(AND(B166<>\"\", B166 >10), 100%, 0))","v":0},0,"",{"$f":"D166*H166+F166*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B166=1,0,IF(B166<>\"\",(M166+N166)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G166), 0.5*Term*aprem)*(1+Indexation*(B166-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B166, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B166<>\"\",B166<=Term),IF(C166<61,Charges!$C$31,W165*(1+(B166<>B165)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,R166+CR165-BB165),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,0,IF(C166=Input!$O$18,Input!$O$19,R166+CR165-Z166-BE165)),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(Input!$W$55=1,CI166+CJ166,AB166*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK166+CL166,( 1-(1-CW166)^(1/12))*(AC166))-'8%'!CS166","v":{"$error":"#VALUE!"}},{"$f":"AC166*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM166+CN166,MAX(AC166-AG166,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(B166<=5,VLOOKUP(B166,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B166<>\"\",IF(C166<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",((Flat_Extra/1000)/12)*AQ166*AO166+Input!$H$34*V166*AP166,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B166<>\"\",IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B166<>\"\",B166<=Term-3),MIN(AU166,Charges!$H$11),0)","v":0},{"$f":"IF(C166=1,MIN(AV166,AW166),IF(AV166=0,0,MIN(AW166-AY165,IF(MOD(C166-1,12/Mode)=0,VLOOKUP(B166,Input!$B$43:$I$100,5)/Mode,0))))*(B166<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B166<>\"\",IF(BH166>0,IF(AH167<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,MIN(IF(MOD(C166,12)=0,VLOOKUP(B166,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM166,AH166),AH166-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C166<60,0,IF(MOD(C166,12)=0,(BC166<60)*SUM(INDIRECT($BF$7&(C166+11)&\":\"&$BF$7&C165))+(BC166>=60)*SUMPRODUCT($BD$12:BD166,$BE$12:$BE166),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B166<>\"\",IF(Input!$J$40=\"Yes\",IF(B166<=5,0,IF(MOD(C166,12)=0,VLOOKUP(B166,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B166<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B166<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B166<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B166<=Charges!$C$88),0)","v":0},{"$f":"IF(B166<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B166<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW166*BY166*Input!$H$35+BX166*BZ166*Input!$H$36","v":0},0,{"$f":"CB166*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F166*Charges!$F$51+CM165+IF(MOD(C166-1,12)=0,CN165,0)-BE165,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C166-1,12)=0,H166*D166,CN165),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG166-(B166>PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH166-(B166<=PPT)*Z166)*(1+Charges!$D$11),0)","v":0},{"$f":"CI166*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ166-CL166-(B166<=PPT)*AF166*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C166=\"\",MOD(C166-1,12)=0,B166>PPT),0%,100%/12+CO165),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B166>PPT),0%,100%-CO166)","v":0},{"$f":"IF(B166>=Charges!$B$68,IF(MOD(C166,12)=0,(Loyalty_Bonus+Charges!$C$69*(B166-11))*AH166,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B167<>\"\", B167<=10),VLOOKUP(B167,Charges!$C$40:$F$50, 4, 0), IF(AND(B167<>\"\", B167 >10), 100%, 0))","v":0},0,"",{"$f":"D167*H167+F167*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B167=1,0,IF(B167<>\"\",(M167+N167)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G167), 0.5*Term*aprem)*(1+Indexation*(B167-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B167, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B167<>\"\",B167<=Term),IF(C167<61,Charges!$C$31,W166*(1+(B167<>B166)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,R167+CR166-BB166),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,0,IF(C167=Input!$O$18,Input!$O$19,R167+CR166-Z167-BE166)),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(Input!$W$55=1,CI167+CJ167,AB167*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK167+CL167,( 1-(1-CW167)^(1/12))*(AC167))-'8%'!CS167","v":{"$error":"#VALUE!"}},{"$f":"AC167*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM167+CN167,MAX(AC167-AG167,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(B167<=5,VLOOKUP(B167,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B167<>\"\",IF(C167<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",((Flat_Extra/1000)/12)*AQ167*AO167+Input!$H$34*V167*AP167,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B167<>\"\",IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B167<>\"\",B167<=Term-3),MIN(AU167,Charges!$H$11),0)","v":0},{"$f":"IF(C167=1,MIN(AV167,AW167),IF(AV167=0,0,MIN(AW167-AY166,IF(MOD(C167-1,12/Mode)=0,VLOOKUP(B167,Input!$B$43:$I$100,5)/Mode,0))))*(B167<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B167<>\"\",IF(BH167>0,IF(AH168<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,MIN(IF(MOD(C167,12)=0,VLOOKUP(B167,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM167,AH167),AH167-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C167<60,0,IF(MOD(C167,12)=0,(BC167<60)*SUM(INDIRECT($BF$7&(C167+11)&\":\"&$BF$7&C166))+(BC167>=60)*SUMPRODUCT($BD$12:BD167,$BE$12:$BE167),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B167<>\"\",IF(Input!$J$40=\"Yes\",IF(B167<=5,0,IF(MOD(C167,12)=0,VLOOKUP(B167,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B167<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B167<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B167<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B167<=Charges!$C$88),0)","v":0},{"$f":"IF(B167<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B167<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW167*BY167*Input!$H$35+BX167*BZ167*Input!$H$36","v":0},0,{"$f":"CB167*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F167*Charges!$F$51+CM166+IF(MOD(C167-1,12)=0,CN166,0)-BE166,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C167-1,12)=0,H167*D167,CN166),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG167-(B167>PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH167-(B167<=PPT)*Z167)*(1+Charges!$D$11),0)","v":0},{"$f":"CI167*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ167-CL167-(B167<=PPT)*AF167*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C167=\"\",MOD(C167-1,12)=0,B167>PPT),0%,100%/12+CO166),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B167>PPT),0%,100%-CO167)","v":0},{"$f":"IF(B167>=Charges!$B$68,IF(MOD(C167,12)=0,(Loyalty_Bonus+Charges!$C$69*(B167-11))*AH167,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B168<>\"\", B168<=10),VLOOKUP(B168,Charges!$C$40:$F$50, 4, 0), IF(AND(B168<>\"\", B168 >10), 100%, 0))","v":0},0,"",{"$f":"D168*H168+F168*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B168=1,0,IF(B168<>\"\",(M168+N168)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G168), 0.5*Term*aprem)*(1+Indexation*(B168-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B168, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B168<>\"\",B168<=Term),IF(C168<61,Charges!$C$31,W167*(1+(B168<>B167)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,R168+CR167-BB167),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,0,IF(C168=Input!$O$18,Input!$O$19,R168+CR167-Z168-BE167)),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(Input!$W$55=1,CI168+CJ168,AB168*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK168+CL168,( 1-(1-CW168)^(1/12))*(AC168))-'8%'!CS168","v":{"$error":"#VALUE!"}},{"$f":"AC168*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM168+CN168,MAX(AC168-AG168,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(B168<=5,VLOOKUP(B168,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B168<>\"\",IF(C168<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",((Flat_Extra/1000)/12)*AQ168*AO168+Input!$H$34*V168*AP168,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B168<>\"\",IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B168<>\"\",B168<=Term-3),MIN(AU168,Charges!$H$11),0)","v":0},{"$f":"IF(C168=1,MIN(AV168,AW168),IF(AV168=0,0,MIN(AW168-AY167,IF(MOD(C168-1,12/Mode)=0,VLOOKUP(B168,Input!$B$43:$I$100,5)/Mode,0))))*(B168<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B168<>\"\",IF(BH168>0,IF(AH169<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,MIN(IF(MOD(C168,12)=0,VLOOKUP(B168,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM168,AH168),AH168-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C168<60,0,IF(MOD(C168,12)=0,(BC168<60)*SUM(INDIRECT($BF$7&(C168+11)&\":\"&$BF$7&C167))+(BC168>=60)*SUMPRODUCT($BD$12:BD168,$BE$12:$BE168),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B168<>\"\",IF(Input!$J$40=\"Yes\",IF(B168<=5,0,IF(MOD(C168,12)=0,VLOOKUP(B168,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B168<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B168<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B168<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B168<=Charges!$C$88),0)","v":0},{"$f":"IF(B168<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B168<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW168*BY168*Input!$H$35+BX168*BZ168*Input!$H$36","v":0},0,{"$f":"CB168*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F168*Charges!$F$51+CM167+IF(MOD(C168-1,12)=0,CN167,0)-BE167,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C168-1,12)=0,H168*D168,CN167),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG168-(B168>PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH168-(B168<=PPT)*Z168)*(1+Charges!$D$11),0)","v":0},{"$f":"CI168*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ168-CL168-(B168<=PPT)*AF168*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C168=\"\",MOD(C168-1,12)=0,B168>PPT),0%,100%/12+CO167),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B168>PPT),0%,100%-CO168)","v":0},{"$f":"IF(B168>=Charges!$B$68,IF(MOD(C168,12)=0,(Loyalty_Bonus+Charges!$C$69*(B168-11))*AH168,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B169<>\"\", B169<=10),VLOOKUP(B169,Charges!$C$40:$F$50, 4, 0), IF(AND(B169<>\"\", B169 >10), 100%, 0))","v":0},0,"",{"$f":"D169*H169+F169*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B169=1,0,IF(B169<>\"\",(M169+N169)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G169), 0.5*Term*aprem)*(1+Indexation*(B169-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B169, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B169<>\"\",B169<=Term),IF(C169<61,Charges!$C$31,W168*(1+(B169<>B168)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,R169+CR168-BB168),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,0,IF(C169=Input!$O$18,Input!$O$19,R169+CR168-Z169-BE168)),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(Input!$W$55=1,CI169+CJ169,AB169*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK169+CL169,( 1-(1-CW169)^(1/12))*(AC169))-'8%'!CS169","v":{"$error":"#VALUE!"}},{"$f":"AC169*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM169+CN169,MAX(AC169-AG169,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(B169<=5,VLOOKUP(B169,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B169<>\"\",IF(C169<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",((Flat_Extra/1000)/12)*AQ169*AO169+Input!$H$34*V169*AP169,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B169<>\"\",IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B169<>\"\",B169<=Term-3),MIN(AU169,Charges!$H$11),0)","v":0},{"$f":"IF(C169=1,MIN(AV169,AW169),IF(AV169=0,0,MIN(AW169-AY168,IF(MOD(C169-1,12/Mode)=0,VLOOKUP(B169,Input!$B$43:$I$100,5)/Mode,0))))*(B169<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B169<>\"\",IF(BH169>0,IF(AH170<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,MIN(IF(MOD(C169,12)=0,VLOOKUP(B169,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM169,AH169),AH169-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C169<60,0,IF(MOD(C169,12)=0,(BC169<60)*SUM(INDIRECT($BF$7&(C169+11)&\":\"&$BF$7&C168))+(BC169>=60)*SUMPRODUCT($BD$12:BD169,$BE$12:$BE169),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B169<>\"\",IF(Input!$J$40=\"Yes\",IF(B169<=5,0,IF(MOD(C169,12)=0,VLOOKUP(B169,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B169<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B169<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B169<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B169<=Charges!$C$88),0)","v":0},{"$f":"IF(B169<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B169<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW169*BY169*Input!$H$35+BX169*BZ169*Input!$H$36","v":0},0,{"$f":"CB169*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F169*Charges!$F$51+CM168+IF(MOD(C169-1,12)=0,CN168,0)-BE168,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C169-1,12)=0,H169*D169,CN168),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG169-(B169>PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH169-(B169<=PPT)*Z169)*(1+Charges!$D$11),0)","v":0},{"$f":"CI169*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ169-CL169-(B169<=PPT)*AF169*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C169=\"\",MOD(C169-1,12)=0,B169>PPT),0%,100%/12+CO168),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B169>PPT),0%,100%-CO169)","v":0},{"$f":"IF(B169>=Charges!$B$68,IF(MOD(C169,12)=0,(Loyalty_Bonus+Charges!$C$69*(B169-11))*AH169,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B170<>\"\", B170<=10),VLOOKUP(B170,Charges!$C$40:$F$50, 4, 0), IF(AND(B170<>\"\", B170 >10), 100%, 0))","v":0},0,"",{"$f":"D170*H170+F170*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B170=1,0,IF(B170<>\"\",(M170+N170)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G170), 0.5*Term*aprem)*(1+Indexation*(B170-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B170, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B170<>\"\",B170<=Term),IF(C170<61,Charges!$C$31,W169*(1+(B170<>B169)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,R170+CR169-BB169),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,0,IF(C170=Input!$O$18,Input!$O$19,R170+CR169-Z170-BE169)),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(Input!$W$55=1,CI170+CJ170,AB170*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK170+CL170,( 1-(1-CW170)^(1/12))*(AC170))-'8%'!CS170","v":{"$error":"#VALUE!"}},{"$f":"AC170*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM170+CN170,MAX(AC170-AG170,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(B170<=5,VLOOKUP(B170,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B170<>\"\",IF(C170<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",((Flat_Extra/1000)/12)*AQ170*AO170+Input!$H$34*V170*AP170,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B170<>\"\",IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B170<>\"\",B170<=Term-3),MIN(AU170,Charges!$H$11),0)","v":0},{"$f":"IF(C170=1,MIN(AV170,AW170),IF(AV170=0,0,MIN(AW170-AY169,IF(MOD(C170-1,12/Mode)=0,VLOOKUP(B170,Input!$B$43:$I$100,5)/Mode,0))))*(B170<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B170<>\"\",IF(BH170>0,IF(AH171<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,MIN(IF(MOD(C170,12)=0,VLOOKUP(B170,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM170,AH170),AH170-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C170<60,0,IF(MOD(C170,12)=0,(BC170<60)*SUM(INDIRECT($BF$7&(C170+11)&\":\"&$BF$7&C169))+(BC170>=60)*SUMPRODUCT($BD$12:BD170,$BE$12:$BE170),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B170<>\"\",IF(Input!$J$40=\"Yes\",IF(B170<=5,0,IF(MOD(C170,12)=0,VLOOKUP(B170,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B170<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B170<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B170<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B170<=Charges!$C$88),0)","v":0},{"$f":"IF(B170<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B170<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW170*BY170*Input!$H$35+BX170*BZ170*Input!$H$36","v":0},0,{"$f":"CB170*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F170*Charges!$F$51+CM169+IF(MOD(C170-1,12)=0,CN169,0)-BE169,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C170-1,12)=0,H170*D170,CN169),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG170-(B170>PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH170-(B170<=PPT)*Z170)*(1+Charges!$D$11),0)","v":0},{"$f":"CI170*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ170-CL170-(B170<=PPT)*AF170*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C170=\"\",MOD(C170-1,12)=0,B170>PPT),0%,100%/12+CO169),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B170>PPT),0%,100%-CO170)","v":0},{"$f":"IF(B170>=Charges!$B$68,IF(MOD(C170,12)=0,(Loyalty_Bonus+Charges!$C$69*(B170-11))*AH170,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B171<>\"\", B171<=10),VLOOKUP(B171,Charges!$C$40:$F$50, 4, 0), IF(AND(B171<>\"\", B171 >10), 100%, 0))","v":0},0,"",{"$f":"D171*H171+F171*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B171=1,0,IF(B171<>\"\",(M171+N171)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G171), 0.5*Term*aprem)*(1+Indexation*(B171-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B171, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B171<>\"\",B171<=Term),IF(C171<61,Charges!$C$31,W170*(1+(B171<>B170)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,R171+CR170-BB170),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,0,IF(C171=Input!$O$18,Input!$O$19,R171+CR170-Z171-BE170)),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(Input!$W$55=1,CI171+CJ171,AB171*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK171+CL171,( 1-(1-CW171)^(1/12))*(AC171))-'8%'!CS171","v":{"$error":"#VALUE!"}},{"$f":"AC171*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM171+CN171,MAX(AC171-AG171,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(B171<=5,VLOOKUP(B171,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B171<>\"\",IF(C171<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",((Flat_Extra/1000)/12)*AQ171*AO171+Input!$H$34*V171*AP171,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B171<>\"\",IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B171<>\"\",B171<=Term-3),MIN(AU171,Charges!$H$11),0)","v":0},{"$f":"IF(C171=1,MIN(AV171,AW171),IF(AV171=0,0,MIN(AW171-AY170,IF(MOD(C171-1,12/Mode)=0,VLOOKUP(B171,Input!$B$43:$I$100,5)/Mode,0))))*(B171<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B171<>\"\",IF(BH171>0,IF(AH172<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,MIN(IF(MOD(C171,12)=0,VLOOKUP(B171,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM171,AH171),AH171-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C171<60,0,IF(MOD(C171,12)=0,(BC171<60)*SUM(INDIRECT($BF$7&(C171+11)&\":\"&$BF$7&C170))+(BC171>=60)*SUMPRODUCT($BD$12:BD171,$BE$12:$BE171),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B171<>\"\",IF(Input!$J$40=\"Yes\",IF(B171<=5,0,IF(MOD(C171,12)=0,VLOOKUP(B171,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B171<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B171<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B171<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B171<=Charges!$C$88),0)","v":0},{"$f":"IF(B171<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B171<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW171*BY171*Input!$H$35+BX171*BZ171*Input!$H$36","v":0},0,{"$f":"CB171*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F171*Charges!$F$51+CM170+IF(MOD(C171-1,12)=0,CN170,0)-BE170,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C171-1,12)=0,H171*D171,CN170),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG171-(B171>PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH171-(B171<=PPT)*Z171)*(1+Charges!$D$11),0)","v":0},{"$f":"CI171*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ171-CL171-(B171<=PPT)*AF171*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C171=\"\",MOD(C171-1,12)=0,B171>PPT),0%,100%/12+CO170),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B171>PPT),0%,100%-CO171)","v":0},{"$f":"IF(B171>=Charges!$B$68,IF(MOD(C171,12)=0,(Loyalty_Bonus+Charges!$C$69*(B171-11))*AH171,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B172<>\"\", B172<=10),VLOOKUP(B172,Charges!$C$40:$F$50, 4, 0), IF(AND(B172<>\"\", B172 >10), 100%, 0))","v":0},0,"",{"$f":"D172*H172+F172*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B172=1,0,IF(B172<>\"\",(M172+N172)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G172), 0.5*Term*aprem)*(1+Indexation*(B172-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B172, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B172<>\"\",B172<=Term),IF(C172<61,Charges!$C$31,W171*(1+(B172<>B171)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,R172+CR171-BB171),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,0,IF(C172=Input!$O$18,Input!$O$19,R172+CR171-Z172-BE171)),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(Input!$W$55=1,CI172+CJ172,AB172*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK172+CL172,( 1-(1-CW172)^(1/12))*(AC172))-'8%'!CS172","v":{"$error":"#VALUE!"}},{"$f":"AC172*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM172+CN172,MAX(AC172-AG172,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(B172<=5,VLOOKUP(B172,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B172<>\"\",IF(C172<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",((Flat_Extra/1000)/12)*AQ172*AO172+Input!$H$34*V172*AP172,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B172<>\"\",IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B172<>\"\",B172<=Term-3),MIN(AU172,Charges!$H$11),0)","v":0},{"$f":"IF(C172=1,MIN(AV172,AW172),IF(AV172=0,0,MIN(AW172-AY171,IF(MOD(C172-1,12/Mode)=0,VLOOKUP(B172,Input!$B$43:$I$100,5)/Mode,0))))*(B172<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B172<>\"\",IF(BH172>0,IF(AH173<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,MIN(IF(MOD(C172,12)=0,VLOOKUP(B172,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM172,AH172),AH172-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C172<60,0,IF(MOD(C172,12)=0,(BC172<60)*SUM(INDIRECT($BF$7&(C172+11)&\":\"&$BF$7&C171))+(BC172>=60)*SUMPRODUCT($BD$12:BD172,$BE$12:$BE172),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B172<>\"\",IF(Input!$J$40=\"Yes\",IF(B172<=5,0,IF(MOD(C172,12)=0,VLOOKUP(B172,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B172<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B172<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B172<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B172<=Charges!$C$88),0)","v":0},{"$f":"IF(B172<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B172<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW172*BY172*Input!$H$35+BX172*BZ172*Input!$H$36","v":0},0,{"$f":"CB172*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F172*Charges!$F$51+CM171+IF(MOD(C172-1,12)=0,CN171,0)-BE171,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C172-1,12)=0,H172*D172,CN171),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG172-(B172>PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH172-(B172<=PPT)*Z172)*(1+Charges!$D$11),0)","v":0},{"$f":"CI172*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ172-CL172-(B172<=PPT)*AF172*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C172=\"\",MOD(C172-1,12)=0,B172>PPT),0%,100%/12+CO171),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B172>PPT),0%,100%-CO172)","v":0},{"$f":"IF(B172>=Charges!$B$68,IF(MOD(C172,12)=0,(Loyalty_Bonus+Charges!$C$69*(B172-11))*AH172,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B173<>\"\", B173<=10),VLOOKUP(B173,Charges!$C$40:$F$50, 4, 0), IF(AND(B173<>\"\", B173 >10), 100%, 0))","v":0},0,"",{"$f":"D173*H173+F173*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B173=1,0,IF(B173<>\"\",(M173+N173)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G173), 0.5*Term*aprem)*(1+Indexation*(B173-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B173, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B173<>\"\",B173<=Term),IF(C173<61,Charges!$C$31,W172*(1+(B173<>B172)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,R173+CR172-BB172),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,0,IF(C173=Input!$O$18,Input!$O$19,R173+CR172-Z173-BE172)),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(Input!$W$55=1,CI173+CJ173,AB173*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK173+CL173,( 1-(1-CW173)^(1/12))*(AC173))-'8%'!CS173","v":{"$error":"#VALUE!"}},{"$f":"AC173*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM173+CN173,MAX(AC173-AG173,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(B173<=5,VLOOKUP(B173,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B173<>\"\",IF(C173<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",((Flat_Extra/1000)/12)*AQ173*AO173+Input!$H$34*V173*AP173,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B173<>\"\",IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B173<>\"\",B173<=Term-3),MIN(AU173,Charges!$H$11),0)","v":0},{"$f":"IF(C173=1,MIN(AV173,AW173),IF(AV173=0,0,MIN(AW173-AY172,IF(MOD(C173-1,12/Mode)=0,VLOOKUP(B173,Input!$B$43:$I$100,5)/Mode,0))))*(B173<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B173<>\"\",IF(BH173>0,IF(AH174<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,MIN(IF(MOD(C173,12)=0,VLOOKUP(B173,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM173,AH173),AH173-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C173<60,0,IF(MOD(C173,12)=0,(BC173<60)*SUM(INDIRECT($BF$7&(C173+11)&\":\"&$BF$7&C172))+(BC173>=60)*SUMPRODUCT($BD$12:BD173,$BE$12:$BE173),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B173<>\"\",IF(Input!$J$40=\"Yes\",IF(B173<=5,0,IF(MOD(C173,12)=0,VLOOKUP(B173,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B173<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B173<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B173<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B173<=Charges!$C$88),0)","v":0},{"$f":"IF(B173<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B173<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW173*BY173*Input!$H$35+BX173*BZ173*Input!$H$36","v":0},0,{"$f":"CB173*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F173*Charges!$F$51+CM172+IF(MOD(C173-1,12)=0,CN172,0)-BE172,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C173-1,12)=0,H173*D173,CN172),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG173-(B173>PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH173-(B173<=PPT)*Z173)*(1+Charges!$D$11),0)","v":0},{"$f":"CI173*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ173-CL173-(B173<=PPT)*AF173*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C173=\"\",MOD(C173-1,12)=0,B173>PPT),0%,100%/12+CO172),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B173>PPT),0%,100%-CO173)","v":0},{"$f":"IF(B173>=Charges!$B$68,IF(MOD(C173,12)=0,(Loyalty_Bonus+Charges!$C$69*(B173-11))*AH173,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B174<>\"\", B174<=10),VLOOKUP(B174,Charges!$C$40:$F$50, 4, 0), IF(AND(B174<>\"\", B174 >10), 100%, 0))","v":0},0,"",{"$f":"D174*H174+F174*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B174=1,0,IF(B174<>\"\",(M174+N174)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G174), 0.5*Term*aprem)*(1+Indexation*(B174-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B174, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B174<>\"\",B174<=Term),IF(C174<61,Charges!$C$31,W173*(1+(B174<>B173)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,R174+CR173-BB173),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,0,IF(C174=Input!$O$18,Input!$O$19,R174+CR173-Z174-BE173)),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(Input!$W$55=1,CI174+CJ174,AB174*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK174+CL174,( 1-(1-CW174)^(1/12))*(AC174))-'8%'!CS174","v":{"$error":"#VALUE!"}},{"$f":"AC174*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM174+CN174,MAX(AC174-AG174,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(B174<=5,VLOOKUP(B174,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B174<>\"\",IF(C174<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",((Flat_Extra/1000)/12)*AQ174*AO174+Input!$H$34*V174*AP174,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B174<>\"\",IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B174<>\"\",B174<=Term-3),MIN(AU174,Charges!$H$11),0)","v":0},{"$f":"IF(C174=1,MIN(AV174,AW174),IF(AV174=0,0,MIN(AW174-AY173,IF(MOD(C174-1,12/Mode)=0,VLOOKUP(B174,Input!$B$43:$I$100,5)/Mode,0))))*(B174<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B174<>\"\",IF(BH174>0,IF(AH175<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,MIN(IF(MOD(C174,12)=0,VLOOKUP(B174,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM174,AH174),AH174-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C174<60,0,IF(MOD(C174,12)=0,(BC174<60)*SUM(INDIRECT($BF$7&(C174+11)&\":\"&$BF$7&C173))+(BC174>=60)*SUMPRODUCT($BD$12:BD174,$BE$12:$BE174),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B174<>\"\",IF(Input!$J$40=\"Yes\",IF(B174<=5,0,IF(MOD(C174,12)=0,VLOOKUP(B174,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B174<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B174<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B174<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B174<=Charges!$C$88),0)","v":0},{"$f":"IF(B174<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B174<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW174*BY174*Input!$H$35+BX174*BZ174*Input!$H$36","v":0},0,{"$f":"CB174*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F174*Charges!$F$51+CM173+IF(MOD(C174-1,12)=0,CN173,0)-BE173,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C174-1,12)=0,H174*D174,CN173),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG174-(B174>PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH174-(B174<=PPT)*Z174)*(1+Charges!$D$11),0)","v":0},{"$f":"CI174*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ174-CL174-(B174<=PPT)*AF174*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C174=\"\",MOD(C174-1,12)=0,B174>PPT),0%,100%/12+CO173),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B174>PPT),0%,100%-CO174)","v":0},{"$f":"IF(B174>=Charges!$B$68,IF(MOD(C174,12)=0,(Loyalty_Bonus+Charges!$C$69*(B174-11))*AH174,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B175<>\"\", B175<=10),VLOOKUP(B175,Charges!$C$40:$F$50, 4, 0), IF(AND(B175<>\"\", B175 >10), 100%, 0))","v":0},0,"",{"$f":"D175*H175+F175*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B175=1,0,IF(B175<>\"\",(M175+N175)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G175), 0.5*Term*aprem)*(1+Indexation*(B175-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B175, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B175<>\"\",B175<=Term),IF(C175<61,Charges!$C$31,W174*(1+(B175<>B174)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,R175+CR174-BB174),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,0,IF(C175=Input!$O$18,Input!$O$19,R175+CR174-Z175-BE174)),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(Input!$W$55=1,CI175+CJ175,AB175*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK175+CL175,( 1-(1-CW175)^(1/12))*(AC175))-'8%'!CS175","v":{"$error":"#VALUE!"}},{"$f":"AC175*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM175+CN175,MAX(AC175-AG175,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(B175<=5,VLOOKUP(B175,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B175<>\"\",IF(C175<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",((Flat_Extra/1000)/12)*AQ175*AO175+Input!$H$34*V175*AP175,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B175<>\"\",IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B175<>\"\",B175<=Term-3),MIN(AU175,Charges!$H$11),0)","v":0},{"$f":"IF(C175=1,MIN(AV175,AW175),IF(AV175=0,0,MIN(AW175-AY174,IF(MOD(C175-1,12/Mode)=0,VLOOKUP(B175,Input!$B$43:$I$100,5)/Mode,0))))*(B175<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B175<>\"\",IF(BH175>0,IF(AH176<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,MIN(IF(MOD(C175,12)=0,VLOOKUP(B175,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM175,AH175),AH175-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C175<60,0,IF(MOD(C175,12)=0,(BC175<60)*SUM(INDIRECT($BF$7&(C175+11)&\":\"&$BF$7&C174))+(BC175>=60)*SUMPRODUCT($BD$12:BD175,$BE$12:$BE175),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B175<>\"\",IF(Input!$J$40=\"Yes\",IF(B175<=5,0,IF(MOD(C175,12)=0,VLOOKUP(B175,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B175<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B175<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B175<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B175<=Charges!$C$88),0)","v":0},{"$f":"IF(B175<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B175<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW175*BY175*Input!$H$35+BX175*BZ175*Input!$H$36","v":0},0,{"$f":"CB175*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F175*Charges!$F$51+CM174+IF(MOD(C175-1,12)=0,CN174,0)-BE174,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C175-1,12)=0,H175*D175,CN174),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG175-(B175>PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH175-(B175<=PPT)*Z175)*(1+Charges!$D$11),0)","v":0},{"$f":"CI175*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ175-CL175-(B175<=PPT)*AF175*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C175=\"\",MOD(C175-1,12)=0,B175>PPT),0%,100%/12+CO174),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B175>PPT),0%,100%-CO175)","v":0},{"$f":"IF(B175>=Charges!$B$68,IF(MOD(C175,12)=0,(Loyalty_Bonus+Charges!$C$69*(B175-11))*AH175,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B176<>\"\", B176<=10),VLOOKUP(B176,Charges!$C$40:$F$50, 4, 0), IF(AND(B176<>\"\", B176 >10), 100%, 0))","v":0},0,"",{"$f":"D176*H176+F176*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B176=1,0,IF(B176<>\"\",(M176+N176)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G176), 0.5*Term*aprem)*(1+Indexation*(B176-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B176, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B176<>\"\",B176<=Term),IF(C176<61,Charges!$C$31,W175*(1+(B176<>B175)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,R176+CR175-BB175),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,0,IF(C176=Input!$O$18,Input!$O$19,R176+CR175-Z176-BE175)),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(Input!$W$55=1,CI176+CJ176,AB176*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK176+CL176,( 1-(1-CW176)^(1/12))*(AC176))-'8%'!CS176","v":{"$error":"#VALUE!"}},{"$f":"AC176*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM176+CN176,MAX(AC176-AG176,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(B176<=5,VLOOKUP(B176,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B176<>\"\",IF(C176<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",((Flat_Extra/1000)/12)*AQ176*AO176+Input!$H$34*V176*AP176,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B176<>\"\",IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B176<>\"\",B176<=Term-3),MIN(AU176,Charges!$H$11),0)","v":0},{"$f":"IF(C176=1,MIN(AV176,AW176),IF(AV176=0,0,MIN(AW176-AY175,IF(MOD(C176-1,12/Mode)=0,VLOOKUP(B176,Input!$B$43:$I$100,5)/Mode,0))))*(B176<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B176<>\"\",IF(BH176>0,IF(AH177<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,MIN(IF(MOD(C176,12)=0,VLOOKUP(B176,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM176,AH176),AH176-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C176<60,0,IF(MOD(C176,12)=0,(BC176<60)*SUM(INDIRECT($BF$7&(C176+11)&\":\"&$BF$7&C175))+(BC176>=60)*SUMPRODUCT($BD$12:BD176,$BE$12:$BE176),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B176<>\"\",IF(Input!$J$40=\"Yes\",IF(B176<=5,0,IF(MOD(C176,12)=0,VLOOKUP(B176,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B176<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B176<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B176<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B176<=Charges!$C$88),0)","v":0},{"$f":"IF(B176<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B176<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW176*BY176*Input!$H$35+BX176*BZ176*Input!$H$36","v":0},0,{"$f":"CB176*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F176*Charges!$F$51+CM175+IF(MOD(C176-1,12)=0,CN175,0)-BE175,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C176-1,12)=0,H176*D176,CN175),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG176-(B176>PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH176-(B176<=PPT)*Z176)*(1+Charges!$D$11),0)","v":0},{"$f":"CI176*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ176-CL176-(B176<=PPT)*AF176*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C176=\"\",MOD(C176-1,12)=0,B176>PPT),0%,100%/12+CO175),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B176>PPT),0%,100%-CO176)","v":0},{"$f":"IF(B176>=Charges!$B$68,IF(MOD(C176,12)=0,(Loyalty_Bonus+Charges!$C$69*(B176-11))*AH176,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B177<>\"\", B177<=10),VLOOKUP(B177,Charges!$C$40:$F$50, 4, 0), IF(AND(B177<>\"\", B177 >10), 100%, 0))","v":0},0,"",{"$f":"D177*H177+F177*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B177=1,0,IF(B177<>\"\",(M177+N177)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G177), 0.5*Term*aprem)*(1+Indexation*(B177-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B177, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B177<>\"\",B177<=Term),IF(C177<61,Charges!$C$31,W176*(1+(B177<>B176)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,R177+CR176-BB176),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,0,IF(C177=Input!$O$18,Input!$O$19,R177+CR176-Z177-BE176)),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(Input!$W$55=1,CI177+CJ177,AB177*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK177+CL177,( 1-(1-CW177)^(1/12))*(AC177))-'8%'!CS177","v":{"$error":"#VALUE!"}},{"$f":"AC177*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM177+CN177,MAX(AC177-AG177,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(B177<=5,VLOOKUP(B177,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B177<>\"\",IF(C177<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",((Flat_Extra/1000)/12)*AQ177*AO177+Input!$H$34*V177*AP177,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B177<>\"\",IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B177<>\"\",B177<=Term-3),MIN(AU177,Charges!$H$11),0)","v":0},{"$f":"IF(C177=1,MIN(AV177,AW177),IF(AV177=0,0,MIN(AW177-AY176,IF(MOD(C177-1,12/Mode)=0,VLOOKUP(B177,Input!$B$43:$I$100,5)/Mode,0))))*(B177<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B177<>\"\",IF(BH177>0,IF(AH178<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,MIN(IF(MOD(C177,12)=0,VLOOKUP(B177,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM177,AH177),AH177-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C177<60,0,IF(MOD(C177,12)=0,(BC177<60)*SUM(INDIRECT($BF$7&(C177+11)&\":\"&$BF$7&C176))+(BC177>=60)*SUMPRODUCT($BD$12:BD177,$BE$12:$BE177),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B177<>\"\",IF(Input!$J$40=\"Yes\",IF(B177<=5,0,IF(MOD(C177,12)=0,VLOOKUP(B177,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B177<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B177<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B177<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B177<=Charges!$C$88),0)","v":0},{"$f":"IF(B177<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B177<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW177*BY177*Input!$H$35+BX177*BZ177*Input!$H$36","v":0},0,{"$f":"CB177*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F177*Charges!$F$51+CM176+IF(MOD(C177-1,12)=0,CN176,0)-BE176,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C177-1,12)=0,H177*D177,CN176),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG177-(B177>PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH177-(B177<=PPT)*Z177)*(1+Charges!$D$11),0)","v":0},{"$f":"CI177*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ177-CL177-(B177<=PPT)*AF177*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C177=\"\",MOD(C177-1,12)=0,B177>PPT),0%,100%/12+CO176),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B177>PPT),0%,100%-CO177)","v":0},{"$f":"IF(B177>=Charges!$B$68,IF(MOD(C177,12)=0,(Loyalty_Bonus+Charges!$C$69*(B177-11))*AH177,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B178<>\"\", B178<=10),VLOOKUP(B178,Charges!$C$40:$F$50, 4, 0), IF(AND(B178<>\"\", B178 >10), 100%, 0))","v":0},0,"",{"$f":"D178*H178+F178*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B178=1,0,IF(B178<>\"\",(M178+N178)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G178), 0.5*Term*aprem)*(1+Indexation*(B178-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B178, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B178<>\"\",B178<=Term),IF(C178<61,Charges!$C$31,W177*(1+(B178<>B177)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,R178+CR177-BB177),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,0,IF(C178=Input!$O$18,Input!$O$19,R178+CR177-Z178-BE177)),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(Input!$W$55=1,CI178+CJ178,AB178*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK178+CL178,( 1-(1-CW178)^(1/12))*(AC178))-'8%'!CS178","v":{"$error":"#VALUE!"}},{"$f":"AC178*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM178+CN178,MAX(AC178-AG178,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(B178<=5,VLOOKUP(B178,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B178<>\"\",IF(C178<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",((Flat_Extra/1000)/12)*AQ178*AO178+Input!$H$34*V178*AP178,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B178<>\"\",IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B178<>\"\",B178<=Term-3),MIN(AU178,Charges!$H$11),0)","v":0},{"$f":"IF(C178=1,MIN(AV178,AW178),IF(AV178=0,0,MIN(AW178-AY177,IF(MOD(C178-1,12/Mode)=0,VLOOKUP(B178,Input!$B$43:$I$100,5)/Mode,0))))*(B178<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B178<>\"\",IF(BH178>0,IF(AH179<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,MIN(IF(MOD(C178,12)=0,VLOOKUP(B178,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM178,AH178),AH178-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C178<60,0,IF(MOD(C178,12)=0,(BC178<60)*SUM(INDIRECT($BF$7&(C178+11)&\":\"&$BF$7&C177))+(BC178>=60)*SUMPRODUCT($BD$12:BD178,$BE$12:$BE178),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B178<>\"\",IF(Input!$J$40=\"Yes\",IF(B178<=5,0,IF(MOD(C178,12)=0,VLOOKUP(B178,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B178<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B178<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B178<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B178<=Charges!$C$88),0)","v":0},{"$f":"IF(B178<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B178<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW178*BY178*Input!$H$35+BX178*BZ178*Input!$H$36","v":0},0,{"$f":"CB178*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F178*Charges!$F$51+CM177+IF(MOD(C178-1,12)=0,CN177,0)-BE177,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C178-1,12)=0,H178*D178,CN177),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG178-(B178>PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH178-(B178<=PPT)*Z178)*(1+Charges!$D$11),0)","v":0},{"$f":"CI178*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ178-CL178-(B178<=PPT)*AF178*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C178=\"\",MOD(C178-1,12)=0,B178>PPT),0%,100%/12+CO177),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B178>PPT),0%,100%-CO178)","v":0},{"$f":"IF(B178>=Charges!$B$68,IF(MOD(C178,12)=0,(Loyalty_Bonus+Charges!$C$69*(B178-11))*AH178,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B179<>\"\", B179<=10),VLOOKUP(B179,Charges!$C$40:$F$50, 4, 0), IF(AND(B179<>\"\", B179 >10), 100%, 0))","v":0},0,"",{"$f":"D179*H179+F179*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B179=1,0,IF(B179<>\"\",(M179+N179)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G179), 0.5*Term*aprem)*(1+Indexation*(B179-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B179, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B179<>\"\",B179<=Term),IF(C179<61,Charges!$C$31,W178*(1+(B179<>B178)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,R179+CR178-BB178),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,0,IF(C179=Input!$O$18,Input!$O$19,R179+CR178-Z179-BE178)),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(Input!$W$55=1,CI179+CJ179,AB179*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK179+CL179,( 1-(1-CW179)^(1/12))*(AC179))-'8%'!CS179","v":{"$error":"#VALUE!"}},{"$f":"AC179*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM179+CN179,MAX(AC179-AG179,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(B179<=5,VLOOKUP(B179,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B179<>\"\",IF(C179<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",((Flat_Extra/1000)/12)*AQ179*AO179+Input!$H$34*V179*AP179,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B179<>\"\",IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B179<>\"\",B179<=Term-3),MIN(AU179,Charges!$H$11),0)","v":0},{"$f":"IF(C179=1,MIN(AV179,AW179),IF(AV179=0,0,MIN(AW179-AY178,IF(MOD(C179-1,12/Mode)=0,VLOOKUP(B179,Input!$B$43:$I$100,5)/Mode,0))))*(B179<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B179<>\"\",IF(BH179>0,IF(AH180<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,MIN(IF(MOD(C179,12)=0,VLOOKUP(B179,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM179,AH179),AH179-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C179<60,0,IF(MOD(C179,12)=0,(BC179<60)*SUM(INDIRECT($BF$7&(C179+11)&\":\"&$BF$7&C178))+(BC179>=60)*SUMPRODUCT($BD$12:BD179,$BE$12:$BE179),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B179<>\"\",IF(Input!$J$40=\"Yes\",IF(B179<=5,0,IF(MOD(C179,12)=0,VLOOKUP(B179,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B179<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B179<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B179<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B179<=Charges!$C$88),0)","v":0},{"$f":"IF(B179<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B179<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW179*BY179*Input!$H$35+BX179*BZ179*Input!$H$36","v":0},0,{"$f":"CB179*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F179*Charges!$F$51+CM178+IF(MOD(C179-1,12)=0,CN178,0)-BE178,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C179-1,12)=0,H179*D179,CN178),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG179-(B179>PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH179-(B179<=PPT)*Z179)*(1+Charges!$D$11),0)","v":0},{"$f":"CI179*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ179-CL179-(B179<=PPT)*AF179*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C179=\"\",MOD(C179-1,12)=0,B179>PPT),0%,100%/12+CO178),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B179>PPT),0%,100%-CO179)","v":0},{"$f":"IF(B179>=Charges!$B$68,IF(MOD(C179,12)=0,(Loyalty_Bonus+Charges!$C$69*(B179-11))*AH179,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B180<>\"\", B180<=10),VLOOKUP(B180,Charges!$C$40:$F$50, 4, 0), IF(AND(B180<>\"\", B180 >10), 100%, 0))","v":0},0,"",{"$f":"D180*H180+F180*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B180=1,0,IF(B180<>\"\",(M180+N180)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G180), 0.5*Term*aprem)*(1+Indexation*(B180-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B180, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B180<>\"\",B180<=Term),IF(C180<61,Charges!$C$31,W179*(1+(B180<>B179)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,R180+CR179-BB179),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,0,IF(C180=Input!$O$18,Input!$O$19,R180+CR179-Z180-BE179)),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(Input!$W$55=1,CI180+CJ180,AB180*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK180+CL180,( 1-(1-CW180)^(1/12))*(AC180))-'8%'!CS180","v":{"$error":"#VALUE!"}},{"$f":"AC180*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM180+CN180,MAX(AC180-AG180,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(B180<=5,VLOOKUP(B180,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B180<>\"\",IF(C180<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",((Flat_Extra/1000)/12)*AQ180*AO180+Input!$H$34*V180*AP180,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B180<>\"\",IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B180<>\"\",B180<=Term-3),MIN(AU180,Charges!$H$11),0)","v":0},{"$f":"IF(C180=1,MIN(AV180,AW180),IF(AV180=0,0,MIN(AW180-AY179,IF(MOD(C180-1,12/Mode)=0,VLOOKUP(B180,Input!$B$43:$I$100,5)/Mode,0))))*(B180<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B180<>\"\",IF(BH180>0,IF(AH181<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,MIN(IF(MOD(C180,12)=0,VLOOKUP(B180,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM180,AH180),AH180-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C180<60,0,IF(MOD(C180,12)=0,(BC180<60)*SUM(INDIRECT($BF$7&(C180+11)&\":\"&$BF$7&C179))+(BC180>=60)*SUMPRODUCT($BD$12:BD180,$BE$12:$BE180),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B180<>\"\",IF(Input!$J$40=\"Yes\",IF(B180<=5,0,IF(MOD(C180,12)=0,VLOOKUP(B180,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B180<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B180<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B180<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B180<=Charges!$C$88),0)","v":0},{"$f":"IF(B180<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B180<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW180*BY180*Input!$H$35+BX180*BZ180*Input!$H$36","v":0},0,{"$f":"CB180*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F180*Charges!$F$51+CM179+IF(MOD(C180-1,12)=0,CN179,0)-BE179,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C180-1,12)=0,H180*D180,CN179),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG180-(B180>PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH180-(B180<=PPT)*Z180)*(1+Charges!$D$11),0)","v":0},{"$f":"CI180*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ180-CL180-(B180<=PPT)*AF180*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C180=\"\",MOD(C180-1,12)=0,B180>PPT),0%,100%/12+CO179),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B180>PPT),0%,100%-CO180)","v":0},{"$f":"IF(B180>=Charges!$B$68,IF(MOD(C180,12)=0,(Loyalty_Bonus+Charges!$C$69*(B180-11))*AH180,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B181<>\"\", B181<=10),VLOOKUP(B181,Charges!$C$40:$F$50, 4, 0), IF(AND(B181<>\"\", B181 >10), 100%, 0))","v":0},0,"",{"$f":"D181*H181+F181*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B181=1,0,IF(B181<>\"\",(M181+N181)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G181), 0.5*Term*aprem)*(1+Indexation*(B181-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B181, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B181<>\"\",B181<=Term),IF(C181<61,Charges!$C$31,W180*(1+(B181<>B180)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,R181+CR180-BB180),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,0,IF(C181=Input!$O$18,Input!$O$19,R181+CR180-Z181-BE180)),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(Input!$W$55=1,CI181+CJ181,AB181*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK181+CL181,( 1-(1-CW181)^(1/12))*(AC181))-'8%'!CS181","v":{"$error":"#VALUE!"}},{"$f":"AC181*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM181+CN181,MAX(AC181-AG181,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(B181<=5,VLOOKUP(B181,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B181<>\"\",IF(C181<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",((Flat_Extra/1000)/12)*AQ181*AO181+Input!$H$34*V181*AP181,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B181<>\"\",IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B181<>\"\",B181<=Term-3),MIN(AU181,Charges!$H$11),0)","v":0},{"$f":"IF(C181=1,MIN(AV181,AW181),IF(AV181=0,0,MIN(AW181-AY180,IF(MOD(C181-1,12/Mode)=0,VLOOKUP(B181,Input!$B$43:$I$100,5)/Mode,0))))*(B181<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B181<>\"\",IF(BH181>0,IF(AH182<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,MIN(IF(MOD(C181,12)=0,VLOOKUP(B181,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM181,AH181),AH181-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C181<60,0,IF(MOD(C181,12)=0,(BC181<60)*SUM(INDIRECT($BF$7&(C181+11)&\":\"&$BF$7&C180))+(BC181>=60)*SUMPRODUCT($BD$12:BD181,$BE$12:$BE181),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B181<>\"\",IF(Input!$J$40=\"Yes\",IF(B181<=5,0,IF(MOD(C181,12)=0,VLOOKUP(B181,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B181<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B181<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B181<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B181<=Charges!$C$88),0)","v":0},{"$f":"IF(B181<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B181<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW181*BY181*Input!$H$35+BX181*BZ181*Input!$H$36","v":0},0,{"$f":"CB181*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F181*Charges!$F$51+CM180+IF(MOD(C181-1,12)=0,CN180,0)-BE180,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C181-1,12)=0,H181*D181,CN180),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG181-(B181>PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH181-(B181<=PPT)*Z181)*(1+Charges!$D$11),0)","v":0},{"$f":"CI181*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ181-CL181-(B181<=PPT)*AF181*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C181=\"\",MOD(C181-1,12)=0,B181>PPT),0%,100%/12+CO180),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B181>PPT),0%,100%-CO181)","v":0},{"$f":"IF(B181>=Charges!$B$68,IF(MOD(C181,12)=0,(Loyalty_Bonus+Charges!$C$69*(B181-11))*AH181,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B182<>\"\", B182<=10),VLOOKUP(B182,Charges!$C$40:$F$50, 4, 0), IF(AND(B182<>\"\", B182 >10), 100%, 0))","v":0},0,"",{"$f":"D182*H182+F182*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B182=1,0,IF(B182<>\"\",(M182+N182)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G182), 0.5*Term*aprem)*(1+Indexation*(B182-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B182, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B182<>\"\",B182<=Term),IF(C182<61,Charges!$C$31,W181*(1+(B182<>B181)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,R182+CR181-BB181),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,0,IF(C182=Input!$O$18,Input!$O$19,R182+CR181-Z182-BE181)),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(Input!$W$55=1,CI182+CJ182,AB182*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK182+CL182,( 1-(1-CW182)^(1/12))*(AC182))-'8%'!CS182","v":{"$error":"#VALUE!"}},{"$f":"AC182*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM182+CN182,MAX(AC182-AG182,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(B182<=5,VLOOKUP(B182,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B182<>\"\",IF(C182<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",((Flat_Extra/1000)/12)*AQ182*AO182+Input!$H$34*V182*AP182,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B182<>\"\",IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B182<>\"\",B182<=Term-3),MIN(AU182,Charges!$H$11),0)","v":0},{"$f":"IF(C182=1,MIN(AV182,AW182),IF(AV182=0,0,MIN(AW182-AY181,IF(MOD(C182-1,12/Mode)=0,VLOOKUP(B182,Input!$B$43:$I$100,5)/Mode,0))))*(B182<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B182<>\"\",IF(BH182>0,IF(AH183<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,MIN(IF(MOD(C182,12)=0,VLOOKUP(B182,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM182,AH182),AH182-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C182<60,0,IF(MOD(C182,12)=0,(BC182<60)*SUM(INDIRECT($BF$7&(C182+11)&\":\"&$BF$7&C181))+(BC182>=60)*SUMPRODUCT($BD$12:BD182,$BE$12:$BE182),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B182<>\"\",IF(Input!$J$40=\"Yes\",IF(B182<=5,0,IF(MOD(C182,12)=0,VLOOKUP(B182,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B182<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B182<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B182<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B182<=Charges!$C$88),0)","v":0},{"$f":"IF(B182<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B182<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW182*BY182*Input!$H$35+BX182*BZ182*Input!$H$36","v":0},0,{"$f":"CB182*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F182*Charges!$F$51+CM181+IF(MOD(C182-1,12)=0,CN181,0)-BE181,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C182-1,12)=0,H182*D182,CN181),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG182-(B182>PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH182-(B182<=PPT)*Z182)*(1+Charges!$D$11),0)","v":0},{"$f":"CI182*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ182-CL182-(B182<=PPT)*AF182*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C182=\"\",MOD(C182-1,12)=0,B182>PPT),0%,100%/12+CO181),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B182>PPT),0%,100%-CO182)","v":0},{"$f":"IF(B182>=Charges!$B$68,IF(MOD(C182,12)=0,(Loyalty_Bonus+Charges!$C$69*(B182-11))*AH182,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B183<>\"\", B183<=10),VLOOKUP(B183,Charges!$C$40:$F$50, 4, 0), IF(AND(B183<>\"\", B183 >10), 100%, 0))","v":0},0,"",{"$f":"D183*H183+F183*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B183=1,0,IF(B183<>\"\",(M183+N183)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G183), 0.5*Term*aprem)*(1+Indexation*(B183-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B183, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B183<>\"\",B183<=Term),IF(C183<61,Charges!$C$31,W182*(1+(B183<>B182)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,R183+CR182-BB182),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,0,IF(C183=Input!$O$18,Input!$O$19,R183+CR182-Z183-BE182)),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(Input!$W$55=1,CI183+CJ183,AB183*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK183+CL183,( 1-(1-CW183)^(1/12))*(AC183))-'8%'!CS183","v":{"$error":"#VALUE!"}},{"$f":"AC183*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM183+CN183,MAX(AC183-AG183,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(B183<=5,VLOOKUP(B183,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B183<>\"\",IF(C183<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",((Flat_Extra/1000)/12)*AQ183*AO183+Input!$H$34*V183*AP183,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B183<>\"\",IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B183<>\"\",B183<=Term-3),MIN(AU183,Charges!$H$11),0)","v":0},{"$f":"IF(C183=1,MIN(AV183,AW183),IF(AV183=0,0,MIN(AW183-AY182,IF(MOD(C183-1,12/Mode)=0,VLOOKUP(B183,Input!$B$43:$I$100,5)/Mode,0))))*(B183<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B183<>\"\",IF(BH183>0,IF(AH184<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,MIN(IF(MOD(C183,12)=0,VLOOKUP(B183,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM183,AH183),AH183-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C183<60,0,IF(MOD(C183,12)=0,(BC183<60)*SUM(INDIRECT($BF$7&(C183+11)&\":\"&$BF$7&C182))+(BC183>=60)*SUMPRODUCT($BD$12:BD183,$BE$12:$BE183),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B183<>\"\",IF(Input!$J$40=\"Yes\",IF(B183<=5,0,IF(MOD(C183,12)=0,VLOOKUP(B183,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B183<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B183<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B183<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B183<=Charges!$C$88),0)","v":0},{"$f":"IF(B183<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B183<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW183*BY183*Input!$H$35+BX183*BZ183*Input!$H$36","v":0},0,{"$f":"CB183*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F183*Charges!$F$51+CM182+IF(MOD(C183-1,12)=0,CN182,0)-BE182,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C183-1,12)=0,H183*D183,CN182),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG183-(B183>PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH183-(B183<=PPT)*Z183)*(1+Charges!$D$11),0)","v":0},{"$f":"CI183*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ183-CL183-(B183<=PPT)*AF183*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C183=\"\",MOD(C183-1,12)=0,B183>PPT),0%,100%/12+CO182),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B183>PPT),0%,100%-CO183)","v":0},{"$f":"IF(B183>=Charges!$B$68,IF(MOD(C183,12)=0,(Loyalty_Bonus+Charges!$C$69*(B183-11))*AH183,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B184<>\"\", B184<=10),VLOOKUP(B184,Charges!$C$40:$F$50, 4, 0), IF(AND(B184<>\"\", B184 >10), 100%, 0))","v":0},0,"",{"$f":"D184*H184+F184*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B184=1,0,IF(B184<>\"\",(M184+N184)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G184), 0.5*Term*aprem)*(1+Indexation*(B184-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B184, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B184<>\"\",B184<=Term),IF(C184<61,Charges!$C$31,W183*(1+(B184<>B183)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,R184+CR183-BB183),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,0,IF(C184=Input!$O$18,Input!$O$19,R184+CR183-Z184-BE183)),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(Input!$W$55=1,CI184+CJ184,AB184*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK184+CL184,( 1-(1-CW184)^(1/12))*(AC184))-'8%'!CS184","v":{"$error":"#VALUE!"}},{"$f":"AC184*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM184+CN184,MAX(AC184-AG184,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(B184<=5,VLOOKUP(B184,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B184<>\"\",IF(C184<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",((Flat_Extra/1000)/12)*AQ184*AO184+Input!$H$34*V184*AP184,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B184<>\"\",IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B184<>\"\",B184<=Term-3),MIN(AU184,Charges!$H$11),0)","v":0},{"$f":"IF(C184=1,MIN(AV184,AW184),IF(AV184=0,0,MIN(AW184-AY183,IF(MOD(C184-1,12/Mode)=0,VLOOKUP(B184,Input!$B$43:$I$100,5)/Mode,0))))*(B184<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B184<>\"\",IF(BH184>0,IF(AH185<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,MIN(IF(MOD(C184,12)=0,VLOOKUP(B184,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM184,AH184),AH184-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C184<60,0,IF(MOD(C184,12)=0,(BC184<60)*SUM(INDIRECT($BF$7&(C184+11)&\":\"&$BF$7&C183))+(BC184>=60)*SUMPRODUCT($BD$12:BD184,$BE$12:$BE184),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B184<>\"\",IF(Input!$J$40=\"Yes\",IF(B184<=5,0,IF(MOD(C184,12)=0,VLOOKUP(B184,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B184<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B184<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B184<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B184<=Charges!$C$88),0)","v":0},{"$f":"IF(B184<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B184<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW184*BY184*Input!$H$35+BX184*BZ184*Input!$H$36","v":0},0,{"$f":"CB184*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F184*Charges!$F$51+CM183+IF(MOD(C184-1,12)=0,CN183,0)-BE183,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C184-1,12)=0,H184*D184,CN183),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG184-(B184>PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH184-(B184<=PPT)*Z184)*(1+Charges!$D$11),0)","v":0},{"$f":"CI184*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ184-CL184-(B184<=PPT)*AF184*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C184=\"\",MOD(C184-1,12)=0,B184>PPT),0%,100%/12+CO183),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B184>PPT),0%,100%-CO184)","v":0},{"$f":"IF(B184>=Charges!$B$68,IF(MOD(C184,12)=0,(Loyalty_Bonus+Charges!$C$69*(B184-11))*AH184,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B185<>\"\", B185<=10),VLOOKUP(B185,Charges!$C$40:$F$50, 4, 0), IF(AND(B185<>\"\", B185 >10), 100%, 0))","v":0},0,"",{"$f":"D185*H185+F185*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B185=1,0,IF(B185<>\"\",(M185+N185)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G185), 0.5*Term*aprem)*(1+Indexation*(B185-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B185, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B185<>\"\",B185<=Term),IF(C185<61,Charges!$C$31,W184*(1+(B185<>B184)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,R185+CR184-BB184),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,0,IF(C185=Input!$O$18,Input!$O$19,R185+CR184-Z185-BE184)),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(Input!$W$55=1,CI185+CJ185,AB185*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK185+CL185,( 1-(1-CW185)^(1/12))*(AC185))-'8%'!CS185","v":{"$error":"#VALUE!"}},{"$f":"AC185*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM185+CN185,MAX(AC185-AG185,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(B185<=5,VLOOKUP(B185,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B185<>\"\",IF(C185<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",((Flat_Extra/1000)/12)*AQ185*AO185+Input!$H$34*V185*AP185,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B185<>\"\",IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B185<>\"\",B185<=Term-3),MIN(AU185,Charges!$H$11),0)","v":0},{"$f":"IF(C185=1,MIN(AV185,AW185),IF(AV185=0,0,MIN(AW185-AY184,IF(MOD(C185-1,12/Mode)=0,VLOOKUP(B185,Input!$B$43:$I$100,5)/Mode,0))))*(B185<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B185<>\"\",IF(BH185>0,IF(AH186<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,MIN(IF(MOD(C185,12)=0,VLOOKUP(B185,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM185,AH185),AH185-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C185<60,0,IF(MOD(C185,12)=0,(BC185<60)*SUM(INDIRECT($BF$7&(C185+11)&\":\"&$BF$7&C184))+(BC185>=60)*SUMPRODUCT($BD$12:BD185,$BE$12:$BE185),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B185<>\"\",IF(Input!$J$40=\"Yes\",IF(B185<=5,0,IF(MOD(C185,12)=0,VLOOKUP(B185,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B185<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B185<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B185<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B185<=Charges!$C$88),0)","v":0},{"$f":"IF(B185<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B185<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW185*BY185*Input!$H$35+BX185*BZ185*Input!$H$36","v":0},0,{"$f":"CB185*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F185*Charges!$F$51+CM184+IF(MOD(C185-1,12)=0,CN184,0)-BE184,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C185-1,12)=0,H185*D185,CN184),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG185-(B185>PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH185-(B185<=PPT)*Z185)*(1+Charges!$D$11),0)","v":0},{"$f":"CI185*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ185-CL185-(B185<=PPT)*AF185*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C185=\"\",MOD(C185-1,12)=0,B185>PPT),0%,100%/12+CO184),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B185>PPT),0%,100%-CO185)","v":0},{"$f":"IF(B185>=Charges!$B$68,IF(MOD(C185,12)=0,(Loyalty_Bonus+Charges!$C$69*(B185-11))*AH185,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B186<>\"\", B186<=10),VLOOKUP(B186,Charges!$C$40:$F$50, 4, 0), IF(AND(B186<>\"\", B186 >10), 100%, 0))","v":0},0,"",{"$f":"D186*H186+F186*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B186=1,0,IF(B186<>\"\",(M186+N186)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G186), 0.5*Term*aprem)*(1+Indexation*(B186-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B186, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B186<>\"\",B186<=Term),IF(C186<61,Charges!$C$31,W185*(1+(B186<>B185)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,R186+CR185-BB185),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,0,IF(C186=Input!$O$18,Input!$O$19,R186+CR185-Z186-BE185)),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(Input!$W$55=1,CI186+CJ186,AB186*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK186+CL186,( 1-(1-CW186)^(1/12))*(AC186))-'8%'!CS186","v":{"$error":"#VALUE!"}},{"$f":"AC186*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM186+CN186,MAX(AC186-AG186,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(B186<=5,VLOOKUP(B186,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B186<>\"\",IF(C186<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",((Flat_Extra/1000)/12)*AQ186*AO186+Input!$H$34*V186*AP186,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B186<>\"\",IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B186<>\"\",B186<=Term-3),MIN(AU186,Charges!$H$11),0)","v":0},{"$f":"IF(C186=1,MIN(AV186,AW186),IF(AV186=0,0,MIN(AW186-AY185,IF(MOD(C186-1,12/Mode)=0,VLOOKUP(B186,Input!$B$43:$I$100,5)/Mode,0))))*(B186<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B186<>\"\",IF(BH186>0,IF(AH187<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,MIN(IF(MOD(C186,12)=0,VLOOKUP(B186,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM186,AH186),AH186-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C186<60,0,IF(MOD(C186,12)=0,(BC186<60)*SUM(INDIRECT($BF$7&(C186+11)&\":\"&$BF$7&C185))+(BC186>=60)*SUMPRODUCT($BD$12:BD186,$BE$12:$BE186),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B186<>\"\",IF(Input!$J$40=\"Yes\",IF(B186<=5,0,IF(MOD(C186,12)=0,VLOOKUP(B186,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B186<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B186<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B186<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B186<=Charges!$C$88),0)","v":0},{"$f":"IF(B186<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B186<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW186*BY186*Input!$H$35+BX186*BZ186*Input!$H$36","v":0},0,{"$f":"CB186*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F186*Charges!$F$51+CM185+IF(MOD(C186-1,12)=0,CN185,0)-BE185,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C186-1,12)=0,H186*D186,CN185),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG186-(B186>PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH186-(B186<=PPT)*Z186)*(1+Charges!$D$11),0)","v":0},{"$f":"CI186*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ186-CL186-(B186<=PPT)*AF186*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C186=\"\",MOD(C186-1,12)=0,B186>PPT),0%,100%/12+CO185),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B186>PPT),0%,100%-CO186)","v":0},{"$f":"IF(B186>=Charges!$B$68,IF(MOD(C186,12)=0,(Loyalty_Bonus+Charges!$C$69*(B186-11))*AH186,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B187<>\"\", B187<=10),VLOOKUP(B187,Charges!$C$40:$F$50, 4, 0), IF(AND(B187<>\"\", B187 >10), 100%, 0))","v":0},0,"",{"$f":"D187*H187+F187*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B187=1,0,IF(B187<>\"\",(M187+N187)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G187), 0.5*Term*aprem)*(1+Indexation*(B187-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B187, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B187<>\"\",B187<=Term),IF(C187<61,Charges!$C$31,W186*(1+(B187<>B186)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,R187+CR186-BB186),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,0,IF(C187=Input!$O$18,Input!$O$19,R187+CR186-Z187-BE186)),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(Input!$W$55=1,CI187+CJ187,AB187*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK187+CL187,( 1-(1-CW187)^(1/12))*(AC187))-'8%'!CS187","v":{"$error":"#VALUE!"}},{"$f":"AC187*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM187+CN187,MAX(AC187-AG187,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(B187<=5,VLOOKUP(B187,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B187<>\"\",IF(C187<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",((Flat_Extra/1000)/12)*AQ187*AO187+Input!$H$34*V187*AP187,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B187<>\"\",IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B187<>\"\",B187<=Term-3),MIN(AU187,Charges!$H$11),0)","v":0},{"$f":"IF(C187=1,MIN(AV187,AW187),IF(AV187=0,0,MIN(AW187-AY186,IF(MOD(C187-1,12/Mode)=0,VLOOKUP(B187,Input!$B$43:$I$100,5)/Mode,0))))*(B187<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B187<>\"\",IF(BH187>0,IF(AH188<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,MIN(IF(MOD(C187,12)=0,VLOOKUP(B187,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM187,AH187),AH187-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C187<60,0,IF(MOD(C187,12)=0,(BC187<60)*SUM(INDIRECT($BF$7&(C187+11)&\":\"&$BF$7&C186))+(BC187>=60)*SUMPRODUCT($BD$12:BD187,$BE$12:$BE187),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B187<>\"\",IF(Input!$J$40=\"Yes\",IF(B187<=5,0,IF(MOD(C187,12)=0,VLOOKUP(B187,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B187<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B187<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B187<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B187<=Charges!$C$88),0)","v":0},{"$f":"IF(B187<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B187<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW187*BY187*Input!$H$35+BX187*BZ187*Input!$H$36","v":0},0,{"$f":"CB187*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F187*Charges!$F$51+CM186+IF(MOD(C187-1,12)=0,CN186,0)-BE186,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C187-1,12)=0,H187*D187,CN186),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG187-(B187>PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH187-(B187<=PPT)*Z187)*(1+Charges!$D$11),0)","v":0},{"$f":"CI187*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ187-CL187-(B187<=PPT)*AF187*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C187=\"\",MOD(C187-1,12)=0,B187>PPT),0%,100%/12+CO186),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B187>PPT),0%,100%-CO187)","v":0},{"$f":"IF(B187>=Charges!$B$68,IF(MOD(C187,12)=0,(Loyalty_Bonus+Charges!$C$69*(B187-11))*AH187,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B188<>\"\", B188<=10),VLOOKUP(B188,Charges!$C$40:$F$50, 4, 0), IF(AND(B188<>\"\", B188 >10), 100%, 0))","v":0},0,"",{"$f":"D188*H188+F188*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B188=1,0,IF(B188<>\"\",(M188+N188)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G188), 0.5*Term*aprem)*(1+Indexation*(B188-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B188, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B188<>\"\",B188<=Term),IF(C188<61,Charges!$C$31,W187*(1+(B188<>B187)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,R188+CR187-BB187),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,0,IF(C188=Input!$O$18,Input!$O$19,R188+CR187-Z188-BE187)),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(Input!$W$55=1,CI188+CJ188,AB188*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK188+CL188,( 1-(1-CW188)^(1/12))*(AC188))-'8%'!CS188","v":{"$error":"#VALUE!"}},{"$f":"AC188*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM188+CN188,MAX(AC188-AG188,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(B188<=5,VLOOKUP(B188,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B188<>\"\",IF(C188<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",((Flat_Extra/1000)/12)*AQ188*AO188+Input!$H$34*V188*AP188,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B188<>\"\",IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B188<>\"\",B188<=Term-3),MIN(AU188,Charges!$H$11),0)","v":0},{"$f":"IF(C188=1,MIN(AV188,AW188),IF(AV188=0,0,MIN(AW188-AY187,IF(MOD(C188-1,12/Mode)=0,VLOOKUP(B188,Input!$B$43:$I$100,5)/Mode,0))))*(B188<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B188<>\"\",IF(BH188>0,IF(AH189<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,MIN(IF(MOD(C188,12)=0,VLOOKUP(B188,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM188,AH188),AH188-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C188<60,0,IF(MOD(C188,12)=0,(BC188<60)*SUM(INDIRECT($BF$7&(C188+11)&\":\"&$BF$7&C187))+(BC188>=60)*SUMPRODUCT($BD$12:BD188,$BE$12:$BE188),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B188<>\"\",IF(Input!$J$40=\"Yes\",IF(B188<=5,0,IF(MOD(C188,12)=0,VLOOKUP(B188,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B188<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B188<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B188<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B188<=Charges!$C$88),0)","v":0},{"$f":"IF(B188<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B188<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW188*BY188*Input!$H$35+BX188*BZ188*Input!$H$36","v":0},0,{"$f":"CB188*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F188*Charges!$F$51+CM187+IF(MOD(C188-1,12)=0,CN187,0)-BE187,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C188-1,12)=0,H188*D188,CN187),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG188-(B188>PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH188-(B188<=PPT)*Z188)*(1+Charges!$D$11),0)","v":0},{"$f":"CI188*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ188-CL188-(B188<=PPT)*AF188*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C188=\"\",MOD(C188-1,12)=0,B188>PPT),0%,100%/12+CO187),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B188>PPT),0%,100%-CO188)","v":0},{"$f":"IF(B188>=Charges!$B$68,IF(MOD(C188,12)=0,(Loyalty_Bonus+Charges!$C$69*(B188-11))*AH188,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B189<>\"\", B189<=10),VLOOKUP(B189,Charges!$C$40:$F$50, 4, 0), IF(AND(B189<>\"\", B189 >10), 100%, 0))","v":0},0,"",{"$f":"D189*H189+F189*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B189=1,0,IF(B189<>\"\",(M189+N189)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G189), 0.5*Term*aprem)*(1+Indexation*(B189-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B189, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B189<>\"\",B189<=Term),IF(C189<61,Charges!$C$31,W188*(1+(B189<>B188)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,R189+CR188-BB188),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,0,IF(C189=Input!$O$18,Input!$O$19,R189+CR188-Z189-BE188)),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(Input!$W$55=1,CI189+CJ189,AB189*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK189+CL189,( 1-(1-CW189)^(1/12))*(AC189))-'8%'!CS189","v":{"$error":"#VALUE!"}},{"$f":"AC189*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM189+CN189,MAX(AC189-AG189,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(B189<=5,VLOOKUP(B189,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B189<>\"\",IF(C189<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",((Flat_Extra/1000)/12)*AQ189*AO189+Input!$H$34*V189*AP189,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B189<>\"\",IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B189<>\"\",B189<=Term-3),MIN(AU189,Charges!$H$11),0)","v":0},{"$f":"IF(C189=1,MIN(AV189,AW189),IF(AV189=0,0,MIN(AW189-AY188,IF(MOD(C189-1,12/Mode)=0,VLOOKUP(B189,Input!$B$43:$I$100,5)/Mode,0))))*(B189<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B189<>\"\",IF(BH189>0,IF(AH190<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,MIN(IF(MOD(C189,12)=0,VLOOKUP(B189,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM189,AH189),AH189-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C189<60,0,IF(MOD(C189,12)=0,(BC189<60)*SUM(INDIRECT($BF$7&(C189+11)&\":\"&$BF$7&C188))+(BC189>=60)*SUMPRODUCT($BD$12:BD189,$BE$12:$BE189),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B189<>\"\",IF(Input!$J$40=\"Yes\",IF(B189<=5,0,IF(MOD(C189,12)=0,VLOOKUP(B189,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B189<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B189<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B189<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B189<=Charges!$C$88),0)","v":0},{"$f":"IF(B189<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B189<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW189*BY189*Input!$H$35+BX189*BZ189*Input!$H$36","v":0},0,{"$f":"CB189*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F189*Charges!$F$51+CM188+IF(MOD(C189-1,12)=0,CN188,0)-BE188,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C189-1,12)=0,H189*D189,CN188),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG189-(B189>PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH189-(B189<=PPT)*Z189)*(1+Charges!$D$11),0)","v":0},{"$f":"CI189*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ189-CL189-(B189<=PPT)*AF189*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C189=\"\",MOD(C189-1,12)=0,B189>PPT),0%,100%/12+CO188),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B189>PPT),0%,100%-CO189)","v":0},{"$f":"IF(B189>=Charges!$B$68,IF(MOD(C189,12)=0,(Loyalty_Bonus+Charges!$C$69*(B189-11))*AH189,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B190<>\"\", B190<=10),VLOOKUP(B190,Charges!$C$40:$F$50, 4, 0), IF(AND(B190<>\"\", B190 >10), 100%, 0))","v":0},0,"",{"$f":"D190*H190+F190*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B190=1,0,IF(B190<>\"\",(M190+N190)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G190), 0.5*Term*aprem)*(1+Indexation*(B190-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B190, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B190<>\"\",B190<=Term),IF(C190<61,Charges!$C$31,W189*(1+(B190<>B189)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,R190+CR189-BB189),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,0,IF(C190=Input!$O$18,Input!$O$19,R190+CR189-Z190-BE189)),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(Input!$W$55=1,CI190+CJ190,AB190*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK190+CL190,( 1-(1-CW190)^(1/12))*(AC190))-'8%'!CS190","v":{"$error":"#VALUE!"}},{"$f":"AC190*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM190+CN190,MAX(AC190-AG190,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(B190<=5,VLOOKUP(B190,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B190<>\"\",IF(C190<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",((Flat_Extra/1000)/12)*AQ190*AO190+Input!$H$34*V190*AP190,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B190<>\"\",IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B190<>\"\",B190<=Term-3),MIN(AU190,Charges!$H$11),0)","v":0},{"$f":"IF(C190=1,MIN(AV190,AW190),IF(AV190=0,0,MIN(AW190-AY189,IF(MOD(C190-1,12/Mode)=0,VLOOKUP(B190,Input!$B$43:$I$100,5)/Mode,0))))*(B190<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B190<>\"\",IF(BH190>0,IF(AH191<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,MIN(IF(MOD(C190,12)=0,VLOOKUP(B190,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM190,AH190),AH190-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C190<60,0,IF(MOD(C190,12)=0,(BC190<60)*SUM(INDIRECT($BF$7&(C190+11)&\":\"&$BF$7&C189))+(BC190>=60)*SUMPRODUCT($BD$12:BD190,$BE$12:$BE190),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B190<>\"\",IF(Input!$J$40=\"Yes\",IF(B190<=5,0,IF(MOD(C190,12)=0,VLOOKUP(B190,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B190<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B190<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B190<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B190<=Charges!$C$88),0)","v":0},{"$f":"IF(B190<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B190<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW190*BY190*Input!$H$35+BX190*BZ190*Input!$H$36","v":0},0,{"$f":"CB190*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F190*Charges!$F$51+CM189+IF(MOD(C190-1,12)=0,CN189,0)-BE189,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C190-1,12)=0,H190*D190,CN189),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG190-(B190>PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH190-(B190<=PPT)*Z190)*(1+Charges!$D$11),0)","v":0},{"$f":"CI190*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ190-CL190-(B190<=PPT)*AF190*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C190=\"\",MOD(C190-1,12)=0,B190>PPT),0%,100%/12+CO189),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B190>PPT),0%,100%-CO190)","v":0},{"$f":"IF(B190>=Charges!$B$68,IF(MOD(C190,12)=0,(Loyalty_Bonus+Charges!$C$69*(B190-11))*AH190,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B191<>\"\", B191<=10),VLOOKUP(B191,Charges!$C$40:$F$50, 4, 0), IF(AND(B191<>\"\", B191 >10), 100%, 0))","v":0},0,"",{"$f":"D191*H191+F191*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B191=1,0,IF(B191<>\"\",(M191+N191)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G191), 0.5*Term*aprem)*(1+Indexation*(B191-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B191, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B191<>\"\",B191<=Term),IF(C191<61,Charges!$C$31,W190*(1+(B191<>B190)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,R191+CR190-BB190),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,0,IF(C191=Input!$O$18,Input!$O$19,R191+CR190-Z191-BE190)),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(Input!$W$55=1,CI191+CJ191,AB191*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK191+CL191,( 1-(1-CW191)^(1/12))*(AC191))-'8%'!CS191","v":{"$error":"#VALUE!"}},{"$f":"AC191*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM191+CN191,MAX(AC191-AG191,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(B191<=5,VLOOKUP(B191,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B191<>\"\",IF(C191<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",((Flat_Extra/1000)/12)*AQ191*AO191+Input!$H$34*V191*AP191,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B191<>\"\",IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B191<>\"\",B191<=Term-3),MIN(AU191,Charges!$H$11),0)","v":0},{"$f":"IF(C191=1,MIN(AV191,AW191),IF(AV191=0,0,MIN(AW191-AY190,IF(MOD(C191-1,12/Mode)=0,VLOOKUP(B191,Input!$B$43:$I$100,5)/Mode,0))))*(B191<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B191<>\"\",IF(BH191>0,IF(AH192<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,MIN(IF(MOD(C191,12)=0,VLOOKUP(B191,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM191,AH191),AH191-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C191<60,0,IF(MOD(C191,12)=0,(BC191<60)*SUM(INDIRECT($BF$7&(C191+11)&\":\"&$BF$7&C190))+(BC191>=60)*SUMPRODUCT($BD$12:BD191,$BE$12:$BE191),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B191<>\"\",IF(Input!$J$40=\"Yes\",IF(B191<=5,0,IF(MOD(C191,12)=0,VLOOKUP(B191,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B191<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B191<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B191<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B191<=Charges!$C$88),0)","v":0},{"$f":"IF(B191<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B191<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW191*BY191*Input!$H$35+BX191*BZ191*Input!$H$36","v":0},0,{"$f":"CB191*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F191*Charges!$F$51+CM190+IF(MOD(C191-1,12)=0,CN190,0)-BE190,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C191-1,12)=0,H191*D191,CN190),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG191-(B191>PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH191-(B191<=PPT)*Z191)*(1+Charges!$D$11),0)","v":0},{"$f":"CI191*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ191-CL191-(B191<=PPT)*AF191*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C191=\"\",MOD(C191-1,12)=0,B191>PPT),0%,100%/12+CO190),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B191>PPT),0%,100%-CO191)","v":0},{"$f":"IF(B191>=Charges!$B$68,IF(MOD(C191,12)=0,(Loyalty_Bonus+Charges!$C$69*(B191-11))*AH191,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B192<>\"\", B192<=10),VLOOKUP(B192,Charges!$C$40:$F$50, 4, 0), IF(AND(B192<>\"\", B192 >10), 100%, 0))","v":0},0,"",{"$f":"D192*H192+F192*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B192=1,0,IF(B192<>\"\",(M192+N192)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G192), 0.5*Term*aprem)*(1+Indexation*(B192-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B192, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B192<>\"\",B192<=Term),IF(C192<61,Charges!$C$31,W191*(1+(B192<>B191)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,R192+CR191-BB191),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,0,IF(C192=Input!$O$18,Input!$O$19,R192+CR191-Z192-BE191)),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(Input!$W$55=1,CI192+CJ192,AB192*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK192+CL192,( 1-(1-CW192)^(1/12))*(AC192))-'8%'!CS192","v":{"$error":"#VALUE!"}},{"$f":"AC192*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM192+CN192,MAX(AC192-AG192,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(B192<=5,VLOOKUP(B192,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B192<>\"\",IF(C192<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",((Flat_Extra/1000)/12)*AQ192*AO192+Input!$H$34*V192*AP192,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B192<>\"\",IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B192<>\"\",B192<=Term-3),MIN(AU192,Charges!$H$11),0)","v":0},{"$f":"IF(C192=1,MIN(AV192,AW192),IF(AV192=0,0,MIN(AW192-AY191,IF(MOD(C192-1,12/Mode)=0,VLOOKUP(B192,Input!$B$43:$I$100,5)/Mode,0))))*(B192<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B192<>\"\",IF(BH192>0,IF(AH193<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,MIN(IF(MOD(C192,12)=0,VLOOKUP(B192,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM192,AH192),AH192-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C192<60,0,IF(MOD(C192,12)=0,(BC192<60)*SUM(INDIRECT($BF$7&(C192+11)&\":\"&$BF$7&C191))+(BC192>=60)*SUMPRODUCT($BD$12:BD192,$BE$12:$BE192),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B192<>\"\",IF(Input!$J$40=\"Yes\",IF(B192<=5,0,IF(MOD(C192,12)=0,VLOOKUP(B192,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B192<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B192<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B192<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B192<=Charges!$C$88),0)","v":0},{"$f":"IF(B192<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B192<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW192*BY192*Input!$H$35+BX192*BZ192*Input!$H$36","v":0},0,{"$f":"CB192*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F192*Charges!$F$51+CM191+IF(MOD(C192-1,12)=0,CN191,0)-BE191,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C192-1,12)=0,H192*D192,CN191),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG192-(B192>PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH192-(B192<=PPT)*Z192)*(1+Charges!$D$11),0)","v":0},{"$f":"CI192*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ192-CL192-(B192<=PPT)*AF192*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C192=\"\",MOD(C192-1,12)=0,B192>PPT),0%,100%/12+CO191),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B192>PPT),0%,100%-CO192)","v":0},{"$f":"IF(B192>=Charges!$B$68,IF(MOD(C192,12)=0,(Loyalty_Bonus+Charges!$C$69*(B192-11))*AH192,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B193<>\"\", B193<=10),VLOOKUP(B193,Charges!$C$40:$F$50, 4, 0), IF(AND(B193<>\"\", B193 >10), 100%, 0))","v":0},0,"",{"$f":"D193*H193+F193*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B193=1,0,IF(B193<>\"\",(M193+N193)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G193), 0.5*Term*aprem)*(1+Indexation*(B193-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B193, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B193<>\"\",B193<=Term),IF(C193<61,Charges!$C$31,W192*(1+(B193<>B192)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,R193+CR192-BB192),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,0,IF(C193=Input!$O$18,Input!$O$19,R193+CR192-Z193-BE192)),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(Input!$W$55=1,CI193+CJ193,AB193*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK193+CL193,( 1-(1-CW193)^(1/12))*(AC193))-'8%'!CS193","v":{"$error":"#VALUE!"}},{"$f":"AC193*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM193+CN193,MAX(AC193-AG193,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(B193<=5,VLOOKUP(B193,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B193<>\"\",IF(C193<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",((Flat_Extra/1000)/12)*AQ193*AO193+Input!$H$34*V193*AP193,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B193<>\"\",IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B193<>\"\",B193<=Term-3),MIN(AU193,Charges!$H$11),0)","v":0},{"$f":"IF(C193=1,MIN(AV193,AW193),IF(AV193=0,0,MIN(AW193-AY192,IF(MOD(C193-1,12/Mode)=0,VLOOKUP(B193,Input!$B$43:$I$100,5)/Mode,0))))*(B193<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B193<>\"\",IF(BH193>0,IF(AH194<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,MIN(IF(MOD(C193,12)=0,VLOOKUP(B193,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM193,AH193),AH193-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C193<60,0,IF(MOD(C193,12)=0,(BC193<60)*SUM(INDIRECT($BF$7&(C193+11)&\":\"&$BF$7&C192))+(BC193>=60)*SUMPRODUCT($BD$12:BD193,$BE$12:$BE193),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B193<>\"\",IF(Input!$J$40=\"Yes\",IF(B193<=5,0,IF(MOD(C193,12)=0,VLOOKUP(B193,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B193<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B193<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B193<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B193<=Charges!$C$88),0)","v":0},{"$f":"IF(B193<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B193<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW193*BY193*Input!$H$35+BX193*BZ193*Input!$H$36","v":0},0,{"$f":"CB193*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F193*Charges!$F$51+CM192+IF(MOD(C193-1,12)=0,CN192,0)-BE192,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C193-1,12)=0,H193*D193,CN192),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG193-(B193>PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH193-(B193<=PPT)*Z193)*(1+Charges!$D$11),0)","v":0},{"$f":"CI193*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ193-CL193-(B193<=PPT)*AF193*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C193=\"\",MOD(C193-1,12)=0,B193>PPT),0%,100%/12+CO192),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B193>PPT),0%,100%-CO193)","v":0},{"$f":"IF(B193>=Charges!$B$68,IF(MOD(C193,12)=0,(Loyalty_Bonus+Charges!$C$69*(B193-11))*AH193,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B194<>\"\", B194<=10),VLOOKUP(B194,Charges!$C$40:$F$50, 4, 0), IF(AND(B194<>\"\", B194 >10), 100%, 0))","v":0},0,"",{"$f":"D194*H194+F194*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B194=1,0,IF(B194<>\"\",(M194+N194)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G194), 0.5*Term*aprem)*(1+Indexation*(B194-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B194, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B194<>\"\",B194<=Term),IF(C194<61,Charges!$C$31,W193*(1+(B194<>B193)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,R194+CR193-BB193),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,0,IF(C194=Input!$O$18,Input!$O$19,R194+CR193-Z194-BE193)),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(Input!$W$55=1,CI194+CJ194,AB194*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK194+CL194,( 1-(1-CW194)^(1/12))*(AC194))-'8%'!CS194","v":{"$error":"#VALUE!"}},{"$f":"AC194*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM194+CN194,MAX(AC194-AG194,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(B194<=5,VLOOKUP(B194,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B194<>\"\",IF(C194<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",((Flat_Extra/1000)/12)*AQ194*AO194+Input!$H$34*V194*AP194,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B194<>\"\",IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B194<>\"\",B194<=Term-3),MIN(AU194,Charges!$H$11),0)","v":0},{"$f":"IF(C194=1,MIN(AV194,AW194),IF(AV194=0,0,MIN(AW194-AY193,IF(MOD(C194-1,12/Mode)=0,VLOOKUP(B194,Input!$B$43:$I$100,5)/Mode,0))))*(B194<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B194<>\"\",IF(BH194>0,IF(AH195<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,MIN(IF(MOD(C194,12)=0,VLOOKUP(B194,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM194,AH194),AH194-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C194<60,0,IF(MOD(C194,12)=0,(BC194<60)*SUM(INDIRECT($BF$7&(C194+11)&\":\"&$BF$7&C193))+(BC194>=60)*SUMPRODUCT($BD$12:BD194,$BE$12:$BE194),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B194<>\"\",IF(Input!$J$40=\"Yes\",IF(B194<=5,0,IF(MOD(C194,12)=0,VLOOKUP(B194,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B194<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B194<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B194<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B194<=Charges!$C$88),0)","v":0},{"$f":"IF(B194<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B194<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW194*BY194*Input!$H$35+BX194*BZ194*Input!$H$36","v":0},0,{"$f":"CB194*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F194*Charges!$F$51+CM193+IF(MOD(C194-1,12)=0,CN193,0)-BE193,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C194-1,12)=0,H194*D194,CN193),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG194-(B194>PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH194-(B194<=PPT)*Z194)*(1+Charges!$D$11),0)","v":0},{"$f":"CI194*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ194-CL194-(B194<=PPT)*AF194*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C194=\"\",MOD(C194-1,12)=0,B194>PPT),0%,100%/12+CO193),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B194>PPT),0%,100%-CO194)","v":0},{"$f":"IF(B194>=Charges!$B$68,IF(MOD(C194,12)=0,(Loyalty_Bonus+Charges!$C$69*(B194-11))*AH194,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B195<>\"\", B195<=10),VLOOKUP(B195,Charges!$C$40:$F$50, 4, 0), IF(AND(B195<>\"\", B195 >10), 100%, 0))","v":0},0,"",{"$f":"D195*H195+F195*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B195=1,0,IF(B195<>\"\",(M195+N195)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G195), 0.5*Term*aprem)*(1+Indexation*(B195-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B195, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B195<>\"\",B195<=Term),IF(C195<61,Charges!$C$31,W194*(1+(B195<>B194)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,R195+CR194-BB194),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,0,IF(C195=Input!$O$18,Input!$O$19,R195+CR194-Z195-BE194)),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(Input!$W$55=1,CI195+CJ195,AB195*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK195+CL195,( 1-(1-CW195)^(1/12))*(AC195))-'8%'!CS195","v":{"$error":"#VALUE!"}},{"$f":"AC195*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM195+CN195,MAX(AC195-AG195,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(B195<=5,VLOOKUP(B195,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B195<>\"\",IF(C195<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",((Flat_Extra/1000)/12)*AQ195*AO195+Input!$H$34*V195*AP195,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B195<>\"\",IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B195<>\"\",B195<=Term-3),MIN(AU195,Charges!$H$11),0)","v":0},{"$f":"IF(C195=1,MIN(AV195,AW195),IF(AV195=0,0,MIN(AW195-AY194,IF(MOD(C195-1,12/Mode)=0,VLOOKUP(B195,Input!$B$43:$I$100,5)/Mode,0))))*(B195<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B195<>\"\",IF(BH195>0,IF(AH196<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,MIN(IF(MOD(C195,12)=0,VLOOKUP(B195,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM195,AH195),AH195-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C195<60,0,IF(MOD(C195,12)=0,(BC195<60)*SUM(INDIRECT($BF$7&(C195+11)&\":\"&$BF$7&C194))+(BC195>=60)*SUMPRODUCT($BD$12:BD195,$BE$12:$BE195),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B195<>\"\",IF(Input!$J$40=\"Yes\",IF(B195<=5,0,IF(MOD(C195,12)=0,VLOOKUP(B195,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B195<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B195<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B195<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B195<=Charges!$C$88),0)","v":0},{"$f":"IF(B195<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B195<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW195*BY195*Input!$H$35+BX195*BZ195*Input!$H$36","v":0},0,{"$f":"CB195*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F195*Charges!$F$51+CM194+IF(MOD(C195-1,12)=0,CN194,0)-BE194,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C195-1,12)=0,H195*D195,CN194),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG195-(B195>PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH195-(B195<=PPT)*Z195)*(1+Charges!$D$11),0)","v":0},{"$f":"CI195*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ195-CL195-(B195<=PPT)*AF195*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C195=\"\",MOD(C195-1,12)=0,B195>PPT),0%,100%/12+CO194),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B195>PPT),0%,100%-CO195)","v":0},{"$f":"IF(B195>=Charges!$B$68,IF(MOD(C195,12)=0,(Loyalty_Bonus+Charges!$C$69*(B195-11))*AH195,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B196<>\"\", B196<=10),VLOOKUP(B196,Charges!$C$40:$F$50, 4, 0), IF(AND(B196<>\"\", B196 >10), 100%, 0))","v":0},0,"",{"$f":"D196*H196+F196*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B196=1,0,IF(B196<>\"\",(M196+N196)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G196), 0.5*Term*aprem)*(1+Indexation*(B196-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B196, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B196<>\"\",B196<=Term),IF(C196<61,Charges!$C$31,W195*(1+(B196<>B195)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,R196+CR195-BB195),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,0,IF(C196=Input!$O$18,Input!$O$19,R196+CR195-Z196-BE195)),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(Input!$W$55=1,CI196+CJ196,AB196*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK196+CL196,( 1-(1-CW196)^(1/12))*(AC196))-'8%'!CS196","v":{"$error":"#VALUE!"}},{"$f":"AC196*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM196+CN196,MAX(AC196-AG196,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(B196<=5,VLOOKUP(B196,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B196<>\"\",IF(C196<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",((Flat_Extra/1000)/12)*AQ196*AO196+Input!$H$34*V196*AP196,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B196<>\"\",IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B196<>\"\",B196<=Term-3),MIN(AU196,Charges!$H$11),0)","v":0},{"$f":"IF(C196=1,MIN(AV196,AW196),IF(AV196=0,0,MIN(AW196-AY195,IF(MOD(C196-1,12/Mode)=0,VLOOKUP(B196,Input!$B$43:$I$100,5)/Mode,0))))*(B196<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B196<>\"\",IF(BH196>0,IF(AH197<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,MIN(IF(MOD(C196,12)=0,VLOOKUP(B196,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM196,AH196),AH196-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C196<60,0,IF(MOD(C196,12)=0,(BC196<60)*SUM(INDIRECT($BF$7&(C196+11)&\":\"&$BF$7&C195))+(BC196>=60)*SUMPRODUCT($BD$12:BD196,$BE$12:$BE196),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B196<>\"\",IF(Input!$J$40=\"Yes\",IF(B196<=5,0,IF(MOD(C196,12)=0,VLOOKUP(B196,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B196<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B196<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B196<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B196<=Charges!$C$88),0)","v":0},{"$f":"IF(B196<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B196<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW196*BY196*Input!$H$35+BX196*BZ196*Input!$H$36","v":0},0,{"$f":"CB196*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F196*Charges!$F$51+CM195+IF(MOD(C196-1,12)=0,CN195,0)-BE195,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C196-1,12)=0,H196*D196,CN195),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG196-(B196>PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH196-(B196<=PPT)*Z196)*(1+Charges!$D$11),0)","v":0},{"$f":"CI196*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ196-CL196-(B196<=PPT)*AF196*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C196=\"\",MOD(C196-1,12)=0,B196>PPT),0%,100%/12+CO195),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B196>PPT),0%,100%-CO196)","v":0},{"$f":"IF(B196>=Charges!$B$68,IF(MOD(C196,12)=0,(Loyalty_Bonus+Charges!$C$69*(B196-11))*AH196,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B197<>\"\", B197<=10),VLOOKUP(B197,Charges!$C$40:$F$50, 4, 0), IF(AND(B197<>\"\", B197 >10), 100%, 0))","v":0},0,"",{"$f":"D197*H197+F197*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B197=1,0,IF(B197<>\"\",(M197+N197)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G197), 0.5*Term*aprem)*(1+Indexation*(B197-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B197, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B197<>\"\",B197<=Term),IF(C197<61,Charges!$C$31,W196*(1+(B197<>B196)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,R197+CR196-BB196),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,0,IF(C197=Input!$O$18,Input!$O$19,R197+CR196-Z197-BE196)),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(Input!$W$55=1,CI197+CJ197,AB197*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK197+CL197,( 1-(1-CW197)^(1/12))*(AC197))-'8%'!CS197","v":{"$error":"#VALUE!"}},{"$f":"AC197*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM197+CN197,MAX(AC197-AG197,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(B197<=5,VLOOKUP(B197,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B197<>\"\",IF(C197<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",((Flat_Extra/1000)/12)*AQ197*AO197+Input!$H$34*V197*AP197,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B197<>\"\",IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B197<>\"\",B197<=Term-3),MIN(AU197,Charges!$H$11),0)","v":0},{"$f":"IF(C197=1,MIN(AV197,AW197),IF(AV197=0,0,MIN(AW197-AY196,IF(MOD(C197-1,12/Mode)=0,VLOOKUP(B197,Input!$B$43:$I$100,5)/Mode,0))))*(B197<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B197<>\"\",IF(BH197>0,IF(AH198<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,MIN(IF(MOD(C197,12)=0,VLOOKUP(B197,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM197,AH197),AH197-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C197<60,0,IF(MOD(C197,12)=0,(BC197<60)*SUM(INDIRECT($BF$7&(C197+11)&\":\"&$BF$7&C196))+(BC197>=60)*SUMPRODUCT($BD$12:BD197,$BE$12:$BE197),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B197<>\"\",IF(Input!$J$40=\"Yes\",IF(B197<=5,0,IF(MOD(C197,12)=0,VLOOKUP(B197,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B197<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B197<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B197<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B197<=Charges!$C$88),0)","v":0},{"$f":"IF(B197<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B197<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW197*BY197*Input!$H$35+BX197*BZ197*Input!$H$36","v":0},0,{"$f":"CB197*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F197*Charges!$F$51+CM196+IF(MOD(C197-1,12)=0,CN196,0)-BE196,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C197-1,12)=0,H197*D197,CN196),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG197-(B197>PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH197-(B197<=PPT)*Z197)*(1+Charges!$D$11),0)","v":0},{"$f":"CI197*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ197-CL197-(B197<=PPT)*AF197*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C197=\"\",MOD(C197-1,12)=0,B197>PPT),0%,100%/12+CO196),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B197>PPT),0%,100%-CO197)","v":0},{"$f":"IF(B197>=Charges!$B$68,IF(MOD(C197,12)=0,(Loyalty_Bonus+Charges!$C$69*(B197-11))*AH197,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B198<>\"\", B198<=10),VLOOKUP(B198,Charges!$C$40:$F$50, 4, 0), IF(AND(B198<>\"\", B198 >10), 100%, 0))","v":0},0,"",{"$f":"D198*H198+F198*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B198=1,0,IF(B198<>\"\",(M198+N198)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G198), 0.5*Term*aprem)*(1+Indexation*(B198-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B198, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B198<>\"\",B198<=Term),IF(C198<61,Charges!$C$31,W197*(1+(B198<>B197)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,R198+CR197-BB197),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,0,IF(C198=Input!$O$18,Input!$O$19,R198+CR197-Z198-BE197)),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(Input!$W$55=1,CI198+CJ198,AB198*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK198+CL198,( 1-(1-CW198)^(1/12))*(AC198))-'8%'!CS198","v":{"$error":"#VALUE!"}},{"$f":"AC198*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM198+CN198,MAX(AC198-AG198,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(B198<=5,VLOOKUP(B198,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B198<>\"\",IF(C198<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",((Flat_Extra/1000)/12)*AQ198*AO198+Input!$H$34*V198*AP198,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B198<>\"\",IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B198<>\"\",B198<=Term-3),MIN(AU198,Charges!$H$11),0)","v":0},{"$f":"IF(C198=1,MIN(AV198,AW198),IF(AV198=0,0,MIN(AW198-AY197,IF(MOD(C198-1,12/Mode)=0,VLOOKUP(B198,Input!$B$43:$I$100,5)/Mode,0))))*(B198<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B198<>\"\",IF(BH198>0,IF(AH199<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,MIN(IF(MOD(C198,12)=0,VLOOKUP(B198,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM198,AH198),AH198-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C198<60,0,IF(MOD(C198,12)=0,(BC198<60)*SUM(INDIRECT($BF$7&(C198+11)&\":\"&$BF$7&C197))+(BC198>=60)*SUMPRODUCT($BD$12:BD198,$BE$12:$BE198),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B198<>\"\",IF(Input!$J$40=\"Yes\",IF(B198<=5,0,IF(MOD(C198,12)=0,VLOOKUP(B198,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B198<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B198<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B198<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B198<=Charges!$C$88),0)","v":0},{"$f":"IF(B198<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B198<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW198*BY198*Input!$H$35+BX198*BZ198*Input!$H$36","v":0},0,{"$f":"CB198*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F198*Charges!$F$51+CM197+IF(MOD(C198-1,12)=0,CN197,0)-BE197,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C198-1,12)=0,H198*D198,CN197),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG198-(B198>PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH198-(B198<=PPT)*Z198)*(1+Charges!$D$11),0)","v":0},{"$f":"CI198*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ198-CL198-(B198<=PPT)*AF198*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C198=\"\",MOD(C198-1,12)=0,B198>PPT),0%,100%/12+CO197),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B198>PPT),0%,100%-CO198)","v":0},{"$f":"IF(B198>=Charges!$B$68,IF(MOD(C198,12)=0,(Loyalty_Bonus+Charges!$C$69*(B198-11))*AH198,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B199<>\"\", B199<=10),VLOOKUP(B199,Charges!$C$40:$F$50, 4, 0), IF(AND(B199<>\"\", B199 >10), 100%, 0))","v":0},0,"",{"$f":"D199*H199+F199*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B199=1,0,IF(B199<>\"\",(M199+N199)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G199), 0.5*Term*aprem)*(1+Indexation*(B199-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B199, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B199<>\"\",B199<=Term),IF(C199<61,Charges!$C$31,W198*(1+(B199<>B198)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,R199+CR198-BB198),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,0,IF(C199=Input!$O$18,Input!$O$19,R199+CR198-Z199-BE198)),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(Input!$W$55=1,CI199+CJ199,AB199*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK199+CL199,( 1-(1-CW199)^(1/12))*(AC199))-'8%'!CS199","v":{"$error":"#VALUE!"}},{"$f":"AC199*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM199+CN199,MAX(AC199-AG199,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(B199<=5,VLOOKUP(B199,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B199<>\"\",IF(C199<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",((Flat_Extra/1000)/12)*AQ199*AO199+Input!$H$34*V199*AP199,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B199<>\"\",IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B199<>\"\",B199<=Term-3),MIN(AU199,Charges!$H$11),0)","v":0},{"$f":"IF(C199=1,MIN(AV199,AW199),IF(AV199=0,0,MIN(AW199-AY198,IF(MOD(C199-1,12/Mode)=0,VLOOKUP(B199,Input!$B$43:$I$100,5)/Mode,0))))*(B199<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B199<>\"\",IF(BH199>0,IF(AH200<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,MIN(IF(MOD(C199,12)=0,VLOOKUP(B199,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM199,AH199),AH199-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C199<60,0,IF(MOD(C199,12)=0,(BC199<60)*SUM(INDIRECT($BF$7&(C199+11)&\":\"&$BF$7&C198))+(BC199>=60)*SUMPRODUCT($BD$12:BD199,$BE$12:$BE199),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B199<>\"\",IF(Input!$J$40=\"Yes\",IF(B199<=5,0,IF(MOD(C199,12)=0,VLOOKUP(B199,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B199<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B199<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B199<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B199<=Charges!$C$88),0)","v":0},{"$f":"IF(B199<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B199<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW199*BY199*Input!$H$35+BX199*BZ199*Input!$H$36","v":0},0,{"$f":"CB199*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F199*Charges!$F$51+CM198+IF(MOD(C199-1,12)=0,CN198,0)-BE198,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C199-1,12)=0,H199*D199,CN198),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG199-(B199>PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH199-(B199<=PPT)*Z199)*(1+Charges!$D$11),0)","v":0},{"$f":"CI199*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ199-CL199-(B199<=PPT)*AF199*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C199=\"\",MOD(C199-1,12)=0,B199>PPT),0%,100%/12+CO198),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B199>PPT),0%,100%-CO199)","v":0},{"$f":"IF(B199>=Charges!$B$68,IF(MOD(C199,12)=0,(Loyalty_Bonus+Charges!$C$69*(B199-11))*AH199,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B200<>\"\", B200<=10),VLOOKUP(B200,Charges!$C$40:$F$50, 4, 0), IF(AND(B200<>\"\", B200 >10), 100%, 0))","v":0},0,"",{"$f":"D200*H200+F200*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B200=1,0,IF(B200<>\"\",(M200+N200)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G200), 0.5*Term*aprem)*(1+Indexation*(B200-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B200, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B200<>\"\",B200<=Term),IF(C200<61,Charges!$C$31,W199*(1+(B200<>B199)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,R200+CR199-BB199),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,0,IF(C200=Input!$O$18,Input!$O$19,R200+CR199-Z200-BE199)),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(Input!$W$55=1,CI200+CJ200,AB200*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK200+CL200,( 1-(1-CW200)^(1/12))*(AC200))-'8%'!CS200","v":{"$error":"#VALUE!"}},{"$f":"AC200*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM200+CN200,MAX(AC200-AG200,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(B200<=5,VLOOKUP(B200,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B200<>\"\",IF(C200<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",((Flat_Extra/1000)/12)*AQ200*AO200+Input!$H$34*V200*AP200,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B200<>\"\",IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B200<>\"\",B200<=Term-3),MIN(AU200,Charges!$H$11),0)","v":0},{"$f":"IF(C200=1,MIN(AV200,AW200),IF(AV200=0,0,MIN(AW200-AY199,IF(MOD(C200-1,12/Mode)=0,VLOOKUP(B200,Input!$B$43:$I$100,5)/Mode,0))))*(B200<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B200<>\"\",IF(BH200>0,IF(AH201<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,MIN(IF(MOD(C200,12)=0,VLOOKUP(B200,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM200,AH200),AH200-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C200<60,0,IF(MOD(C200,12)=0,(BC200<60)*SUM(INDIRECT($BF$7&(C200+11)&\":\"&$BF$7&C199))+(BC200>=60)*SUMPRODUCT($BD$12:BD200,$BE$12:$BE200),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B200<>\"\",IF(Input!$J$40=\"Yes\",IF(B200<=5,0,IF(MOD(C200,12)=0,VLOOKUP(B200,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B200<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B200<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B200<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B200<=Charges!$C$88),0)","v":0},{"$f":"IF(B200<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B200<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW200*BY200*Input!$H$35+BX200*BZ200*Input!$H$36","v":0},0,{"$f":"CB200*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F200*Charges!$F$51+CM199+IF(MOD(C200-1,12)=0,CN199,0)-BE199,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C200-1,12)=0,H200*D200,CN199),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG200-(B200>PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH200-(B200<=PPT)*Z200)*(1+Charges!$D$11),0)","v":0},{"$f":"CI200*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ200-CL200-(B200<=PPT)*AF200*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C200=\"\",MOD(C200-1,12)=0,B200>PPT),0%,100%/12+CO199),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B200>PPT),0%,100%-CO200)","v":0},{"$f":"IF(B200>=Charges!$B$68,IF(MOD(C200,12)=0,(Loyalty_Bonus+Charges!$C$69*(B200-11))*AH200,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B201<>\"\", B201<=10),VLOOKUP(B201,Charges!$C$40:$F$50, 4, 0), IF(AND(B201<>\"\", B201 >10), 100%, 0))","v":0},0,"",{"$f":"D201*H201+F201*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B201=1,0,IF(B201<>\"\",(M201+N201)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G201), 0.5*Term*aprem)*(1+Indexation*(B201-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B201, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B201<>\"\",B201<=Term),IF(C201<61,Charges!$C$31,W200*(1+(B201<>B200)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,R201+CR200-BB200),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,0,IF(C201=Input!$O$18,Input!$O$19,R201+CR200-Z201-BE200)),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(Input!$W$55=1,CI201+CJ201,AB201*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK201+CL201,( 1-(1-CW201)^(1/12))*(AC201))-'8%'!CS201","v":{"$error":"#VALUE!"}},{"$f":"AC201*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM201+CN201,MAX(AC201-AG201,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(B201<=5,VLOOKUP(B201,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B201<>\"\",IF(C201<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",((Flat_Extra/1000)/12)*AQ201*AO201+Input!$H$34*V201*AP201,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B201<>\"\",IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B201<>\"\",B201<=Term-3),MIN(AU201,Charges!$H$11),0)","v":0},{"$f":"IF(C201=1,MIN(AV201,AW201),IF(AV201=0,0,MIN(AW201-AY200,IF(MOD(C201-1,12/Mode)=0,VLOOKUP(B201,Input!$B$43:$I$100,5)/Mode,0))))*(B201<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B201<>\"\",IF(BH201>0,IF(AH202<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,MIN(IF(MOD(C201,12)=0,VLOOKUP(B201,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM201,AH201),AH201-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C201<60,0,IF(MOD(C201,12)=0,(BC201<60)*SUM(INDIRECT($BF$7&(C201+11)&\":\"&$BF$7&C200))+(BC201>=60)*SUMPRODUCT($BD$12:BD201,$BE$12:$BE201),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B201<>\"\",IF(Input!$J$40=\"Yes\",IF(B201<=5,0,IF(MOD(C201,12)=0,VLOOKUP(B201,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B201<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B201<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B201<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B201<=Charges!$C$88),0)","v":0},{"$f":"IF(B201<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B201<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW201*BY201*Input!$H$35+BX201*BZ201*Input!$H$36","v":0},0,{"$f":"CB201*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F201*Charges!$F$51+CM200+IF(MOD(C201-1,12)=0,CN200,0)-BE200,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C201-1,12)=0,H201*D201,CN200),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG201-(B201>PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH201-(B201<=PPT)*Z201)*(1+Charges!$D$11),0)","v":0},{"$f":"CI201*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ201-CL201-(B201<=PPT)*AF201*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C201=\"\",MOD(C201-1,12)=0,B201>PPT),0%,100%/12+CO200),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B201>PPT),0%,100%-CO201)","v":0},{"$f":"IF(B201>=Charges!$B$68,IF(MOD(C201,12)=0,(Loyalty_Bonus+Charges!$C$69*(B201-11))*AH201,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B202<>\"\", B202<=10),VLOOKUP(B202,Charges!$C$40:$F$50, 4, 0), IF(AND(B202<>\"\", B202 >10), 100%, 0))","v":0},0,"",{"$f":"D202*H202+F202*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B202=1,0,IF(B202<>\"\",(M202+N202)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G202), 0.5*Term*aprem)*(1+Indexation*(B202-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B202, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B202<>\"\",B202<=Term),IF(C202<61,Charges!$C$31,W201*(1+(B202<>B201)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,R202+CR201-BB201),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,0,IF(C202=Input!$O$18,Input!$O$19,R202+CR201-Z202-BE201)),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(Input!$W$55=1,CI202+CJ202,AB202*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK202+CL202,( 1-(1-CW202)^(1/12))*(AC202))-'8%'!CS202","v":{"$error":"#VALUE!"}},{"$f":"AC202*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM202+CN202,MAX(AC202-AG202,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(B202<=5,VLOOKUP(B202,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B202<>\"\",IF(C202<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",((Flat_Extra/1000)/12)*AQ202*AO202+Input!$H$34*V202*AP202,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B202<>\"\",IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B202<>\"\",B202<=Term-3),MIN(AU202,Charges!$H$11),0)","v":0},{"$f":"IF(C202=1,MIN(AV202,AW202),IF(AV202=0,0,MIN(AW202-AY201,IF(MOD(C202-1,12/Mode)=0,VLOOKUP(B202,Input!$B$43:$I$100,5)/Mode,0))))*(B202<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B202<>\"\",IF(BH202>0,IF(AH203<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,MIN(IF(MOD(C202,12)=0,VLOOKUP(B202,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM202,AH202),AH202-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C202<60,0,IF(MOD(C202,12)=0,(BC202<60)*SUM(INDIRECT($BF$7&(C202+11)&\":\"&$BF$7&C201))+(BC202>=60)*SUMPRODUCT($BD$12:BD202,$BE$12:$BE202),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B202<>\"\",IF(Input!$J$40=\"Yes\",IF(B202<=5,0,IF(MOD(C202,12)=0,VLOOKUP(B202,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B202<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B202<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B202<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B202<=Charges!$C$88),0)","v":0},{"$f":"IF(B202<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B202<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW202*BY202*Input!$H$35+BX202*BZ202*Input!$H$36","v":0},0,{"$f":"CB202*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F202*Charges!$F$51+CM201+IF(MOD(C202-1,12)=0,CN201,0)-BE201,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C202-1,12)=0,H202*D202,CN201),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG202-(B202>PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH202-(B202<=PPT)*Z202)*(1+Charges!$D$11),0)","v":0},{"$f":"CI202*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ202-CL202-(B202<=PPT)*AF202*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C202=\"\",MOD(C202-1,12)=0,B202>PPT),0%,100%/12+CO201),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B202>PPT),0%,100%-CO202)","v":0},{"$f":"IF(B202>=Charges!$B$68,IF(MOD(C202,12)=0,(Loyalty_Bonus+Charges!$C$69*(B202-11))*AH202,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B203<>\"\", B203<=10),VLOOKUP(B203,Charges!$C$40:$F$50, 4, 0), IF(AND(B203<>\"\", B203 >10), 100%, 0))","v":0},0,"",{"$f":"D203*H203+F203*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B203=1,0,IF(B203<>\"\",(M203+N203)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G203), 0.5*Term*aprem)*(1+Indexation*(B203-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B203, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B203<>\"\",B203<=Term),IF(C203<61,Charges!$C$31,W202*(1+(B203<>B202)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,R203+CR202-BB202),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,0,IF(C203=Input!$O$18,Input!$O$19,R203+CR202-Z203-BE202)),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(Input!$W$55=1,CI203+CJ203,AB203*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK203+CL203,( 1-(1-CW203)^(1/12))*(AC203))-'8%'!CS203","v":{"$error":"#VALUE!"}},{"$f":"AC203*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM203+CN203,MAX(AC203-AG203,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(B203<=5,VLOOKUP(B203,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B203<>\"\",IF(C203<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",((Flat_Extra/1000)/12)*AQ203*AO203+Input!$H$34*V203*AP203,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B203<>\"\",IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B203<>\"\",B203<=Term-3),MIN(AU203,Charges!$H$11),0)","v":0},{"$f":"IF(C203=1,MIN(AV203,AW203),IF(AV203=0,0,MIN(AW203-AY202,IF(MOD(C203-1,12/Mode)=0,VLOOKUP(B203,Input!$B$43:$I$100,5)/Mode,0))))*(B203<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B203<>\"\",IF(BH203>0,IF(AH204<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,MIN(IF(MOD(C203,12)=0,VLOOKUP(B203,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM203,AH203),AH203-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C203<60,0,IF(MOD(C203,12)=0,(BC203<60)*SUM(INDIRECT($BF$7&(C203+11)&\":\"&$BF$7&C202))+(BC203>=60)*SUMPRODUCT($BD$12:BD203,$BE$12:$BE203),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B203<>\"\",IF(Input!$J$40=\"Yes\",IF(B203<=5,0,IF(MOD(C203,12)=0,VLOOKUP(B203,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B203<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B203<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B203<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B203<=Charges!$C$88),0)","v":0},{"$f":"IF(B203<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B203<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW203*BY203*Input!$H$35+BX203*BZ203*Input!$H$36","v":0},0,{"$f":"CB203*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F203*Charges!$F$51+CM202+IF(MOD(C203-1,12)=0,CN202,0)-BE202,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C203-1,12)=0,H203*D203,CN202),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG203-(B203>PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH203-(B203<=PPT)*Z203)*(1+Charges!$D$11),0)","v":0},{"$f":"CI203*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ203-CL203-(B203<=PPT)*AF203*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C203=\"\",MOD(C203-1,12)=0,B203>PPT),0%,100%/12+CO202),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B203>PPT),0%,100%-CO203)","v":0},{"$f":"IF(B203>=Charges!$B$68,IF(MOD(C203,12)=0,(Loyalty_Bonus+Charges!$C$69*(B203-11))*AH203,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C203<=Term*12,C203+1,\"\")","v":""},{"$f":"IFERROR(IF(C204<>\"\",IF(AND(MOD(C204-1,12/Mode)=0,B204<=Term),(Prem)/Mode,0),\"\")*A204, 0)","v":0},{"$f":"IFERROR(IF(B204<>\"\",(aprem),\"\")*A204, 0)","v":0},{"$f":"IF(B204<>\"\",AX204,\"\")","v":""},{"$f":"IF(B204<>\"\",D204+F204,\"\")","v":""},{"$f":"IF(AND(B204<>\"\", B204<=10),VLOOKUP(B204,Charges!$C$40:$F$50, 4, 0), IF(AND(B204<>\"\", B204 >10), 100%, 0))","v":0},{"$f":"IF(D204<>0,(D204*H204)/(D204),0)","v":0},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12)=0,G204,G204+J203),\"\")","v":""},{"$f":"D204*H204+F204*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$f":"K204-L204","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B204<>\"\",G204-K204,\"\")","v":""},{"$f":"IF(B204<>\"\",G204-M204,\"\")","v":""},{"$f":"IF(B204=1,0,IF(B204<>\"\",(M204+N204)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B204<>\"\",M204-Q204,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G204), 0.5*Term*aprem)*(1+Indexation*(B204-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B204, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E204/1000*(B204<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B204, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B204<>\"\",B204<=Term),IF(C204<61,Charges!$C$31,W203*(1+(B204<>B203)*Charges!$C$32))),500)","v":0},0,{"$f":"W204+X204","v":0},"",{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,R204+CR203-BB203),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,0,IF(C204=Input!$O$18,Input!$O$19,R204+CR203-Z204-BE203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$W$55=1,CI204+CJ204,AB204*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK204+CL204,( 1-(1-CW204)^(1/12))*(AC204))-'8%'!CS204","v":{"$error":"#VALUE!"}},{"$f":"AC204*Charges!$D$28/12","v":0},0,{"$f":"AD204+AF204","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM204+CN204,MAX(AC204-AG204,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",S204,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(B204<=5,VLOOKUP(B204,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B204<>\"\",B204<=Term),CR204-AM204,0)","v":0},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(C204<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S204+T204+U204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",((Flat_Extra/1000)/12)*AQ204*AO204+Input!$H$34*V204*AP204,\"\")","v":""},{"$f":"IF(B204<>\"\",Service_tax*(V204+AR204+CB204),\"\")","v":""},{"$f":"L204+X204+AF204+AS204","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",D204+AU203,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B204<>\"\",B204<=Term-3),MIN(AU204,Charges!$H$11),0)","v":0},{"$f":"IF(C204=1,MIN(AV204,AW204),IF(AV204=0,0,MIN(AW204-AY203,IF(MOD(C204-1,12/Mode)=0,VLOOKUP(B204,Input!$B$43:$I$100,5)/Mode,0))))*(B204<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C204=1,AX204,AX204+AY203)*(B204<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(BH204>0,IF(AH205<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B204<>\"\",AZ204,0)","v":0},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,MIN(IF(MOD(C204,12)=0,VLOOKUP(B204,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM204,AH204),AH204-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B204<>\"\",Age+B204-1,\"\")","v":""},{"$f":"IF(B204<>\"\",IF(BC204+2>60,1,0),\"\")","v":""},{"$f":"IF(B204<>\"\",BB204,0)","v":0},{"$f":"IF(C204<60,0,IF(MOD(C204,12)=0,(BC204<60)*SUM(INDIRECT($BF$7&(C204+11)&\":\"&$BF$7&C203))+(BC204>=60)*SUMPRODUCT($BD$12:BD204,$BE$12:$BE204),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B204<>\"\",IF(C204<=60,AI204,IF(MOD(C204,12)=0,AI204-BF204*0,BG203)),\"\")","v":""},{"$f":"IF(B204<>\"\",IF(Input!$J$40=\"Yes\",IF(B204<=5,0,IF(MOD(C204,12)=0,VLOOKUP(B204,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH204","v":{"$error":"#VALUE!"}},{"$f":"IF(A204=1,-G204,0)+IF(C204=Term*12+1,CR203)+BB204","v":0},null,null,null,null,{"$f":"IF(B204>PPT, 0,PPT-B204)","v":0},{"$f":"IF(B204>=Term, 1,MIN(Term-B204+1,10))","v":1},{"$f":"10%*SA*(B204<=Term)","v":0},{"$f":"E204","v":0},null,null,{"$f":"Charges!$C$82/12*(B204<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B204<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B204<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B204<=Charges!$C$88),0)","v":0},{"$f":"IF(B204<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B204<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW204*BY204*Input!$H$35+BX204*BZ204*Input!$H$36","v":0},{"$f":"BW204+CA204+BX204","v":0},{"$f":"CB204*Charges!$C$6","v":0},{"$f":"CB204+CC204","v":0},null,null,{"$f":"IF(Input!$W$55=1,F204*Charges!$F$51+CM203+IF(MOD(C204-1,12)=0,CN203,0)-BE203,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C204-1,12)=0,H204*D204,CN203),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG204-(B204>PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH204-(B204<=PPT)*Z204)*(1+Charges!$D$11),0)","v":0},{"$f":"CI204*Charges!$C$22/12","v":0},{"$f":"CJ204*SUMPRODUCT($CO$11:$CP$11,CO204:CP204)/12","v":0},{"$f":"CI204-CK204+CQ203-(B204>PPT)*AF204","v":{"$error":"#VALUE!"}},{"$f":"CJ204-CL204-(B204<=PPT)*AF204*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C204=\"\",MOD(C204-1,12)=0,B204>PPT),0%,100%/12+CO203),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B204>PPT),0%,100%-CO204)","v":0},{"$f":"IF(B204>=Charges!$B$68,IF(MOD(C204,12)=0,(Loyalty_Bonus+Charges!$C$69*(B204-11))*AH204,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B204 >8, avg_fmc_dfa2, IF(Term-B204 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B204 >16, avg_fmc_dfa6, IF(Term-B204 > 11, avg_fmc_dfa7,IF(Term-B204 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU204, CV204)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B205<>\"\",IF(C205<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B204<=Term,INT((C205-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B205<>\"\", B205<=10),VLOOKUP(B205,Charges!$C$40:$F$50, 4, 0), IF(AND(B205<>\"\", B205 >10), 100%, 0))","v":0},0,"",{"$f":"D205*H205+F205*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B205=1,0,IF(B205<>\"\",(M205+N205)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G205), 0.5*Term*aprem)*(1+Indexation*(B205-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B205, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B205<>\"\",B205<=Term),IF(C205<61,Charges!$C$31,W204*(1+(B205<>B204)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B205<>\"\",V205+Y205+AS205+AR205+CB205,\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,R205+CR204-BB204),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,0,IF(C205=Input!$O$18,Input!$O$19,R205+CR204-Z205-BE204)),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(Input!$W$55=1,CI205+CJ205,AB205*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK205+CL205,( 1-(1-CW205)^(1/12))*(AC205))-'8%'!CS205","v":{"$error":"#VALUE!"}},{"$f":"AC205*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM205+CN205,MAX(AC205-AG205,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(B205<=5,VLOOKUP(B205,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B205<>\"\",MIN(E205*AJ205,CR205*AK205,AL205),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B205<>\"\",IF(C205<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",((Flat_Extra/1000)/12)*AQ205*AO205+Input!$H$34*V205*AP205,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B205<>\"\",IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B205<>\"\",B205<=Term-3),MIN(AU205,Charges!$H$11),0)","v":0},{"$f":"IF(C205=1,MIN(AV205,AW205),IF(AV205=0,0,MIN(AW205-AY204,IF(MOD(C205-1,12/Mode)=0,VLOOKUP(B205,Input!$B$43:$I$100,5)/Mode,0))))*(B205<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B205<>\"\",IF(BH205>0,IF(AH206<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,MIN(IF(MOD(C205,12)=0,VLOOKUP(B205,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM205,AH205),AH205-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C205<60,0,IF(MOD(C205,12)=0,(BC205<60)*SUM(INDIRECT($BF$7&(C205+11)&\":\"&$BF$7&C204))+(BC205>=60)*SUMPRODUCT($BD$12:BD205,$BE$12:$BE205),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B205<>\"\",IF(Input!$J$40=\"Yes\",IF(B205<=5,0,IF(MOD(C205,12)=0,VLOOKUP(B205,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B205<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B205<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B205<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B205<=Charges!$C$88),0)","v":0},{"$f":"IF(B205<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B205<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW205*BY205*Input!$H$35+BX205*BZ205*Input!$H$36","v":0},0,{"$f":"CB205*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F205*Charges!$F$51+CM204+IF(MOD(C205-1,12)=0,CN204,0)-BE204,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C205-1,12)=0,H205*D205,CN204),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG205-(B205>PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH205-(B205<=PPT)*Z205)*(1+Charges!$D$11),0)","v":0},{"$f":"CI205*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ205-CL205-(B205<=PPT)*AF205*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C205=\"\",MOD(C205-1,12)=0,B205>PPT),0%,100%/12+CO204),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B205>PPT),0%,100%-CO205)","v":0},{"$f":"IF(B205>=Charges!$B$68,IF(MOD(C205,12)=0,(Loyalty_Bonus+Charges!$C$69*(B205-11))*AH205,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH205 +CQ205","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B206<>\"\", B206<=10),VLOOKUP(B206,Charges!$C$40:$F$50, 4, 0), IF(AND(B206<>\"\", B206 >10), 100%, 0))","v":0},0,"",{"$f":"D206*H206+F206*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B206=1,0,IF(B206<>\"\",(M206+N206)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G206), 0.5*Term*aprem)*(1+Indexation*(B206-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B206, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B206<>\"\",B206<=Term),IF(C206<61,Charges!$C$31,W205*(1+(B206<>B205)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,R206+CR205-BB205),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,0,IF(C206=Input!$O$18,Input!$O$19,R206+CR205-Z206-BE205)),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(Input!$W$55=1,CI206+CJ206,AB206*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK206+CL206,( 1-(1-CW206)^(1/12))*(AC206))-'8%'!CS206","v":{"$error":"#VALUE!"}},{"$f":"AC206*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM206+CN206,MAX(AC206-AG206,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(B206<=5,VLOOKUP(B206,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B206<>\"\",IF(C206<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",((Flat_Extra/1000)/12)*AQ206*AO206+Input!$H$34*V206*AP206,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B206<>\"\",IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B206<>\"\",B206<=Term-3),MIN(AU206,Charges!$H$11),0)","v":0},{"$f":"IF(C206=1,MIN(AV206,AW206),IF(AV206=0,0,MIN(AW206-AY205,IF(MOD(C206-1,12/Mode)=0,VLOOKUP(B206,Input!$B$43:$I$100,5)/Mode,0))))*(B206<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B206<>\"\",IF(BH206>0,IF(AH207<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,MIN(IF(MOD(C206,12)=0,VLOOKUP(B206,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM206,AH206),AH206-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C206<60,0,IF(MOD(C206,12)=0,(BC206<60)*SUM(INDIRECT($BF$7&(C206+11)&\":\"&$BF$7&C205))+(BC206>=60)*SUMPRODUCT($BD$12:BD206,$BE$12:$BE206),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B206<>\"\",IF(Input!$J$40=\"Yes\",IF(B206<=5,0,IF(MOD(C206,12)=0,VLOOKUP(B206,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B206<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B206<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B206<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B206<=Charges!$C$88),0)","v":0},{"$f":"IF(B206<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B206<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW206*BY206*Input!$H$35+BX206*BZ206*Input!$H$36","v":0},0,{"$f":"CB206*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F206*Charges!$F$51+CM205+IF(MOD(C206-1,12)=0,CN205,0)-BE205,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C206-1,12)=0,H206*D206,CN205),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG206-(B206>PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH206-(B206<=PPT)*Z206)*(1+Charges!$D$11),0)","v":0},{"$f":"CI206*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ206-CL206-(B206<=PPT)*AF206*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C206=\"\",MOD(C206-1,12)=0,B206>PPT),0%,100%/12+CO205),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B206>PPT),0%,100%-CO206)","v":0},{"$f":"IF(B206>=Charges!$B$68,IF(MOD(C206,12)=0,(Loyalty_Bonus+Charges!$C$69*(B206-11))*AH206,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B207<>\"\", B207<=10),VLOOKUP(B207,Charges!$C$40:$F$50, 4, 0), IF(AND(B207<>\"\", B207 >10), 100%, 0))","v":0},0,"",{"$f":"D207*H207+F207*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B207=1,0,IF(B207<>\"\",(M207+N207)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G207), 0.5*Term*aprem)*(1+Indexation*(B207-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B207, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B207<>\"\",B207<=Term),IF(C207<61,Charges!$C$31,W206*(1+(B207<>B206)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,R207+CR206-BB206),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,0,IF(C207=Input!$O$18,Input!$O$19,R207+CR206-Z207-BE206)),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(Input!$W$55=1,CI207+CJ207,AB207*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK207+CL207,( 1-(1-CW207)^(1/12))*(AC207))-'8%'!CS207","v":{"$error":"#VALUE!"}},{"$f":"AC207*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM207+CN207,MAX(AC207-AG207,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(B207<=5,VLOOKUP(B207,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B207<>\"\",IF(C207<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",((Flat_Extra/1000)/12)*AQ207*AO207+Input!$H$34*V207*AP207,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B207<>\"\",IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B207<>\"\",B207<=Term-3),MIN(AU207,Charges!$H$11),0)","v":0},{"$f":"IF(C207=1,MIN(AV207,AW207),IF(AV207=0,0,MIN(AW207-AY206,IF(MOD(C207-1,12/Mode)=0,VLOOKUP(B207,Input!$B$43:$I$100,5)/Mode,0))))*(B207<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B207<>\"\",IF(BH207>0,IF(AH208<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,MIN(IF(MOD(C207,12)=0,VLOOKUP(B207,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM207,AH207),AH207-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C207<60,0,IF(MOD(C207,12)=0,(BC207<60)*SUM(INDIRECT($BF$7&(C207+11)&\":\"&$BF$7&C206))+(BC207>=60)*SUMPRODUCT($BD$12:BD207,$BE$12:$BE207),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B207<>\"\",IF(Input!$J$40=\"Yes\",IF(B207<=5,0,IF(MOD(C207,12)=0,VLOOKUP(B207,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B207<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B207<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B207<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B207<=Charges!$C$88),0)","v":0},{"$f":"IF(B207<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B207<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW207*BY207*Input!$H$35+BX207*BZ207*Input!$H$36","v":0},0,{"$f":"CB207*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F207*Charges!$F$51+CM206+IF(MOD(C207-1,12)=0,CN206,0)-BE206,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C207-1,12)=0,H207*D207,CN206),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG207-(B207>PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH207-(B207<=PPT)*Z207)*(1+Charges!$D$11),0)","v":0},{"$f":"CI207*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ207-CL207-(B207<=PPT)*AF207*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C207=\"\",MOD(C207-1,12)=0,B207>PPT),0%,100%/12+CO206),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B207>PPT),0%,100%-CO207)","v":0},{"$f":"IF(B207>=Charges!$B$68,IF(MOD(C207,12)=0,(Loyalty_Bonus+Charges!$C$69*(B207-11))*AH207,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B208<>\"\", B208<=10),VLOOKUP(B208,Charges!$C$40:$F$50, 4, 0), IF(AND(B208<>\"\", B208 >10), 100%, 0))","v":0},0,"",{"$f":"D208*H208+F208*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B208=1,0,IF(B208<>\"\",(M208+N208)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G208), 0.5*Term*aprem)*(1+Indexation*(B208-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B208, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B208<>\"\",B208<=Term),IF(C208<61,Charges!$C$31,W207*(1+(B208<>B207)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,R208+CR207-BB207),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,0,IF(C208=Input!$O$18,Input!$O$19,R208+CR207-Z208-BE207)),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(Input!$W$55=1,CI208+CJ208,AB208*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK208+CL208,( 1-(1-CW208)^(1/12))*(AC208))-'8%'!CS208","v":{"$error":"#VALUE!"}},{"$f":"AC208*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM208+CN208,MAX(AC208-AG208,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(B208<=5,VLOOKUP(B208,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B208<>\"\",IF(C208<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",((Flat_Extra/1000)/12)*AQ208*AO208+Input!$H$34*V208*AP208,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B208<>\"\",IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B208<>\"\",B208<=Term-3),MIN(AU208,Charges!$H$11),0)","v":0},{"$f":"IF(C208=1,MIN(AV208,AW208),IF(AV208=0,0,MIN(AW208-AY207,IF(MOD(C208-1,12/Mode)=0,VLOOKUP(B208,Input!$B$43:$I$100,5)/Mode,0))))*(B208<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B208<>\"\",IF(BH208>0,IF(AH209<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,MIN(IF(MOD(C208,12)=0,VLOOKUP(B208,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM208,AH208),AH208-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C208<60,0,IF(MOD(C208,12)=0,(BC208<60)*SUM(INDIRECT($BF$7&(C208+11)&\":\"&$BF$7&C207))+(BC208>=60)*SUMPRODUCT($BD$12:BD208,$BE$12:$BE208),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B208<>\"\",IF(Input!$J$40=\"Yes\",IF(B208<=5,0,IF(MOD(C208,12)=0,VLOOKUP(B208,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B208<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B208<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B208<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B208<=Charges!$C$88),0)","v":0},{"$f":"IF(B208<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B208<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW208*BY208*Input!$H$35+BX208*BZ208*Input!$H$36","v":0},0,{"$f":"CB208*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F208*Charges!$F$51+CM207+IF(MOD(C208-1,12)=0,CN207,0)-BE207,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C208-1,12)=0,H208*D208,CN207),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG208-(B208>PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH208-(B208<=PPT)*Z208)*(1+Charges!$D$11),0)","v":0},{"$f":"CI208*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ208-CL208-(B208<=PPT)*AF208*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C208=\"\",MOD(C208-1,12)=0,B208>PPT),0%,100%/12+CO207),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B208>PPT),0%,100%-CO208)","v":0},{"$f":"IF(B208>=Charges!$B$68,IF(MOD(C208,12)=0,(Loyalty_Bonus+Charges!$C$69*(B208-11))*AH208,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B209<>\"\", B209<=10),VLOOKUP(B209,Charges!$C$40:$F$50, 4, 0), IF(AND(B209<>\"\", B209 >10), 100%, 0))","v":0},0,"",{"$f":"D209*H209+F209*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B209=1,0,IF(B209<>\"\",(M209+N209)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G209), 0.5*Term*aprem)*(1+Indexation*(B209-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B209, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B209<>\"\",B209<=Term),IF(C209<61,Charges!$C$31,W208*(1+(B209<>B208)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,R209+CR208-BB208),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,0,IF(C209=Input!$O$18,Input!$O$19,R209+CR208-Z209-BE208)),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(Input!$W$55=1,CI209+CJ209,AB209*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK209+CL209,( 1-(1-CW209)^(1/12))*(AC209))-'8%'!CS209","v":{"$error":"#VALUE!"}},{"$f":"AC209*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM209+CN209,MAX(AC209-AG209,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(B209<=5,VLOOKUP(B209,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B209<>\"\",IF(C209<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",((Flat_Extra/1000)/12)*AQ209*AO209+Input!$H$34*V209*AP209,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B209<>\"\",IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B209<>\"\",B209<=Term-3),MIN(AU209,Charges!$H$11),0)","v":0},{"$f":"IF(C209=1,MIN(AV209,AW209),IF(AV209=0,0,MIN(AW209-AY208,IF(MOD(C209-1,12/Mode)=0,VLOOKUP(B209,Input!$B$43:$I$100,5)/Mode,0))))*(B209<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B209<>\"\",IF(BH209>0,IF(AH210<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,MIN(IF(MOD(C209,12)=0,VLOOKUP(B209,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM209,AH209),AH209-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C209<60,0,IF(MOD(C209,12)=0,(BC209<60)*SUM(INDIRECT($BF$7&(C209+11)&\":\"&$BF$7&C208))+(BC209>=60)*SUMPRODUCT($BD$12:BD209,$BE$12:$BE209),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B209<>\"\",IF(Input!$J$40=\"Yes\",IF(B209<=5,0,IF(MOD(C209,12)=0,VLOOKUP(B209,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B209<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B209<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B209<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B209<=Charges!$C$88),0)","v":0},{"$f":"IF(B209<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B209<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW209*BY209*Input!$H$35+BX209*BZ209*Input!$H$36","v":0},0,{"$f":"CB209*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F209*Charges!$F$51+CM208+IF(MOD(C209-1,12)=0,CN208,0)-BE208,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C209-1,12)=0,H209*D209,CN208),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG209-(B209>PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH209-(B209<=PPT)*Z209)*(1+Charges!$D$11),0)","v":0},{"$f":"CI209*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ209-CL209-(B209<=PPT)*AF209*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C209=\"\",MOD(C209-1,12)=0,B209>PPT),0%,100%/12+CO208),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B209>PPT),0%,100%-CO209)","v":0},{"$f":"IF(B209>=Charges!$B$68,IF(MOD(C209,12)=0,(Loyalty_Bonus+Charges!$C$69*(B209-11))*AH209,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B210<>\"\", B210<=10),VLOOKUP(B210,Charges!$C$40:$F$50, 4, 0), IF(AND(B210<>\"\", B210 >10), 100%, 0))","v":0},0,"",{"$f":"D210*H210+F210*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B210=1,0,IF(B210<>\"\",(M210+N210)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G210), 0.5*Term*aprem)*(1+Indexation*(B210-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B210, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B210<>\"\",B210<=Term),IF(C210<61,Charges!$C$31,W209*(1+(B210<>B209)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,R210+CR209-BB209),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,0,IF(C210=Input!$O$18,Input!$O$19,R210+CR209-Z210-BE209)),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(Input!$W$55=1,CI210+CJ210,AB210*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK210+CL210,( 1-(1-CW210)^(1/12))*(AC210))-'8%'!CS210","v":{"$error":"#VALUE!"}},{"$f":"AC210*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM210+CN210,MAX(AC210-AG210,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(B210<=5,VLOOKUP(B210,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B210<>\"\",IF(C210<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",((Flat_Extra/1000)/12)*AQ210*AO210+Input!$H$34*V210*AP210,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B210<>\"\",IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B210<>\"\",B210<=Term-3),MIN(AU210,Charges!$H$11),0)","v":0},{"$f":"IF(C210=1,MIN(AV210,AW210),IF(AV210=0,0,MIN(AW210-AY209,IF(MOD(C210-1,12/Mode)=0,VLOOKUP(B210,Input!$B$43:$I$100,5)/Mode,0))))*(B210<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B210<>\"\",IF(BH210>0,IF(AH211<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,MIN(IF(MOD(C210,12)=0,VLOOKUP(B210,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM210,AH210),AH210-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C210<60,0,IF(MOD(C210,12)=0,(BC210<60)*SUM(INDIRECT($BF$7&(C210+11)&\":\"&$BF$7&C209))+(BC210>=60)*SUMPRODUCT($BD$12:BD210,$BE$12:$BE210),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B210<>\"\",IF(Input!$J$40=\"Yes\",IF(B210<=5,0,IF(MOD(C210,12)=0,VLOOKUP(B210,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B210<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B210<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B210<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B210<=Charges!$C$88),0)","v":0},{"$f":"IF(B210<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B210<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW210*BY210*Input!$H$35+BX210*BZ210*Input!$H$36","v":0},0,{"$f":"CB210*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F210*Charges!$F$51+CM209+IF(MOD(C210-1,12)=0,CN209,0)-BE209,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C210-1,12)=0,H210*D210,CN209),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG210-(B210>PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH210-(B210<=PPT)*Z210)*(1+Charges!$D$11),0)","v":0},{"$f":"CI210*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ210-CL210-(B210<=PPT)*AF210*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C210=\"\",MOD(C210-1,12)=0,B210>PPT),0%,100%/12+CO209),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B210>PPT),0%,100%-CO210)","v":0},{"$f":"IF(B210>=Charges!$B$68,IF(MOD(C210,12)=0,(Loyalty_Bonus+Charges!$C$69*(B210-11))*AH210,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B211<>\"\", B211<=10),VLOOKUP(B211,Charges!$C$40:$F$50, 4, 0), IF(AND(B211<>\"\", B211 >10), 100%, 0))","v":0},0,"",{"$f":"D211*H211+F211*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B211=1,0,IF(B211<>\"\",(M211+N211)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G211), 0.5*Term*aprem)*(1+Indexation*(B211-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B211, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B211<>\"\",B211<=Term),IF(C211<61,Charges!$C$31,W210*(1+(B211<>B210)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,R211+CR210-BB210),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,0,IF(C211=Input!$O$18,Input!$O$19,R211+CR210-Z211-BE210)),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(Input!$W$55=1,CI211+CJ211,AB211*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK211+CL211,( 1-(1-CW211)^(1/12))*(AC211))-'8%'!CS211","v":{"$error":"#VALUE!"}},{"$f":"AC211*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM211+CN211,MAX(AC211-AG211,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(B211<=5,VLOOKUP(B211,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B211<>\"\",IF(C211<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",((Flat_Extra/1000)/12)*AQ211*AO211+Input!$H$34*V211*AP211,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B211<>\"\",IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B211<>\"\",B211<=Term-3),MIN(AU211,Charges!$H$11),0)","v":0},{"$f":"IF(C211=1,MIN(AV211,AW211),IF(AV211=0,0,MIN(AW211-AY210,IF(MOD(C211-1,12/Mode)=0,VLOOKUP(B211,Input!$B$43:$I$100,5)/Mode,0))))*(B211<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B211<>\"\",IF(BH211>0,IF(AH212<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,MIN(IF(MOD(C211,12)=0,VLOOKUP(B211,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM211,AH211),AH211-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C211<60,0,IF(MOD(C211,12)=0,(BC211<60)*SUM(INDIRECT($BF$7&(C211+11)&\":\"&$BF$7&C210))+(BC211>=60)*SUMPRODUCT($BD$12:BD211,$BE$12:$BE211),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B211<>\"\",IF(Input!$J$40=\"Yes\",IF(B211<=5,0,IF(MOD(C211,12)=0,VLOOKUP(B211,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B211<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B211<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B211<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B211<=Charges!$C$88),0)","v":0},{"$f":"IF(B211<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B211<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW211*BY211*Input!$H$35+BX211*BZ211*Input!$H$36","v":0},0,{"$f":"CB211*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F211*Charges!$F$51+CM210+IF(MOD(C211-1,12)=0,CN210,0)-BE210,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C211-1,12)=0,H211*D211,CN210),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG211-(B211>PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH211-(B211<=PPT)*Z211)*(1+Charges!$D$11),0)","v":0},{"$f":"CI211*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ211-CL211-(B211<=PPT)*AF211*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C211=\"\",MOD(C211-1,12)=0,B211>PPT),0%,100%/12+CO210),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B211>PPT),0%,100%-CO211)","v":0},{"$f":"IF(B211>=Charges!$B$68,IF(MOD(C211,12)=0,(Loyalty_Bonus+Charges!$C$69*(B211-11))*AH211,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B212<>\"\", B212<=10),VLOOKUP(B212,Charges!$C$40:$F$50, 4, 0), IF(AND(B212<>\"\", B212 >10), 100%, 0))","v":0},0,"",{"$f":"D212*H212+F212*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B212=1,0,IF(B212<>\"\",(M212+N212)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G212), 0.5*Term*aprem)*(1+Indexation*(B212-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B212, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B212<>\"\",B212<=Term),IF(C212<61,Charges!$C$31,W211*(1+(B212<>B211)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,R212+CR211-BB211),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,0,IF(C212=Input!$O$18,Input!$O$19,R212+CR211-Z212-BE211)),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(Input!$W$55=1,CI212+CJ212,AB212*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK212+CL212,( 1-(1-CW212)^(1/12))*(AC212))-'8%'!CS212","v":{"$error":"#VALUE!"}},{"$f":"AC212*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM212+CN212,MAX(AC212-AG212,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(B212<=5,VLOOKUP(B212,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B212<>\"\",IF(C212<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",((Flat_Extra/1000)/12)*AQ212*AO212+Input!$H$34*V212*AP212,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B212<>\"\",IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B212<>\"\",B212<=Term-3),MIN(AU212,Charges!$H$11),0)","v":0},{"$f":"IF(C212=1,MIN(AV212,AW212),IF(AV212=0,0,MIN(AW212-AY211,IF(MOD(C212-1,12/Mode)=0,VLOOKUP(B212,Input!$B$43:$I$100,5)/Mode,0))))*(B212<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B212<>\"\",IF(BH212>0,IF(AH213<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,MIN(IF(MOD(C212,12)=0,VLOOKUP(B212,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM212,AH212),AH212-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C212<60,0,IF(MOD(C212,12)=0,(BC212<60)*SUM(INDIRECT($BF$7&(C212+11)&\":\"&$BF$7&C211))+(BC212>=60)*SUMPRODUCT($BD$12:BD212,$BE$12:$BE212),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B212<>\"\",IF(Input!$J$40=\"Yes\",IF(B212<=5,0,IF(MOD(C212,12)=0,VLOOKUP(B212,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B212<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B212<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B212<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B212<=Charges!$C$88),0)","v":0},{"$f":"IF(B212<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B212<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW212*BY212*Input!$H$35+BX212*BZ212*Input!$H$36","v":0},0,{"$f":"CB212*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F212*Charges!$F$51+CM211+IF(MOD(C212-1,12)=0,CN211,0)-BE211,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C212-1,12)=0,H212*D212,CN211),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG212-(B212>PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH212-(B212<=PPT)*Z212)*(1+Charges!$D$11),0)","v":0},{"$f":"CI212*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ212-CL212-(B212<=PPT)*AF212*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C212=\"\",MOD(C212-1,12)=0,B212>PPT),0%,100%/12+CO211),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B212>PPT),0%,100%-CO212)","v":0},{"$f":"IF(B212>=Charges!$B$68,IF(MOD(C212,12)=0,(Loyalty_Bonus+Charges!$C$69*(B212-11))*AH212,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B213<>\"\", B213<=10),VLOOKUP(B213,Charges!$C$40:$F$50, 4, 0), IF(AND(B213<>\"\", B213 >10), 100%, 0))","v":0},0,"",{"$f":"D213*H213+F213*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B213=1,0,IF(B213<>\"\",(M213+N213)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G213), 0.5*Term*aprem)*(1+Indexation*(B213-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B213, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B213<>\"\",B213<=Term),IF(C213<61,Charges!$C$31,W212*(1+(B213<>B212)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,R213+CR212-BB212),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,0,IF(C213=Input!$O$18,Input!$O$19,R213+CR212-Z213-BE212)),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(Input!$W$55=1,CI213+CJ213,AB213*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK213+CL213,( 1-(1-CW213)^(1/12))*(AC213))-'8%'!CS213","v":{"$error":"#VALUE!"}},{"$f":"AC213*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM213+CN213,MAX(AC213-AG213,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(B213<=5,VLOOKUP(B213,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B213<>\"\",IF(C213<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",((Flat_Extra/1000)/12)*AQ213*AO213+Input!$H$34*V213*AP213,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B213<>\"\",IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B213<>\"\",B213<=Term-3),MIN(AU213,Charges!$H$11),0)","v":0},{"$f":"IF(C213=1,MIN(AV213,AW213),IF(AV213=0,0,MIN(AW213-AY212,IF(MOD(C213-1,12/Mode)=0,VLOOKUP(B213,Input!$B$43:$I$100,5)/Mode,0))))*(B213<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B213<>\"\",IF(BH213>0,IF(AH214<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,MIN(IF(MOD(C213,12)=0,VLOOKUP(B213,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM213,AH213),AH213-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C213<60,0,IF(MOD(C213,12)=0,(BC213<60)*SUM(INDIRECT($BF$7&(C213+11)&\":\"&$BF$7&C212))+(BC213>=60)*SUMPRODUCT($BD$12:BD213,$BE$12:$BE213),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B213<>\"\",IF(Input!$J$40=\"Yes\",IF(B213<=5,0,IF(MOD(C213,12)=0,VLOOKUP(B213,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B213<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B213<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B213<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B213<=Charges!$C$88),0)","v":0},{"$f":"IF(B213<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B213<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW213*BY213*Input!$H$35+BX213*BZ213*Input!$H$36","v":0},0,{"$f":"CB213*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F213*Charges!$F$51+CM212+IF(MOD(C213-1,12)=0,CN212,0)-BE212,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C213-1,12)=0,H213*D213,CN212),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG213-(B213>PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH213-(B213<=PPT)*Z213)*(1+Charges!$D$11),0)","v":0},{"$f":"CI213*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ213-CL213-(B213<=PPT)*AF213*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C213=\"\",MOD(C213-1,12)=0,B213>PPT),0%,100%/12+CO212),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B213>PPT),0%,100%-CO213)","v":0},{"$f":"IF(B213>=Charges!$B$68,IF(MOD(C213,12)=0,(Loyalty_Bonus+Charges!$C$69*(B213-11))*AH213,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B214<>\"\", B214<=10),VLOOKUP(B214,Charges!$C$40:$F$50, 4, 0), IF(AND(B214<>\"\", B214 >10), 100%, 0))","v":0},0,"",{"$f":"D214*H214+F214*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B214=1,0,IF(B214<>\"\",(M214+N214)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G214), 0.5*Term*aprem)*(1+Indexation*(B214-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B214, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B214<>\"\",B214<=Term),IF(C214<61,Charges!$C$31,W213*(1+(B214<>B213)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,R214+CR213-BB213),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,0,IF(C214=Input!$O$18,Input!$O$19,R214+CR213-Z214-BE213)),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(Input!$W$55=1,CI214+CJ214,AB214*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK214+CL214,( 1-(1-CW214)^(1/12))*(AC214))-'8%'!CS214","v":{"$error":"#VALUE!"}},{"$f":"AC214*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM214+CN214,MAX(AC214-AG214,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(B214<=5,VLOOKUP(B214,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B214<>\"\",IF(C214<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",((Flat_Extra/1000)/12)*AQ214*AO214+Input!$H$34*V214*AP214,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B214<>\"\",IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B214<>\"\",B214<=Term-3),MIN(AU214,Charges!$H$11),0)","v":0},{"$f":"IF(C214=1,MIN(AV214,AW214),IF(AV214=0,0,MIN(AW214-AY213,IF(MOD(C214-1,12/Mode)=0,VLOOKUP(B214,Input!$B$43:$I$100,5)/Mode,0))))*(B214<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B214<>\"\",IF(BH214>0,IF(AH215<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,MIN(IF(MOD(C214,12)=0,VLOOKUP(B214,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM214,AH214),AH214-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C214<60,0,IF(MOD(C214,12)=0,(BC214<60)*SUM(INDIRECT($BF$7&(C214+11)&\":\"&$BF$7&C213))+(BC214>=60)*SUMPRODUCT($BD$12:BD214,$BE$12:$BE214),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B214<>\"\",IF(Input!$J$40=\"Yes\",IF(B214<=5,0,IF(MOD(C214,12)=0,VLOOKUP(B214,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B214<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B214<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B214<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B214<=Charges!$C$88),0)","v":0},{"$f":"IF(B214<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B214<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW214*BY214*Input!$H$35+BX214*BZ214*Input!$H$36","v":0},0,{"$f":"CB214*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F214*Charges!$F$51+CM213+IF(MOD(C214-1,12)=0,CN213,0)-BE213,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C214-1,12)=0,H214*D214,CN213),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG214-(B214>PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH214-(B214<=PPT)*Z214)*(1+Charges!$D$11),0)","v":0},{"$f":"CI214*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ214-CL214-(B214<=PPT)*AF214*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C214=\"\",MOD(C214-1,12)=0,B214>PPT),0%,100%/12+CO213),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B214>PPT),0%,100%-CO214)","v":0},{"$f":"IF(B214>=Charges!$B$68,IF(MOD(C214,12)=0,(Loyalty_Bonus+Charges!$C$69*(B214-11))*AH214,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B215<>\"\", B215<=10),VLOOKUP(B215,Charges!$C$40:$F$50, 4, 0), IF(AND(B215<>\"\", B215 >10), 100%, 0))","v":0},0,"",{"$f":"D215*H215+F215*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B215=1,0,IF(B215<>\"\",(M215+N215)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G215), 0.5*Term*aprem)*(1+Indexation*(B215-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B215, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B215<>\"\",B215<=Term),IF(C215<61,Charges!$C$31,W214*(1+(B215<>B214)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,R215+CR214-BB214),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,0,IF(C215=Input!$O$18,Input!$O$19,R215+CR214-Z215-BE214)),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(Input!$W$55=1,CI215+CJ215,AB215*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK215+CL215,( 1-(1-CW215)^(1/12))*(AC215))-'8%'!CS215","v":{"$error":"#VALUE!"}},{"$f":"AC215*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM215+CN215,MAX(AC215-AG215,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(B215<=5,VLOOKUP(B215,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B215<>\"\",IF(C215<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",((Flat_Extra/1000)/12)*AQ215*AO215+Input!$H$34*V215*AP215,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B215<>\"\",IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B215<>\"\",B215<=Term-3),MIN(AU215,Charges!$H$11),0)","v":0},{"$f":"IF(C215=1,MIN(AV215,AW215),IF(AV215=0,0,MIN(AW215-AY214,IF(MOD(C215-1,12/Mode)=0,VLOOKUP(B215,Input!$B$43:$I$100,5)/Mode,0))))*(B215<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B215<>\"\",IF(BH215>0,IF(AH216<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,MIN(IF(MOD(C215,12)=0,VLOOKUP(B215,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM215,AH215),AH215-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C215<60,0,IF(MOD(C215,12)=0,(BC215<60)*SUM(INDIRECT($BF$7&(C215+11)&\":\"&$BF$7&C214))+(BC215>=60)*SUMPRODUCT($BD$12:BD215,$BE$12:$BE215),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B215<>\"\",IF(Input!$J$40=\"Yes\",IF(B215<=5,0,IF(MOD(C215,12)=0,VLOOKUP(B215,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B215<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B215<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B215<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B215<=Charges!$C$88),0)","v":0},{"$f":"IF(B215<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B215<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW215*BY215*Input!$H$35+BX215*BZ215*Input!$H$36","v":0},0,{"$f":"CB215*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F215*Charges!$F$51+CM214+IF(MOD(C215-1,12)=0,CN214,0)-BE214,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C215-1,12)=0,H215*D215,CN214),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG215-(B215>PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH215-(B215<=PPT)*Z215)*(1+Charges!$D$11),0)","v":0},{"$f":"CI215*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ215-CL215-(B215<=PPT)*AF215*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C215=\"\",MOD(C215-1,12)=0,B215>PPT),0%,100%/12+CO214),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B215>PPT),0%,100%-CO215)","v":0},{"$f":"IF(B215>=Charges!$B$68,IF(MOD(C215,12)=0,(Loyalty_Bonus+Charges!$C$69*(B215-11))*AH215,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B216<>\"\", B216<=10),VLOOKUP(B216,Charges!$C$40:$F$50, 4, 0), IF(AND(B216<>\"\", B216 >10), 100%, 0))","v":0},0,"",{"$f":"D216*H216+F216*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B216=1,0,IF(B216<>\"\",(M216+N216)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G216), 0.5*Term*aprem)*(1+Indexation*(B216-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B216, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B216<>\"\",B216<=Term),IF(C216<61,Charges!$C$31,W215*(1+(B216<>B215)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,R216+CR215-BB215),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,0,IF(C216=Input!$O$18,Input!$O$19,R216+CR215-Z216-BE215)),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(Input!$W$55=1,CI216+CJ216,AB216*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK216+CL216,( 1-(1-CW216)^(1/12))*(AC216))-'8%'!CS216","v":{"$error":"#VALUE!"}},{"$f":"AC216*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM216+CN216,MAX(AC216-AG216,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(B216<=5,VLOOKUP(B216,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B216<>\"\",IF(C216<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",((Flat_Extra/1000)/12)*AQ216*AO216+Input!$H$34*V216*AP216,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B216<>\"\",IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B216<>\"\",B216<=Term-3),MIN(AU216,Charges!$H$11),0)","v":0},{"$f":"IF(C216=1,MIN(AV216,AW216),IF(AV216=0,0,MIN(AW216-AY215,IF(MOD(C216-1,12/Mode)=0,VLOOKUP(B216,Input!$B$43:$I$100,5)/Mode,0))))*(B216<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B216<>\"\",IF(BH216>0,IF(AH217<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,MIN(IF(MOD(C216,12)=0,VLOOKUP(B216,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM216,AH216),AH216-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C216<60,0,IF(MOD(C216,12)=0,(BC216<60)*SUM(INDIRECT($BF$7&(C216+11)&\":\"&$BF$7&C215))+(BC216>=60)*SUMPRODUCT($BD$12:BD216,$BE$12:$BE216),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B216<>\"\",IF(Input!$J$40=\"Yes\",IF(B216<=5,0,IF(MOD(C216,12)=0,VLOOKUP(B216,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B216<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B216<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B216<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B216<=Charges!$C$88),0)","v":0},{"$f":"IF(B216<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B216<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW216*BY216*Input!$H$35+BX216*BZ216*Input!$H$36","v":0},0,{"$f":"CB216*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F216*Charges!$F$51+CM215+IF(MOD(C216-1,12)=0,CN215,0)-BE215,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C216-1,12)=0,H216*D216,CN215),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG216-(B216>PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH216-(B216<=PPT)*Z216)*(1+Charges!$D$11),0)","v":0},{"$f":"CI216*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ216-CL216-(B216<=PPT)*AF216*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C216=\"\",MOD(C216-1,12)=0,B216>PPT),0%,100%/12+CO215),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B216>PPT),0%,100%-CO216)","v":0},{"$f":"IF(B216>=Charges!$B$68,IF(MOD(C216,12)=0,(Loyalty_Bonus+Charges!$C$69*(B216-11))*AH216,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B217<>\"\", B217<=10),VLOOKUP(B217,Charges!$C$40:$F$50, 4, 0), IF(AND(B217<>\"\", B217 >10), 100%, 0))","v":0},0,"",{"$f":"D217*H217+F217*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B217=1,0,IF(B217<>\"\",(M217+N217)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G217), 0.5*Term*aprem)*(1+Indexation*(B217-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B217, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B217<>\"\",B217<=Term),IF(C217<61,Charges!$C$31,W216*(1+(B217<>B216)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,R217+CR216-BB216),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,0,IF(C217=Input!$O$18,Input!$O$19,R217+CR216-Z217-BE216)),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(Input!$W$55=1,CI217+CJ217,AB217*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK217+CL217,( 1-(1-CW217)^(1/12))*(AC217))-'8%'!CS217","v":{"$error":"#VALUE!"}},{"$f":"AC217*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM217+CN217,MAX(AC217-AG217,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(B217<=5,VLOOKUP(B217,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B217<>\"\",IF(C217<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",((Flat_Extra/1000)/12)*AQ217*AO217+Input!$H$34*V217*AP217,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B217<>\"\",IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B217<>\"\",B217<=Term-3),MIN(AU217,Charges!$H$11),0)","v":0},{"$f":"IF(C217=1,MIN(AV217,AW217),IF(AV217=0,0,MIN(AW217-AY216,IF(MOD(C217-1,12/Mode)=0,VLOOKUP(B217,Input!$B$43:$I$100,5)/Mode,0))))*(B217<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B217<>\"\",IF(BH217>0,IF(AH218<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,MIN(IF(MOD(C217,12)=0,VLOOKUP(B217,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM217,AH217),AH217-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C217<60,0,IF(MOD(C217,12)=0,(BC217<60)*SUM(INDIRECT($BF$7&(C217+11)&\":\"&$BF$7&C216))+(BC217>=60)*SUMPRODUCT($BD$12:BD217,$BE$12:$BE217),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B217<>\"\",IF(Input!$J$40=\"Yes\",IF(B217<=5,0,IF(MOD(C217,12)=0,VLOOKUP(B217,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B217<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B217<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B217<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B217<=Charges!$C$88),0)","v":0},{"$f":"IF(B217<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B217<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW217*BY217*Input!$H$35+BX217*BZ217*Input!$H$36","v":0},0,{"$f":"CB217*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F217*Charges!$F$51+CM216+IF(MOD(C217-1,12)=0,CN216,0)-BE216,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C217-1,12)=0,H217*D217,CN216),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG217-(B217>PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH217-(B217<=PPT)*Z217)*(1+Charges!$D$11),0)","v":0},{"$f":"CI217*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ217-CL217-(B217<=PPT)*AF217*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C217=\"\",MOD(C217-1,12)=0,B217>PPT),0%,100%/12+CO216),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B217>PPT),0%,100%-CO217)","v":0},{"$f":"IF(B217>=Charges!$B$68,IF(MOD(C217,12)=0,(Loyalty_Bonus+Charges!$C$69*(B217-11))*AH217,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B218<>\"\", B218<=10),VLOOKUP(B218,Charges!$C$40:$F$50, 4, 0), IF(AND(B218<>\"\", B218 >10), 100%, 0))","v":0},0,"",{"$f":"D218*H218+F218*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B218=1,0,IF(B218<>\"\",(M218+N218)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G218), 0.5*Term*aprem)*(1+Indexation*(B218-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B218, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B218<>\"\",B218<=Term),IF(C218<61,Charges!$C$31,W217*(1+(B218<>B217)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,R218+CR217-BB217),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,0,IF(C218=Input!$O$18,Input!$O$19,R218+CR217-Z218-BE217)),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(Input!$W$55=1,CI218+CJ218,AB218*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK218+CL218,( 1-(1-CW218)^(1/12))*(AC218))-'8%'!CS218","v":{"$error":"#VALUE!"}},{"$f":"AC218*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM218+CN218,MAX(AC218-AG218,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(B218<=5,VLOOKUP(B218,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B218<>\"\",IF(C218<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",((Flat_Extra/1000)/12)*AQ218*AO218+Input!$H$34*V218*AP218,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B218<>\"\",IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B218<>\"\",B218<=Term-3),MIN(AU218,Charges!$H$11),0)","v":0},{"$f":"IF(C218=1,MIN(AV218,AW218),IF(AV218=0,0,MIN(AW218-AY217,IF(MOD(C218-1,12/Mode)=0,VLOOKUP(B218,Input!$B$43:$I$100,5)/Mode,0))))*(B218<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B218<>\"\",IF(BH218>0,IF(AH219<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,MIN(IF(MOD(C218,12)=0,VLOOKUP(B218,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM218,AH218),AH218-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C218<60,0,IF(MOD(C218,12)=0,(BC218<60)*SUM(INDIRECT($BF$7&(C218+11)&\":\"&$BF$7&C217))+(BC218>=60)*SUMPRODUCT($BD$12:BD218,$BE$12:$BE218),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B218<>\"\",IF(Input!$J$40=\"Yes\",IF(B218<=5,0,IF(MOD(C218,12)=0,VLOOKUP(B218,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B218<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B218<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B218<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B218<=Charges!$C$88),0)","v":0},{"$f":"IF(B218<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B218<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW218*BY218*Input!$H$35+BX218*BZ218*Input!$H$36","v":0},0,{"$f":"CB218*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F218*Charges!$F$51+CM217+IF(MOD(C218-1,12)=0,CN217,0)-BE217,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C218-1,12)=0,H218*D218,CN217),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG218-(B218>PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH218-(B218<=PPT)*Z218)*(1+Charges!$D$11),0)","v":0},{"$f":"CI218*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ218-CL218-(B218<=PPT)*AF218*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C218=\"\",MOD(C218-1,12)=0,B218>PPT),0%,100%/12+CO217),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B218>PPT),0%,100%-CO218)","v":0},{"$f":"IF(B218>=Charges!$B$68,IF(MOD(C218,12)=0,(Loyalty_Bonus+Charges!$C$69*(B218-11))*AH218,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B219<>\"\", B219<=10),VLOOKUP(B219,Charges!$C$40:$F$50, 4, 0), IF(AND(B219<>\"\", B219 >10), 100%, 0))","v":0},0,"",{"$f":"D219*H219+F219*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B219=1,0,IF(B219<>\"\",(M219+N219)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G219), 0.5*Term*aprem)*(1+Indexation*(B219-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B219, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B219<>\"\",B219<=Term),IF(C219<61,Charges!$C$31,W218*(1+(B219<>B218)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,R219+CR218-BB218),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,0,IF(C219=Input!$O$18,Input!$O$19,R219+CR218-Z219-BE218)),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(Input!$W$55=1,CI219+CJ219,AB219*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK219+CL219,( 1-(1-CW219)^(1/12))*(AC219))-'8%'!CS219","v":{"$error":"#VALUE!"}},{"$f":"AC219*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM219+CN219,MAX(AC219-AG219,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(B219<=5,VLOOKUP(B219,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B219<>\"\",IF(C219<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",((Flat_Extra/1000)/12)*AQ219*AO219+Input!$H$34*V219*AP219,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B219<>\"\",IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B219<>\"\",B219<=Term-3),MIN(AU219,Charges!$H$11),0)","v":0},{"$f":"IF(C219=1,MIN(AV219,AW219),IF(AV219=0,0,MIN(AW219-AY218,IF(MOD(C219-1,12/Mode)=0,VLOOKUP(B219,Input!$B$43:$I$100,5)/Mode,0))))*(B219<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B219<>\"\",IF(BH219>0,IF(AH220<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,MIN(IF(MOD(C219,12)=0,VLOOKUP(B219,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM219,AH219),AH219-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C219<60,0,IF(MOD(C219,12)=0,(BC219<60)*SUM(INDIRECT($BF$7&(C219+11)&\":\"&$BF$7&C218))+(BC219>=60)*SUMPRODUCT($BD$12:BD219,$BE$12:$BE219),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B219<>\"\",IF(Input!$J$40=\"Yes\",IF(B219<=5,0,IF(MOD(C219,12)=0,VLOOKUP(B219,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B219<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B219<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B219<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B219<=Charges!$C$88),0)","v":0},{"$f":"IF(B219<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B219<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW219*BY219*Input!$H$35+BX219*BZ219*Input!$H$36","v":0},0,{"$f":"CB219*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F219*Charges!$F$51+CM218+IF(MOD(C219-1,12)=0,CN218,0)-BE218,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C219-1,12)=0,H219*D219,CN218),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG219-(B219>PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH219-(B219<=PPT)*Z219)*(1+Charges!$D$11),0)","v":0},{"$f":"CI219*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ219-CL219-(B219<=PPT)*AF219*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C219=\"\",MOD(C219-1,12)=0,B219>PPT),0%,100%/12+CO218),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B219>PPT),0%,100%-CO219)","v":0},{"$f":"IF(B219>=Charges!$B$68,IF(MOD(C219,12)=0,(Loyalty_Bonus+Charges!$C$69*(B219-11))*AH219,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B220<>\"\", B220<=10),VLOOKUP(B220,Charges!$C$40:$F$50, 4, 0), IF(AND(B220<>\"\", B220 >10), 100%, 0))","v":0},0,"",{"$f":"D220*H220+F220*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B220=1,0,IF(B220<>\"\",(M220+N220)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G220), 0.5*Term*aprem)*(1+Indexation*(B220-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B220, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B220<>\"\",B220<=Term),IF(C220<61,Charges!$C$31,W219*(1+(B220<>B219)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,R220+CR219-BB219),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,0,IF(C220=Input!$O$18,Input!$O$19,R220+CR219-Z220-BE219)),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(Input!$W$55=1,CI220+CJ220,AB220*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK220+CL220,( 1-(1-CW220)^(1/12))*(AC220))-'8%'!CS220","v":{"$error":"#VALUE!"}},{"$f":"AC220*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM220+CN220,MAX(AC220-AG220,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(B220<=5,VLOOKUP(B220,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B220<>\"\",IF(C220<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",((Flat_Extra/1000)/12)*AQ220*AO220+Input!$H$34*V220*AP220,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B220<>\"\",IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B220<>\"\",B220<=Term-3),MIN(AU220,Charges!$H$11),0)","v":0},{"$f":"IF(C220=1,MIN(AV220,AW220),IF(AV220=0,0,MIN(AW220-AY219,IF(MOD(C220-1,12/Mode)=0,VLOOKUP(B220,Input!$B$43:$I$100,5)/Mode,0))))*(B220<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B220<>\"\",IF(BH220>0,IF(AH221<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,MIN(IF(MOD(C220,12)=0,VLOOKUP(B220,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM220,AH220),AH220-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C220<60,0,IF(MOD(C220,12)=0,(BC220<60)*SUM(INDIRECT($BF$7&(C220+11)&\":\"&$BF$7&C219))+(BC220>=60)*SUMPRODUCT($BD$12:BD220,$BE$12:$BE220),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B220<>\"\",IF(Input!$J$40=\"Yes\",IF(B220<=5,0,IF(MOD(C220,12)=0,VLOOKUP(B220,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B220<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B220<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B220<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B220<=Charges!$C$88),0)","v":0},{"$f":"IF(B220<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B220<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW220*BY220*Input!$H$35+BX220*BZ220*Input!$H$36","v":0},0,{"$f":"CB220*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F220*Charges!$F$51+CM219+IF(MOD(C220-1,12)=0,CN219,0)-BE219,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C220-1,12)=0,H220*D220,CN219),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG220-(B220>PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH220-(B220<=PPT)*Z220)*(1+Charges!$D$11),0)","v":0},{"$f":"CI220*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ220-CL220-(B220<=PPT)*AF220*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C220=\"\",MOD(C220-1,12)=0,B220>PPT),0%,100%/12+CO219),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B220>PPT),0%,100%-CO220)","v":0},{"$f":"IF(B220>=Charges!$B$68,IF(MOD(C220,12)=0,(Loyalty_Bonus+Charges!$C$69*(B220-11))*AH220,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B221<>\"\", B221<=10),VLOOKUP(B221,Charges!$C$40:$F$50, 4, 0), IF(AND(B221<>\"\", B221 >10), 100%, 0))","v":0},0,"",{"$f":"D221*H221+F221*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B221=1,0,IF(B221<>\"\",(M221+N221)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G221), 0.5*Term*aprem)*(1+Indexation*(B221-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B221, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B221<>\"\",B221<=Term),IF(C221<61,Charges!$C$31,W220*(1+(B221<>B220)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,R221+CR220-BB220),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,0,IF(C221=Input!$O$18,Input!$O$19,R221+CR220-Z221-BE220)),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(Input!$W$55=1,CI221+CJ221,AB221*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK221+CL221,( 1-(1-CW221)^(1/12))*(AC221))-'8%'!CS221","v":{"$error":"#VALUE!"}},{"$f":"AC221*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM221+CN221,MAX(AC221-AG221,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(B221<=5,VLOOKUP(B221,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B221<>\"\",IF(C221<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",((Flat_Extra/1000)/12)*AQ221*AO221+Input!$H$34*V221*AP221,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B221<>\"\",IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B221<>\"\",B221<=Term-3),MIN(AU221,Charges!$H$11),0)","v":0},{"$f":"IF(C221=1,MIN(AV221,AW221),IF(AV221=0,0,MIN(AW221-AY220,IF(MOD(C221-1,12/Mode)=0,VLOOKUP(B221,Input!$B$43:$I$100,5)/Mode,0))))*(B221<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B221<>\"\",IF(BH221>0,IF(AH222<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,MIN(IF(MOD(C221,12)=0,VLOOKUP(B221,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM221,AH221),AH221-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C221<60,0,IF(MOD(C221,12)=0,(BC221<60)*SUM(INDIRECT($BF$7&(C221+11)&\":\"&$BF$7&C220))+(BC221>=60)*SUMPRODUCT($BD$12:BD221,$BE$12:$BE221),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B221<>\"\",IF(Input!$J$40=\"Yes\",IF(B221<=5,0,IF(MOD(C221,12)=0,VLOOKUP(B221,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B221<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B221<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B221<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B221<=Charges!$C$88),0)","v":0},{"$f":"IF(B221<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B221<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW221*BY221*Input!$H$35+BX221*BZ221*Input!$H$36","v":0},0,{"$f":"CB221*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F221*Charges!$F$51+CM220+IF(MOD(C221-1,12)=0,CN220,0)-BE220,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C221-1,12)=0,H221*D221,CN220),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG221-(B221>PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH221-(B221<=PPT)*Z221)*(1+Charges!$D$11),0)","v":0},{"$f":"CI221*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ221-CL221-(B221<=PPT)*AF221*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C221=\"\",MOD(C221-1,12)=0,B221>PPT),0%,100%/12+CO220),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B221>PPT),0%,100%-CO221)","v":0},{"$f":"IF(B221>=Charges!$B$68,IF(MOD(C221,12)=0,(Loyalty_Bonus+Charges!$C$69*(B221-11))*AH221,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B222<>\"\", B222<=10),VLOOKUP(B222,Charges!$C$40:$F$50, 4, 0), IF(AND(B222<>\"\", B222 >10), 100%, 0))","v":0},0,"",{"$f":"D222*H222+F222*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B222=1,0,IF(B222<>\"\",(M222+N222)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G222), 0.5*Term*aprem)*(1+Indexation*(B222-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B222, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B222<>\"\",B222<=Term),IF(C222<61,Charges!$C$31,W221*(1+(B222<>B221)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,R222+CR221-BB221),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,0,IF(C222=Input!$O$18,Input!$O$19,R222+CR221-Z222-BE221)),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(Input!$W$55=1,CI222+CJ222,AB222*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK222+CL222,( 1-(1-CW222)^(1/12))*(AC222))-'8%'!CS222","v":{"$error":"#VALUE!"}},{"$f":"AC222*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM222+CN222,MAX(AC222-AG222,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(B222<=5,VLOOKUP(B222,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B222<>\"\",IF(C222<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",((Flat_Extra/1000)/12)*AQ222*AO222+Input!$H$34*V222*AP222,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B222<>\"\",IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B222<>\"\",B222<=Term-3),MIN(AU222,Charges!$H$11),0)","v":0},{"$f":"IF(C222=1,MIN(AV222,AW222),IF(AV222=0,0,MIN(AW222-AY221,IF(MOD(C222-1,12/Mode)=0,VLOOKUP(B222,Input!$B$43:$I$100,5)/Mode,0))))*(B222<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B222<>\"\",IF(BH222>0,IF(AH223<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,MIN(IF(MOD(C222,12)=0,VLOOKUP(B222,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM222,AH222),AH222-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C222<60,0,IF(MOD(C222,12)=0,(BC222<60)*SUM(INDIRECT($BF$7&(C222+11)&\":\"&$BF$7&C221))+(BC222>=60)*SUMPRODUCT($BD$12:BD222,$BE$12:$BE222),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B222<>\"\",IF(Input!$J$40=\"Yes\",IF(B222<=5,0,IF(MOD(C222,12)=0,VLOOKUP(B222,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B222<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B222<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B222<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B222<=Charges!$C$88),0)","v":0},{"$f":"IF(B222<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B222<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW222*BY222*Input!$H$35+BX222*BZ222*Input!$H$36","v":0},0,{"$f":"CB222*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F222*Charges!$F$51+CM221+IF(MOD(C222-1,12)=0,CN221,0)-BE221,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C222-1,12)=0,H222*D222,CN221),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG222-(B222>PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH222-(B222<=PPT)*Z222)*(1+Charges!$D$11),0)","v":0},{"$f":"CI222*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ222-CL222-(B222<=PPT)*AF222*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C222=\"\",MOD(C222-1,12)=0,B222>PPT),0%,100%/12+CO221),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B222>PPT),0%,100%-CO222)","v":0},{"$f":"IF(B222>=Charges!$B$68,IF(MOD(C222,12)=0,(Loyalty_Bonus+Charges!$C$69*(B222-11))*AH222,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B223<>\"\", B223<=10),VLOOKUP(B223,Charges!$C$40:$F$50, 4, 0), IF(AND(B223<>\"\", B223 >10), 100%, 0))","v":0},0,"",{"$f":"D223*H223+F223*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B223=1,0,IF(B223<>\"\",(M223+N223)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G223), 0.5*Term*aprem)*(1+Indexation*(B223-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B223, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B223<>\"\",B223<=Term),IF(C223<61,Charges!$C$31,W222*(1+(B223<>B222)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,R223+CR222-BB222),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,0,IF(C223=Input!$O$18,Input!$O$19,R223+CR222-Z223-BE222)),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(Input!$W$55=1,CI223+CJ223,AB223*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK223+CL223,( 1-(1-CW223)^(1/12))*(AC223))-'8%'!CS223","v":{"$error":"#VALUE!"}},{"$f":"AC223*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM223+CN223,MAX(AC223-AG223,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(B223<=5,VLOOKUP(B223,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B223<>\"\",IF(C223<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",((Flat_Extra/1000)/12)*AQ223*AO223+Input!$H$34*V223*AP223,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B223<>\"\",IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B223<>\"\",B223<=Term-3),MIN(AU223,Charges!$H$11),0)","v":0},{"$f":"IF(C223=1,MIN(AV223,AW223),IF(AV223=0,0,MIN(AW223-AY222,IF(MOD(C223-1,12/Mode)=0,VLOOKUP(B223,Input!$B$43:$I$100,5)/Mode,0))))*(B223<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B223<>\"\",IF(BH223>0,IF(AH224<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,MIN(IF(MOD(C223,12)=0,VLOOKUP(B223,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM223,AH223),AH223-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C223<60,0,IF(MOD(C223,12)=0,(BC223<60)*SUM(INDIRECT($BF$7&(C223+11)&\":\"&$BF$7&C222))+(BC223>=60)*SUMPRODUCT($BD$12:BD223,$BE$12:$BE223),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B223<>\"\",IF(Input!$J$40=\"Yes\",IF(B223<=5,0,IF(MOD(C223,12)=0,VLOOKUP(B223,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B223<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B223<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B223<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B223<=Charges!$C$88),0)","v":0},{"$f":"IF(B223<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B223<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW223*BY223*Input!$H$35+BX223*BZ223*Input!$H$36","v":0},0,{"$f":"CB223*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F223*Charges!$F$51+CM222+IF(MOD(C223-1,12)=0,CN222,0)-BE222,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C223-1,12)=0,H223*D223,CN222),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG223-(B223>PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH223-(B223<=PPT)*Z223)*(1+Charges!$D$11),0)","v":0},{"$f":"CI223*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ223-CL223-(B223<=PPT)*AF223*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C223=\"\",MOD(C223-1,12)=0,B223>PPT),0%,100%/12+CO222),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B223>PPT),0%,100%-CO223)","v":0},{"$f":"IF(B223>=Charges!$B$68,IF(MOD(C223,12)=0,(Loyalty_Bonus+Charges!$C$69*(B223-11))*AH223,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B224<>\"\", B224<=10),VLOOKUP(B224,Charges!$C$40:$F$50, 4, 0), IF(AND(B224<>\"\", B224 >10), 100%, 0))","v":0},0,"",{"$f":"D224*H224+F224*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B224=1,0,IF(B224<>\"\",(M224+N224)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G224), 0.5*Term*aprem)*(1+Indexation*(B224-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B224, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B224<>\"\",B224<=Term),IF(C224<61,Charges!$C$31,W223*(1+(B224<>B223)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,R224+CR223-BB223),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,0,IF(C224=Input!$O$18,Input!$O$19,R224+CR223-Z224-BE223)),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(Input!$W$55=1,CI224+CJ224,AB224*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK224+CL224,( 1-(1-CW224)^(1/12))*(AC224))-'8%'!CS224","v":{"$error":"#VALUE!"}},{"$f":"AC224*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM224+CN224,MAX(AC224-AG224,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(B224<=5,VLOOKUP(B224,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B224<>\"\",IF(C224<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",((Flat_Extra/1000)/12)*AQ224*AO224+Input!$H$34*V224*AP224,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B224<>\"\",IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B224<>\"\",B224<=Term-3),MIN(AU224,Charges!$H$11),0)","v":0},{"$f":"IF(C224=1,MIN(AV224,AW224),IF(AV224=0,0,MIN(AW224-AY223,IF(MOD(C224-1,12/Mode)=0,VLOOKUP(B224,Input!$B$43:$I$100,5)/Mode,0))))*(B224<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B224<>\"\",IF(BH224>0,IF(AH225<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,MIN(IF(MOD(C224,12)=0,VLOOKUP(B224,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM224,AH224),AH224-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C224<60,0,IF(MOD(C224,12)=0,(BC224<60)*SUM(INDIRECT($BF$7&(C224+11)&\":\"&$BF$7&C223))+(BC224>=60)*SUMPRODUCT($BD$12:BD224,$BE$12:$BE224),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B224<>\"\",IF(Input!$J$40=\"Yes\",IF(B224<=5,0,IF(MOD(C224,12)=0,VLOOKUP(B224,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B224<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B224<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B224<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B224<=Charges!$C$88),0)","v":0},{"$f":"IF(B224<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B224<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW224*BY224*Input!$H$35+BX224*BZ224*Input!$H$36","v":0},0,{"$f":"CB224*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F224*Charges!$F$51+CM223+IF(MOD(C224-1,12)=0,CN223,0)-BE223,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C224-1,12)=0,H224*D224,CN223),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG224-(B224>PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH224-(B224<=PPT)*Z224)*(1+Charges!$D$11),0)","v":0},{"$f":"CI224*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ224-CL224-(B224<=PPT)*AF224*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C224=\"\",MOD(C224-1,12)=0,B224>PPT),0%,100%/12+CO223),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B224>PPT),0%,100%-CO224)","v":0},{"$f":"IF(B224>=Charges!$B$68,IF(MOD(C224,12)=0,(Loyalty_Bonus+Charges!$C$69*(B224-11))*AH224,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B225<>\"\", B225<=10),VLOOKUP(B225,Charges!$C$40:$F$50, 4, 0), IF(AND(B225<>\"\", B225 >10), 100%, 0))","v":0},0,"",{"$f":"D225*H225+F225*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B225=1,0,IF(B225<>\"\",(M225+N225)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G225), 0.5*Term*aprem)*(1+Indexation*(B225-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B225, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B225<>\"\",B225<=Term),IF(C225<61,Charges!$C$31,W224*(1+(B225<>B224)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,R225+CR224-BB224),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,0,IF(C225=Input!$O$18,Input!$O$19,R225+CR224-Z225-BE224)),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(Input!$W$55=1,CI225+CJ225,AB225*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK225+CL225,( 1-(1-CW225)^(1/12))*(AC225))-'8%'!CS225","v":{"$error":"#VALUE!"}},{"$f":"AC225*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM225+CN225,MAX(AC225-AG225,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(B225<=5,VLOOKUP(B225,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B225<>\"\",IF(C225<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",((Flat_Extra/1000)/12)*AQ225*AO225+Input!$H$34*V225*AP225,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B225<>\"\",IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B225<>\"\",B225<=Term-3),MIN(AU225,Charges!$H$11),0)","v":0},{"$f":"IF(C225=1,MIN(AV225,AW225),IF(AV225=0,0,MIN(AW225-AY224,IF(MOD(C225-1,12/Mode)=0,VLOOKUP(B225,Input!$B$43:$I$100,5)/Mode,0))))*(B225<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B225<>\"\",IF(BH225>0,IF(AH226<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,MIN(IF(MOD(C225,12)=0,VLOOKUP(B225,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM225,AH225),AH225-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C225<60,0,IF(MOD(C225,12)=0,(BC225<60)*SUM(INDIRECT($BF$7&(C225+11)&\":\"&$BF$7&C224))+(BC225>=60)*SUMPRODUCT($BD$12:BD225,$BE$12:$BE225),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B225<>\"\",IF(Input!$J$40=\"Yes\",IF(B225<=5,0,IF(MOD(C225,12)=0,VLOOKUP(B225,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B225<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B225<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B225<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B225<=Charges!$C$88),0)","v":0},{"$f":"IF(B225<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B225<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW225*BY225*Input!$H$35+BX225*BZ225*Input!$H$36","v":0},0,{"$f":"CB225*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F225*Charges!$F$51+CM224+IF(MOD(C225-1,12)=0,CN224,0)-BE224,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C225-1,12)=0,H225*D225,CN224),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG225-(B225>PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH225-(B225<=PPT)*Z225)*(1+Charges!$D$11),0)","v":0},{"$f":"CI225*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ225-CL225-(B225<=PPT)*AF225*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C225=\"\",MOD(C225-1,12)=0,B225>PPT),0%,100%/12+CO224),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B225>PPT),0%,100%-CO225)","v":0},{"$f":"IF(B225>=Charges!$B$68,IF(MOD(C225,12)=0,(Loyalty_Bonus+Charges!$C$69*(B225-11))*AH225,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B226<>\"\", B226<=10),VLOOKUP(B226,Charges!$C$40:$F$50, 4, 0), IF(AND(B226<>\"\", B226 >10), 100%, 0))","v":0},0,"",{"$f":"D226*H226+F226*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B226=1,0,IF(B226<>\"\",(M226+N226)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G226), 0.5*Term*aprem)*(1+Indexation*(B226-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B226, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B226<>\"\",B226<=Term),IF(C226<61,Charges!$C$31,W225*(1+(B226<>B225)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,R226+CR225-BB225),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,0,IF(C226=Input!$O$18,Input!$O$19,R226+CR225-Z226-BE225)),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(Input!$W$55=1,CI226+CJ226,AB226*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK226+CL226,( 1-(1-CW226)^(1/12))*(AC226))-'8%'!CS226","v":{"$error":"#VALUE!"}},{"$f":"AC226*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM226+CN226,MAX(AC226-AG226,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(B226<=5,VLOOKUP(B226,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B226<>\"\",IF(C226<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",((Flat_Extra/1000)/12)*AQ226*AO226+Input!$H$34*V226*AP226,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B226<>\"\",IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B226<>\"\",B226<=Term-3),MIN(AU226,Charges!$H$11),0)","v":0},{"$f":"IF(C226=1,MIN(AV226,AW226),IF(AV226=0,0,MIN(AW226-AY225,IF(MOD(C226-1,12/Mode)=0,VLOOKUP(B226,Input!$B$43:$I$100,5)/Mode,0))))*(B226<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B226<>\"\",IF(BH226>0,IF(AH227<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,MIN(IF(MOD(C226,12)=0,VLOOKUP(B226,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM226,AH226),AH226-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C226<60,0,IF(MOD(C226,12)=0,(BC226<60)*SUM(INDIRECT($BF$7&(C226+11)&\":\"&$BF$7&C225))+(BC226>=60)*SUMPRODUCT($BD$12:BD226,$BE$12:$BE226),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B226<>\"\",IF(Input!$J$40=\"Yes\",IF(B226<=5,0,IF(MOD(C226,12)=0,VLOOKUP(B226,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B226<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B226<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B226<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B226<=Charges!$C$88),0)","v":0},{"$f":"IF(B226<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B226<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW226*BY226*Input!$H$35+BX226*BZ226*Input!$H$36","v":0},0,{"$f":"CB226*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F226*Charges!$F$51+CM225+IF(MOD(C226-1,12)=0,CN225,0)-BE225,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C226-1,12)=0,H226*D226,CN225),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG226-(B226>PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH226-(B226<=PPT)*Z226)*(1+Charges!$D$11),0)","v":0},{"$f":"CI226*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ226-CL226-(B226<=PPT)*AF226*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C226=\"\",MOD(C226-1,12)=0,B226>PPT),0%,100%/12+CO225),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B226>PPT),0%,100%-CO226)","v":0},{"$f":"IF(B226>=Charges!$B$68,IF(MOD(C226,12)=0,(Loyalty_Bonus+Charges!$C$69*(B226-11))*AH226,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B227<>\"\", B227<=10),VLOOKUP(B227,Charges!$C$40:$F$50, 4, 0), IF(AND(B227<>\"\", B227 >10), 100%, 0))","v":0},0,"",{"$f":"D227*H227+F227*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B227=1,0,IF(B227<>\"\",(M227+N227)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G227), 0.5*Term*aprem)*(1+Indexation*(B227-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B227, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B227<>\"\",B227<=Term),IF(C227<61,Charges!$C$31,W226*(1+(B227<>B226)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,R227+CR226-BB226),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,0,IF(C227=Input!$O$18,Input!$O$19,R227+CR226-Z227-BE226)),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(Input!$W$55=1,CI227+CJ227,AB227*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK227+CL227,( 1-(1-CW227)^(1/12))*(AC227))-'8%'!CS227","v":{"$error":"#VALUE!"}},{"$f":"AC227*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM227+CN227,MAX(AC227-AG227,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(B227<=5,VLOOKUP(B227,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B227<>\"\",IF(C227<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",((Flat_Extra/1000)/12)*AQ227*AO227+Input!$H$34*V227*AP227,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B227<>\"\",IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B227<>\"\",B227<=Term-3),MIN(AU227,Charges!$H$11),0)","v":0},{"$f":"IF(C227=1,MIN(AV227,AW227),IF(AV227=0,0,MIN(AW227-AY226,IF(MOD(C227-1,12/Mode)=0,VLOOKUP(B227,Input!$B$43:$I$100,5)/Mode,0))))*(B227<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B227<>\"\",IF(BH227>0,IF(AH228<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,MIN(IF(MOD(C227,12)=0,VLOOKUP(B227,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM227,AH227),AH227-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C227<60,0,IF(MOD(C227,12)=0,(BC227<60)*SUM(INDIRECT($BF$7&(C227+11)&\":\"&$BF$7&C226))+(BC227>=60)*SUMPRODUCT($BD$12:BD227,$BE$12:$BE227),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B227<>\"\",IF(Input!$J$40=\"Yes\",IF(B227<=5,0,IF(MOD(C227,12)=0,VLOOKUP(B227,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B227<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B227<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B227<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B227<=Charges!$C$88),0)","v":0},{"$f":"IF(B227<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B227<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW227*BY227*Input!$H$35+BX227*BZ227*Input!$H$36","v":0},0,{"$f":"CB227*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F227*Charges!$F$51+CM226+IF(MOD(C227-1,12)=0,CN226,0)-BE226,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C227-1,12)=0,H227*D227,CN226),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG227-(B227>PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH227-(B227<=PPT)*Z227)*(1+Charges!$D$11),0)","v":0},{"$f":"CI227*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ227-CL227-(B227<=PPT)*AF227*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C227=\"\",MOD(C227-1,12)=0,B227>PPT),0%,100%/12+CO226),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B227>PPT),0%,100%-CO227)","v":0},{"$f":"IF(B227>=Charges!$B$68,IF(MOD(C227,12)=0,(Loyalty_Bonus+Charges!$C$69*(B227-11))*AH227,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B228<>\"\", B228<=10),VLOOKUP(B228,Charges!$C$40:$F$50, 4, 0), IF(AND(B228<>\"\", B228 >10), 100%, 0))","v":0},0,"",{"$f":"D228*H228+F228*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B228=1,0,IF(B228<>\"\",(M228+N228)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G228), 0.5*Term*aprem)*(1+Indexation*(B228-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B228, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B228<>\"\",B228<=Term),IF(C228<61,Charges!$C$31,W227*(1+(B228<>B227)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,R228+CR227-BB227),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,0,IF(C228=Input!$O$18,Input!$O$19,R228+CR227-Z228-BE227)),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(Input!$W$55=1,CI228+CJ228,AB228*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK228+CL228,( 1-(1-CW228)^(1/12))*(AC228))-'8%'!CS228","v":{"$error":"#VALUE!"}},{"$f":"AC228*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM228+CN228,MAX(AC228-AG228,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(B228<=5,VLOOKUP(B228,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B228<>\"\",IF(C228<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",((Flat_Extra/1000)/12)*AQ228*AO228+Input!$H$34*V228*AP228,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B228<>\"\",IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B228<>\"\",B228<=Term-3),MIN(AU228,Charges!$H$11),0)","v":0},{"$f":"IF(C228=1,MIN(AV228,AW228),IF(AV228=0,0,MIN(AW228-AY227,IF(MOD(C228-1,12/Mode)=0,VLOOKUP(B228,Input!$B$43:$I$100,5)/Mode,0))))*(B228<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B228<>\"\",IF(BH228>0,IF(AH229<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,MIN(IF(MOD(C228,12)=0,VLOOKUP(B228,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM228,AH228),AH228-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C228<60,0,IF(MOD(C228,12)=0,(BC228<60)*SUM(INDIRECT($BF$7&(C228+11)&\":\"&$BF$7&C227))+(BC228>=60)*SUMPRODUCT($BD$12:BD228,$BE$12:$BE228),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B228<>\"\",IF(Input!$J$40=\"Yes\",IF(B228<=5,0,IF(MOD(C228,12)=0,VLOOKUP(B228,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B228<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B228<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B228<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B228<=Charges!$C$88),0)","v":0},{"$f":"IF(B228<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B228<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW228*BY228*Input!$H$35+BX228*BZ228*Input!$H$36","v":0},0,{"$f":"CB228*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F228*Charges!$F$51+CM227+IF(MOD(C228-1,12)=0,CN227,0)-BE227,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C228-1,12)=0,H228*D228,CN227),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG228-(B228>PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH228-(B228<=PPT)*Z228)*(1+Charges!$D$11),0)","v":0},{"$f":"CI228*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ228-CL228-(B228<=PPT)*AF228*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C228=\"\",MOD(C228-1,12)=0,B228>PPT),0%,100%/12+CO227),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B228>PPT),0%,100%-CO228)","v":0},{"$f":"IF(B228>=Charges!$B$68,IF(MOD(C228,12)=0,(Loyalty_Bonus+Charges!$C$69*(B228-11))*AH228,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B229<>\"\", B229<=10),VLOOKUP(B229,Charges!$C$40:$F$50, 4, 0), IF(AND(B229<>\"\", B229 >10), 100%, 0))","v":0},0,"",{"$f":"D229*H229+F229*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B229=1,0,IF(B229<>\"\",(M229+N229)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G229), 0.5*Term*aprem)*(1+Indexation*(B229-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B229, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B229<>\"\",B229<=Term),IF(C229<61,Charges!$C$31,W228*(1+(B229<>B228)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,R229+CR228-BB228),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,0,IF(C229=Input!$O$18,Input!$O$19,R229+CR228-Z229-BE228)),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(Input!$W$55=1,CI229+CJ229,AB229*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK229+CL229,( 1-(1-CW229)^(1/12))*(AC229))-'8%'!CS229","v":{"$error":"#VALUE!"}},{"$f":"AC229*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM229+CN229,MAX(AC229-AG229,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(B229<=5,VLOOKUP(B229,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B229<>\"\",IF(C229<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",((Flat_Extra/1000)/12)*AQ229*AO229+Input!$H$34*V229*AP229,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B229<>\"\",IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B229<>\"\",B229<=Term-3),MIN(AU229,Charges!$H$11),0)","v":0},{"$f":"IF(C229=1,MIN(AV229,AW229),IF(AV229=0,0,MIN(AW229-AY228,IF(MOD(C229-1,12/Mode)=0,VLOOKUP(B229,Input!$B$43:$I$100,5)/Mode,0))))*(B229<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B229<>\"\",IF(BH229>0,IF(AH230<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,MIN(IF(MOD(C229,12)=0,VLOOKUP(B229,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM229,AH229),AH229-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C229<60,0,IF(MOD(C229,12)=0,(BC229<60)*SUM(INDIRECT($BF$7&(C229+11)&\":\"&$BF$7&C228))+(BC229>=60)*SUMPRODUCT($BD$12:BD229,$BE$12:$BE229),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B229<>\"\",IF(Input!$J$40=\"Yes\",IF(B229<=5,0,IF(MOD(C229,12)=0,VLOOKUP(B229,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B229<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B229<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B229<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B229<=Charges!$C$88),0)","v":0},{"$f":"IF(B229<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B229<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW229*BY229*Input!$H$35+BX229*BZ229*Input!$H$36","v":0},0,{"$f":"CB229*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F229*Charges!$F$51+CM228+IF(MOD(C229-1,12)=0,CN228,0)-BE228,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C229-1,12)=0,H229*D229,CN228),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG229-(B229>PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH229-(B229<=PPT)*Z229)*(1+Charges!$D$11),0)","v":0},{"$f":"CI229*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ229-CL229-(B229<=PPT)*AF229*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C229=\"\",MOD(C229-1,12)=0,B229>PPT),0%,100%/12+CO228),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B229>PPT),0%,100%-CO229)","v":0},{"$f":"IF(B229>=Charges!$B$68,IF(MOD(C229,12)=0,(Loyalty_Bonus+Charges!$C$69*(B229-11))*AH229,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B230<>\"\", B230<=10),VLOOKUP(B230,Charges!$C$40:$F$50, 4, 0), IF(AND(B230<>\"\", B230 >10), 100%, 0))","v":0},0,"",{"$f":"D230*H230+F230*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B230=1,0,IF(B230<>\"\",(M230+N230)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G230), 0.5*Term*aprem)*(1+Indexation*(B230-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B230, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B230<>\"\",B230<=Term),IF(C230<61,Charges!$C$31,W229*(1+(B230<>B229)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,R230+CR229-BB229),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,0,IF(C230=Input!$O$18,Input!$O$19,R230+CR229-Z230-BE229)),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(Input!$W$55=1,CI230+CJ230,AB230*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK230+CL230,( 1-(1-CW230)^(1/12))*(AC230))-'8%'!CS230","v":{"$error":"#VALUE!"}},{"$f":"AC230*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM230+CN230,MAX(AC230-AG230,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(B230<=5,VLOOKUP(B230,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B230<>\"\",IF(C230<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",((Flat_Extra/1000)/12)*AQ230*AO230+Input!$H$34*V230*AP230,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B230<>\"\",IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B230<>\"\",B230<=Term-3),MIN(AU230,Charges!$H$11),0)","v":0},{"$f":"IF(C230=1,MIN(AV230,AW230),IF(AV230=0,0,MIN(AW230-AY229,IF(MOD(C230-1,12/Mode)=0,VLOOKUP(B230,Input!$B$43:$I$100,5)/Mode,0))))*(B230<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B230<>\"\",IF(BH230>0,IF(AH231<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,MIN(IF(MOD(C230,12)=0,VLOOKUP(B230,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM230,AH230),AH230-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C230<60,0,IF(MOD(C230,12)=0,(BC230<60)*SUM(INDIRECT($BF$7&(C230+11)&\":\"&$BF$7&C229))+(BC230>=60)*SUMPRODUCT($BD$12:BD230,$BE$12:$BE230),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B230<>\"\",IF(Input!$J$40=\"Yes\",IF(B230<=5,0,IF(MOD(C230,12)=0,VLOOKUP(B230,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B230<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B230<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B230<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B230<=Charges!$C$88),0)","v":0},{"$f":"IF(B230<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B230<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW230*BY230*Input!$H$35+BX230*BZ230*Input!$H$36","v":0},0,{"$f":"CB230*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F230*Charges!$F$51+CM229+IF(MOD(C230-1,12)=0,CN229,0)-BE229,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C230-1,12)=0,H230*D230,CN229),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG230-(B230>PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH230-(B230<=PPT)*Z230)*(1+Charges!$D$11),0)","v":0},{"$f":"CI230*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ230-CL230-(B230<=PPT)*AF230*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C230=\"\",MOD(C230-1,12)=0,B230>PPT),0%,100%/12+CO229),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B230>PPT),0%,100%-CO230)","v":0},{"$f":"IF(B230>=Charges!$B$68,IF(MOD(C230,12)=0,(Loyalty_Bonus+Charges!$C$69*(B230-11))*AH230,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B231<>\"\", B231<=10),VLOOKUP(B231,Charges!$C$40:$F$50, 4, 0), IF(AND(B231<>\"\", B231 >10), 100%, 0))","v":0},0,"",{"$f":"D231*H231+F231*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B231=1,0,IF(B231<>\"\",(M231+N231)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G231), 0.5*Term*aprem)*(1+Indexation*(B231-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B231, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B231<>\"\",B231<=Term),IF(C231<61,Charges!$C$31,W230*(1+(B231<>B230)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,R231+CR230-BB230),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,0,IF(C231=Input!$O$18,Input!$O$19,R231+CR230-Z231-BE230)),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(Input!$W$55=1,CI231+CJ231,AB231*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK231+CL231,( 1-(1-CW231)^(1/12))*(AC231))-'8%'!CS231","v":{"$error":"#VALUE!"}},{"$f":"AC231*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM231+CN231,MAX(AC231-AG231,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(B231<=5,VLOOKUP(B231,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B231<>\"\",IF(C231<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",((Flat_Extra/1000)/12)*AQ231*AO231+Input!$H$34*V231*AP231,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B231<>\"\",IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B231<>\"\",B231<=Term-3),MIN(AU231,Charges!$H$11),0)","v":0},{"$f":"IF(C231=1,MIN(AV231,AW231),IF(AV231=0,0,MIN(AW231-AY230,IF(MOD(C231-1,12/Mode)=0,VLOOKUP(B231,Input!$B$43:$I$100,5)/Mode,0))))*(B231<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B231<>\"\",IF(BH231>0,IF(AH232<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,MIN(IF(MOD(C231,12)=0,VLOOKUP(B231,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM231,AH231),AH231-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C231<60,0,IF(MOD(C231,12)=0,(BC231<60)*SUM(INDIRECT($BF$7&(C231+11)&\":\"&$BF$7&C230))+(BC231>=60)*SUMPRODUCT($BD$12:BD231,$BE$12:$BE231),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B231<>\"\",IF(Input!$J$40=\"Yes\",IF(B231<=5,0,IF(MOD(C231,12)=0,VLOOKUP(B231,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B231<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B231<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B231<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B231<=Charges!$C$88),0)","v":0},{"$f":"IF(B231<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B231<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW231*BY231*Input!$H$35+BX231*BZ231*Input!$H$36","v":0},0,{"$f":"CB231*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F231*Charges!$F$51+CM230+IF(MOD(C231-1,12)=0,CN230,0)-BE230,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C231-1,12)=0,H231*D231,CN230),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG231-(B231>PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH231-(B231<=PPT)*Z231)*(1+Charges!$D$11),0)","v":0},{"$f":"CI231*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ231-CL231-(B231<=PPT)*AF231*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C231=\"\",MOD(C231-1,12)=0,B231>PPT),0%,100%/12+CO230),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B231>PPT),0%,100%-CO231)","v":0},{"$f":"IF(B231>=Charges!$B$68,IF(MOD(C231,12)=0,(Loyalty_Bonus+Charges!$C$69*(B231-11))*AH231,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B232<>\"\", B232<=10),VLOOKUP(B232,Charges!$C$40:$F$50, 4, 0), IF(AND(B232<>\"\", B232 >10), 100%, 0))","v":0},0,"",{"$f":"D232*H232+F232*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B232=1,0,IF(B232<>\"\",(M232+N232)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G232), 0.5*Term*aprem)*(1+Indexation*(B232-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B232, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B232<>\"\",B232<=Term),IF(C232<61,Charges!$C$31,W231*(1+(B232<>B231)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,R232+CR231-BB231),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,0,IF(C232=Input!$O$18,Input!$O$19,R232+CR231-Z232-BE231)),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(Input!$W$55=1,CI232+CJ232,AB232*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK232+CL232,( 1-(1-CW232)^(1/12))*(AC232))-'8%'!CS232","v":{"$error":"#VALUE!"}},{"$f":"AC232*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM232+CN232,MAX(AC232-AG232,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(B232<=5,VLOOKUP(B232,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B232<>\"\",IF(C232<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",((Flat_Extra/1000)/12)*AQ232*AO232+Input!$H$34*V232*AP232,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B232<>\"\",IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B232<>\"\",B232<=Term-3),MIN(AU232,Charges!$H$11),0)","v":0},{"$f":"IF(C232=1,MIN(AV232,AW232),IF(AV232=0,0,MIN(AW232-AY231,IF(MOD(C232-1,12/Mode)=0,VLOOKUP(B232,Input!$B$43:$I$100,5)/Mode,0))))*(B232<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B232<>\"\",IF(BH232>0,IF(AH233<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,MIN(IF(MOD(C232,12)=0,VLOOKUP(B232,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM232,AH232),AH232-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C232<60,0,IF(MOD(C232,12)=0,(BC232<60)*SUM(INDIRECT($BF$7&(C232+11)&\":\"&$BF$7&C231))+(BC232>=60)*SUMPRODUCT($BD$12:BD232,$BE$12:$BE232),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B232<>\"\",IF(Input!$J$40=\"Yes\",IF(B232<=5,0,IF(MOD(C232,12)=0,VLOOKUP(B232,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B232<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B232<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B232<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B232<=Charges!$C$88),0)","v":0},{"$f":"IF(B232<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B232<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW232*BY232*Input!$H$35+BX232*BZ232*Input!$H$36","v":0},0,{"$f":"CB232*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F232*Charges!$F$51+CM231+IF(MOD(C232-1,12)=0,CN231,0)-BE231,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C232-1,12)=0,H232*D232,CN231),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG232-(B232>PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH232-(B232<=PPT)*Z232)*(1+Charges!$D$11),0)","v":0},{"$f":"CI232*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ232-CL232-(B232<=PPT)*AF232*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C232=\"\",MOD(C232-1,12)=0,B232>PPT),0%,100%/12+CO231),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B232>PPT),0%,100%-CO232)","v":0},{"$f":"IF(B232>=Charges!$B$68,IF(MOD(C232,12)=0,(Loyalty_Bonus+Charges!$C$69*(B232-11))*AH232,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B233<>\"\", B233<=10),VLOOKUP(B233,Charges!$C$40:$F$50, 4, 0), IF(AND(B233<>\"\", B233 >10), 100%, 0))","v":0},0,"",{"$f":"D233*H233+F233*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B233=1,0,IF(B233<>\"\",(M233+N233)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G233), 0.5*Term*aprem)*(1+Indexation*(B233-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B233, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B233<>\"\",B233<=Term),IF(C233<61,Charges!$C$31,W232*(1+(B233<>B232)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,R233+CR232-BB232),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,0,IF(C233=Input!$O$18,Input!$O$19,R233+CR232-Z233-BE232)),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(Input!$W$55=1,CI233+CJ233,AB233*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK233+CL233,( 1-(1-CW233)^(1/12))*(AC233))-'8%'!CS233","v":{"$error":"#VALUE!"}},{"$f":"AC233*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM233+CN233,MAX(AC233-AG233,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(B233<=5,VLOOKUP(B233,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B233<>\"\",IF(C233<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",((Flat_Extra/1000)/12)*AQ233*AO233+Input!$H$34*V233*AP233,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B233<>\"\",IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B233<>\"\",B233<=Term-3),MIN(AU233,Charges!$H$11),0)","v":0},{"$f":"IF(C233=1,MIN(AV233,AW233),IF(AV233=0,0,MIN(AW233-AY232,IF(MOD(C233-1,12/Mode)=0,VLOOKUP(B233,Input!$B$43:$I$100,5)/Mode,0))))*(B233<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B233<>\"\",IF(BH233>0,IF(AH234<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,MIN(IF(MOD(C233,12)=0,VLOOKUP(B233,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM233,AH233),AH233-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C233<60,0,IF(MOD(C233,12)=0,(BC233<60)*SUM(INDIRECT($BF$7&(C233+11)&\":\"&$BF$7&C232))+(BC233>=60)*SUMPRODUCT($BD$12:BD233,$BE$12:$BE233),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B233<>\"\",IF(Input!$J$40=\"Yes\",IF(B233<=5,0,IF(MOD(C233,12)=0,VLOOKUP(B233,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B233<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B233<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B233<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B233<=Charges!$C$88),0)","v":0},{"$f":"IF(B233<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B233<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW233*BY233*Input!$H$35+BX233*BZ233*Input!$H$36","v":0},0,{"$f":"CB233*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F233*Charges!$F$51+CM232+IF(MOD(C233-1,12)=0,CN232,0)-BE232,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C233-1,12)=0,H233*D233,CN232),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG233-(B233>PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH233-(B233<=PPT)*Z233)*(1+Charges!$D$11),0)","v":0},{"$f":"CI233*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ233-CL233-(B233<=PPT)*AF233*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C233=\"\",MOD(C233-1,12)=0,B233>PPT),0%,100%/12+CO232),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B233>PPT),0%,100%-CO233)","v":0},{"$f":"IF(B233>=Charges!$B$68,IF(MOD(C233,12)=0,(Loyalty_Bonus+Charges!$C$69*(B233-11))*AH233,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B234<>\"\", B234<=10),VLOOKUP(B234,Charges!$C$40:$F$50, 4, 0), IF(AND(B234<>\"\", B234 >10), 100%, 0))","v":0},0,"",{"$f":"D234*H234+F234*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B234=1,0,IF(B234<>\"\",(M234+N234)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G234), 0.5*Term*aprem)*(1+Indexation*(B234-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B234, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B234<>\"\",B234<=Term),IF(C234<61,Charges!$C$31,W233*(1+(B234<>B233)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,R234+CR233-BB233),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,0,IF(C234=Input!$O$18,Input!$O$19,R234+CR233-Z234-BE233)),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(Input!$W$55=1,CI234+CJ234,AB234*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK234+CL234,( 1-(1-CW234)^(1/12))*(AC234))-'8%'!CS234","v":{"$error":"#VALUE!"}},{"$f":"AC234*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM234+CN234,MAX(AC234-AG234,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(B234<=5,VLOOKUP(B234,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B234<>\"\",IF(C234<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",((Flat_Extra/1000)/12)*AQ234*AO234+Input!$H$34*V234*AP234,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B234<>\"\",IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B234<>\"\",B234<=Term-3),MIN(AU234,Charges!$H$11),0)","v":0},{"$f":"IF(C234=1,MIN(AV234,AW234),IF(AV234=0,0,MIN(AW234-AY233,IF(MOD(C234-1,12/Mode)=0,VLOOKUP(B234,Input!$B$43:$I$100,5)/Mode,0))))*(B234<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B234<>\"\",IF(BH234>0,IF(AH235<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,MIN(IF(MOD(C234,12)=0,VLOOKUP(B234,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM234,AH234),AH234-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C234<60,0,IF(MOD(C234,12)=0,(BC234<60)*SUM(INDIRECT($BF$7&(C234+11)&\":\"&$BF$7&C233))+(BC234>=60)*SUMPRODUCT($BD$12:BD234,$BE$12:$BE234),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B234<>\"\",IF(Input!$J$40=\"Yes\",IF(B234<=5,0,IF(MOD(C234,12)=0,VLOOKUP(B234,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B234<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B234<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B234<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B234<=Charges!$C$88),0)","v":0},{"$f":"IF(B234<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B234<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW234*BY234*Input!$H$35+BX234*BZ234*Input!$H$36","v":0},0,{"$f":"CB234*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F234*Charges!$F$51+CM233+IF(MOD(C234-1,12)=0,CN233,0)-BE233,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C234-1,12)=0,H234*D234,CN233),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG234-(B234>PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH234-(B234<=PPT)*Z234)*(1+Charges!$D$11),0)","v":0},{"$f":"CI234*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ234-CL234-(B234<=PPT)*AF234*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C234=\"\",MOD(C234-1,12)=0,B234>PPT),0%,100%/12+CO233),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B234>PPT),0%,100%-CO234)","v":0},{"$f":"IF(B234>=Charges!$B$68,IF(MOD(C234,12)=0,(Loyalty_Bonus+Charges!$C$69*(B234-11))*AH234,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B235<>\"\", B235<=10),VLOOKUP(B235,Charges!$C$40:$F$50, 4, 0), IF(AND(B235<>\"\", B235 >10), 100%, 0))","v":0},0,"",{"$f":"D235*H235+F235*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B235=1,0,IF(B235<>\"\",(M235+N235)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G235), 0.5*Term*aprem)*(1+Indexation*(B235-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B235, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B235<>\"\",B235<=Term),IF(C235<61,Charges!$C$31,W234*(1+(B235<>B234)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,R235+CR234-BB234),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,0,IF(C235=Input!$O$18,Input!$O$19,R235+CR234-Z235-BE234)),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(Input!$W$55=1,CI235+CJ235,AB235*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK235+CL235,( 1-(1-CW235)^(1/12))*(AC235))-'8%'!CS235","v":{"$error":"#VALUE!"}},{"$f":"AC235*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM235+CN235,MAX(AC235-AG235,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(B235<=5,VLOOKUP(B235,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B235<>\"\",IF(C235<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",((Flat_Extra/1000)/12)*AQ235*AO235+Input!$H$34*V235*AP235,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B235<>\"\",IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B235<>\"\",B235<=Term-3),MIN(AU235,Charges!$H$11),0)","v":0},{"$f":"IF(C235=1,MIN(AV235,AW235),IF(AV235=0,0,MIN(AW235-AY234,IF(MOD(C235-1,12/Mode)=0,VLOOKUP(B235,Input!$B$43:$I$100,5)/Mode,0))))*(B235<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B235<>\"\",IF(BH235>0,IF(AH236<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,MIN(IF(MOD(C235,12)=0,VLOOKUP(B235,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM235,AH235),AH235-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C235<60,0,IF(MOD(C235,12)=0,(BC235<60)*SUM(INDIRECT($BF$7&(C235+11)&\":\"&$BF$7&C234))+(BC235>=60)*SUMPRODUCT($BD$12:BD235,$BE$12:$BE235),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B235<>\"\",IF(Input!$J$40=\"Yes\",IF(B235<=5,0,IF(MOD(C235,12)=0,VLOOKUP(B235,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B235<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B235<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B235<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B235<=Charges!$C$88),0)","v":0},{"$f":"IF(B235<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B235<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW235*BY235*Input!$H$35+BX235*BZ235*Input!$H$36","v":0},0,{"$f":"CB235*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F235*Charges!$F$51+CM234+IF(MOD(C235-1,12)=0,CN234,0)-BE234,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C235-1,12)=0,H235*D235,CN234),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG235-(B235>PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH235-(B235<=PPT)*Z235)*(1+Charges!$D$11),0)","v":0},{"$f":"CI235*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ235-CL235-(B235<=PPT)*AF235*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C235=\"\",MOD(C235-1,12)=0,B235>PPT),0%,100%/12+CO234),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B235>PPT),0%,100%-CO235)","v":0},{"$f":"IF(B235>=Charges!$B$68,IF(MOD(C235,12)=0,(Loyalty_Bonus+Charges!$C$69*(B235-11))*AH235,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B236<>\"\", B236<=10),VLOOKUP(B236,Charges!$C$40:$F$50, 4, 0), IF(AND(B236<>\"\", B236 >10), 100%, 0))","v":0},0,"",{"$f":"D236*H236+F236*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B236=1,0,IF(B236<>\"\",(M236+N236)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G236), 0.5*Term*aprem)*(1+Indexation*(B236-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B236, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B236<>\"\",B236<=Term),IF(C236<61,Charges!$C$31,W235*(1+(B236<>B235)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,R236+CR235-BB235),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,0,IF(C236=Input!$O$18,Input!$O$19,R236+CR235-Z236-BE235)),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(Input!$W$55=1,CI236+CJ236,AB236*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK236+CL236,( 1-(1-CW236)^(1/12))*(AC236))-'8%'!CS236","v":{"$error":"#VALUE!"}},{"$f":"AC236*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM236+CN236,MAX(AC236-AG236,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(B236<=5,VLOOKUP(B236,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B236<>\"\",IF(C236<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",((Flat_Extra/1000)/12)*AQ236*AO236+Input!$H$34*V236*AP236,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B236<>\"\",IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B236<>\"\",B236<=Term-3),MIN(AU236,Charges!$H$11),0)","v":0},{"$f":"IF(C236=1,MIN(AV236,AW236),IF(AV236=0,0,MIN(AW236-AY235,IF(MOD(C236-1,12/Mode)=0,VLOOKUP(B236,Input!$B$43:$I$100,5)/Mode,0))))*(B236<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B236<>\"\",IF(BH236>0,IF(AH237<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,MIN(IF(MOD(C236,12)=0,VLOOKUP(B236,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM236,AH236),AH236-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C236<60,0,IF(MOD(C236,12)=0,(BC236<60)*SUM(INDIRECT($BF$7&(C236+11)&\":\"&$BF$7&C235))+(BC236>=60)*SUMPRODUCT($BD$12:BD236,$BE$12:$BE236),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B236<>\"\",IF(Input!$J$40=\"Yes\",IF(B236<=5,0,IF(MOD(C236,12)=0,VLOOKUP(B236,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B236<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B236<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B236<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B236<=Charges!$C$88),0)","v":0},{"$f":"IF(B236<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B236<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW236*BY236*Input!$H$35+BX236*BZ236*Input!$H$36","v":0},0,{"$f":"CB236*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F236*Charges!$F$51+CM235+IF(MOD(C236-1,12)=0,CN235,0)-BE235,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C236-1,12)=0,H236*D236,CN235),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG236-(B236>PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH236-(B236<=PPT)*Z236)*(1+Charges!$D$11),0)","v":0},{"$f":"CI236*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ236-CL236-(B236<=PPT)*AF236*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C236=\"\",MOD(C236-1,12)=0,B236>PPT),0%,100%/12+CO235),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B236>PPT),0%,100%-CO236)","v":0},{"$f":"IF(B236>=Charges!$B$68,IF(MOD(C236,12)=0,(Loyalty_Bonus+Charges!$C$69*(B236-11))*AH236,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B237<>\"\", B237<=10),VLOOKUP(B237,Charges!$C$40:$F$50, 4, 0), IF(AND(B237<>\"\", B237 >10), 100%, 0))","v":0},0,"",{"$f":"D237*H237+F237*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B237=1,0,IF(B237<>\"\",(M237+N237)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G237), 0.5*Term*aprem)*(1+Indexation*(B237-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B237, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B237<>\"\",B237<=Term),IF(C237<61,Charges!$C$31,W236*(1+(B237<>B236)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,R237+CR236-BB236),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,0,IF(C237=Input!$O$18,Input!$O$19,R237+CR236-Z237-BE236)),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(Input!$W$55=1,CI237+CJ237,AB237*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK237+CL237,( 1-(1-CW237)^(1/12))*(AC237))-'8%'!CS237","v":{"$error":"#VALUE!"}},{"$f":"AC237*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM237+CN237,MAX(AC237-AG237,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(B237<=5,VLOOKUP(B237,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B237<>\"\",IF(C237<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",((Flat_Extra/1000)/12)*AQ237*AO237+Input!$H$34*V237*AP237,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B237<>\"\",IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B237<>\"\",B237<=Term-3),MIN(AU237,Charges!$H$11),0)","v":0},{"$f":"IF(C237=1,MIN(AV237,AW237),IF(AV237=0,0,MIN(AW237-AY236,IF(MOD(C237-1,12/Mode)=0,VLOOKUP(B237,Input!$B$43:$I$100,5)/Mode,0))))*(B237<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B237<>\"\",IF(BH237>0,IF(AH238<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,MIN(IF(MOD(C237,12)=0,VLOOKUP(B237,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM237,AH237),AH237-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C237<60,0,IF(MOD(C237,12)=0,(BC237<60)*SUM(INDIRECT($BF$7&(C237+11)&\":\"&$BF$7&C236))+(BC237>=60)*SUMPRODUCT($BD$12:BD237,$BE$12:$BE237),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B237<>\"\",IF(Input!$J$40=\"Yes\",IF(B237<=5,0,IF(MOD(C237,12)=0,VLOOKUP(B237,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B237<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B237<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B237<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B237<=Charges!$C$88),0)","v":0},{"$f":"IF(B237<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B237<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW237*BY237*Input!$H$35+BX237*BZ237*Input!$H$36","v":0},0,{"$f":"CB237*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F237*Charges!$F$51+CM236+IF(MOD(C237-1,12)=0,CN236,0)-BE236,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C237-1,12)=0,H237*D237,CN236),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG237-(B237>PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH237-(B237<=PPT)*Z237)*(1+Charges!$D$11),0)","v":0},{"$f":"CI237*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ237-CL237-(B237<=PPT)*AF237*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C237=\"\",MOD(C237-1,12)=0,B237>PPT),0%,100%/12+CO236),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B237>PPT),0%,100%-CO237)","v":0},{"$f":"IF(B237>=Charges!$B$68,IF(MOD(C237,12)=0,(Loyalty_Bonus+Charges!$C$69*(B237-11))*AH237,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B238<>\"\", B238<=10),VLOOKUP(B238,Charges!$C$40:$F$50, 4, 0), IF(AND(B238<>\"\", B238 >10), 100%, 0))","v":0},0,"",{"$f":"D238*H238+F238*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B238=1,0,IF(B238<>\"\",(M238+N238)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G238), 0.5*Term*aprem)*(1+Indexation*(B238-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B238, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B238<>\"\",B238<=Term),IF(C238<61,Charges!$C$31,W237*(1+(B238<>B237)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,R238+CR237-BB237),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,0,IF(C238=Input!$O$18,Input!$O$19,R238+CR237-Z238-BE237)),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(Input!$W$55=1,CI238+CJ238,AB238*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK238+CL238,( 1-(1-CW238)^(1/12))*(AC238))-'8%'!CS238","v":{"$error":"#VALUE!"}},{"$f":"AC238*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM238+CN238,MAX(AC238-AG238,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(B238<=5,VLOOKUP(B238,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B238<>\"\",IF(C238<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",((Flat_Extra/1000)/12)*AQ238*AO238+Input!$H$34*V238*AP238,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B238<>\"\",IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B238<>\"\",B238<=Term-3),MIN(AU238,Charges!$H$11),0)","v":0},{"$f":"IF(C238=1,MIN(AV238,AW238),IF(AV238=0,0,MIN(AW238-AY237,IF(MOD(C238-1,12/Mode)=0,VLOOKUP(B238,Input!$B$43:$I$100,5)/Mode,0))))*(B238<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B238<>\"\",IF(BH238>0,IF(AH239<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,MIN(IF(MOD(C238,12)=0,VLOOKUP(B238,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM238,AH238),AH238-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C238<60,0,IF(MOD(C238,12)=0,(BC238<60)*SUM(INDIRECT($BF$7&(C238+11)&\":\"&$BF$7&C237))+(BC238>=60)*SUMPRODUCT($BD$12:BD238,$BE$12:$BE238),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B238<>\"\",IF(Input!$J$40=\"Yes\",IF(B238<=5,0,IF(MOD(C238,12)=0,VLOOKUP(B238,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B238<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B238<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B238<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B238<=Charges!$C$88),0)","v":0},{"$f":"IF(B238<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B238<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW238*BY238*Input!$H$35+BX238*BZ238*Input!$H$36","v":0},0,{"$f":"CB238*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F238*Charges!$F$51+CM237+IF(MOD(C238-1,12)=0,CN237,0)-BE237,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C238-1,12)=0,H238*D238,CN237),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG238-(B238>PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH238-(B238<=PPT)*Z238)*(1+Charges!$D$11),0)","v":0},{"$f":"CI238*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ238-CL238-(B238<=PPT)*AF238*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C238=\"\",MOD(C238-1,12)=0,B238>PPT),0%,100%/12+CO237),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B238>PPT),0%,100%-CO238)","v":0},{"$f":"IF(B238>=Charges!$B$68,IF(MOD(C238,12)=0,(Loyalty_Bonus+Charges!$C$69*(B238-11))*AH238,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B239<>\"\", B239<=10),VLOOKUP(B239,Charges!$C$40:$F$50, 4, 0), IF(AND(B239<>\"\", B239 >10), 100%, 0))","v":0},0,"",{"$f":"D239*H239+F239*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B239=1,0,IF(B239<>\"\",(M239+N239)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G239), 0.5*Term*aprem)*(1+Indexation*(B239-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B239, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B239<>\"\",B239<=Term),IF(C239<61,Charges!$C$31,W238*(1+(B239<>B238)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,R239+CR238-BB238),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,0,IF(C239=Input!$O$18,Input!$O$19,R239+CR238-Z239-BE238)),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(Input!$W$55=1,CI239+CJ239,AB239*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK239+CL239,( 1-(1-CW239)^(1/12))*(AC239))-'8%'!CS239","v":{"$error":"#VALUE!"}},{"$f":"AC239*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM239+CN239,MAX(AC239-AG239,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(B239<=5,VLOOKUP(B239,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B239<>\"\",IF(C239<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",((Flat_Extra/1000)/12)*AQ239*AO239+Input!$H$34*V239*AP239,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B239<>\"\",IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B239<>\"\",B239<=Term-3),MIN(AU239,Charges!$H$11),0)","v":0},{"$f":"IF(C239=1,MIN(AV239,AW239),IF(AV239=0,0,MIN(AW239-AY238,IF(MOD(C239-1,12/Mode)=0,VLOOKUP(B239,Input!$B$43:$I$100,5)/Mode,0))))*(B239<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B239<>\"\",IF(BH239>0,IF(AH240<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,MIN(IF(MOD(C239,12)=0,VLOOKUP(B239,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM239,AH239),AH239-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C239<60,0,IF(MOD(C239,12)=0,(BC239<60)*SUM(INDIRECT($BF$7&(C239+11)&\":\"&$BF$7&C238))+(BC239>=60)*SUMPRODUCT($BD$12:BD239,$BE$12:$BE239),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B239<>\"\",IF(Input!$J$40=\"Yes\",IF(B239<=5,0,IF(MOD(C239,12)=0,VLOOKUP(B239,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B239<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B239<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B239<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B239<=Charges!$C$88),0)","v":0},{"$f":"IF(B239<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B239<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW239*BY239*Input!$H$35+BX239*BZ239*Input!$H$36","v":0},0,{"$f":"CB239*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F239*Charges!$F$51+CM238+IF(MOD(C239-1,12)=0,CN238,0)-BE238,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C239-1,12)=0,H239*D239,CN238),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG239-(B239>PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH239-(B239<=PPT)*Z239)*(1+Charges!$D$11),0)","v":0},{"$f":"CI239*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ239-CL239-(B239<=PPT)*AF239*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C239=\"\",MOD(C239-1,12)=0,B239>PPT),0%,100%/12+CO238),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B239>PPT),0%,100%-CO239)","v":0},{"$f":"IF(B239>=Charges!$B$68,IF(MOD(C239,12)=0,(Loyalty_Bonus+Charges!$C$69*(B239-11))*AH239,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B240<>\"\", B240<=10),VLOOKUP(B240,Charges!$C$40:$F$50, 4, 0), IF(AND(B240<>\"\", B240 >10), 100%, 0))","v":0},0,"",{"$f":"D240*H240+F240*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B240=1,0,IF(B240<>\"\",(M240+N240)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G240), 0.5*Term*aprem)*(1+Indexation*(B240-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B240, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B240<>\"\",B240<=Term),IF(C240<61,Charges!$C$31,W239*(1+(B240<>B239)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,R240+CR239-BB239),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,0,IF(C240=Input!$O$18,Input!$O$19,R240+CR239-Z240-BE239)),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(Input!$W$55=1,CI240+CJ240,AB240*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK240+CL240,( 1-(1-CW240)^(1/12))*(AC240))-'8%'!CS240","v":{"$error":"#VALUE!"}},{"$f":"AC240*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM240+CN240,MAX(AC240-AG240,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(B240<=5,VLOOKUP(B240,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B240<>\"\",IF(C240<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",((Flat_Extra/1000)/12)*AQ240*AO240+Input!$H$34*V240*AP240,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B240<>\"\",IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B240<>\"\",B240<=Term-3),MIN(AU240,Charges!$H$11),0)","v":0},{"$f":"IF(C240=1,MIN(AV240,AW240),IF(AV240=0,0,MIN(AW240-AY239,IF(MOD(C240-1,12/Mode)=0,VLOOKUP(B240,Input!$B$43:$I$100,5)/Mode,0))))*(B240<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B240<>\"\",IF(BH240>0,IF(AH241<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,MIN(IF(MOD(C240,12)=0,VLOOKUP(B240,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM240,AH240),AH240-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C240<60,0,IF(MOD(C240,12)=0,(BC240<60)*SUM(INDIRECT($BF$7&(C240+11)&\":\"&$BF$7&C239))+(BC240>=60)*SUMPRODUCT($BD$12:BD240,$BE$12:$BE240),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B240<>\"\",IF(Input!$J$40=\"Yes\",IF(B240<=5,0,IF(MOD(C240,12)=0,VLOOKUP(B240,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B240<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B240<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B240<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B240<=Charges!$C$88),0)","v":0},{"$f":"IF(B240<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B240<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW240*BY240*Input!$H$35+BX240*BZ240*Input!$H$36","v":0},0,{"$f":"CB240*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F240*Charges!$F$51+CM239+IF(MOD(C240-1,12)=0,CN239,0)-BE239,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C240-1,12)=0,H240*D240,CN239),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG240-(B240>PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH240-(B240<=PPT)*Z240)*(1+Charges!$D$11),0)","v":0},{"$f":"CI240*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ240-CL240-(B240<=PPT)*AF240*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C240=\"\",MOD(C240-1,12)=0,B240>PPT),0%,100%/12+CO239),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B240>PPT),0%,100%-CO240)","v":0},{"$f":"IF(B240>=Charges!$B$68,IF(MOD(C240,12)=0,(Loyalty_Bonus+Charges!$C$69*(B240-11))*AH240,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B241<>\"\", B241<=10),VLOOKUP(B241,Charges!$C$40:$F$50, 4, 0), IF(AND(B241<>\"\", B241 >10), 100%, 0))","v":0},0,"",{"$f":"D241*H241+F241*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B241=1,0,IF(B241<>\"\",(M241+N241)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G241), 0.5*Term*aprem)*(1+Indexation*(B241-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B241, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B241<>\"\",B241<=Term),IF(C241<61,Charges!$C$31,W240*(1+(B241<>B240)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,R241+CR240-BB240),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,0,IF(C241=Input!$O$18,Input!$O$19,R241+CR240-Z241-BE240)),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(Input!$W$55=1,CI241+CJ241,AB241*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK241+CL241,( 1-(1-CW241)^(1/12))*(AC241))-'8%'!CS241","v":{"$error":"#VALUE!"}},{"$f":"AC241*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM241+CN241,MAX(AC241-AG241,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(B241<=5,VLOOKUP(B241,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B241<>\"\",IF(C241<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",((Flat_Extra/1000)/12)*AQ241*AO241+Input!$H$34*V241*AP241,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B241<>\"\",IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B241<>\"\",B241<=Term-3),MIN(AU241,Charges!$H$11),0)","v":0},{"$f":"IF(C241=1,MIN(AV241,AW241),IF(AV241=0,0,MIN(AW241-AY240,IF(MOD(C241-1,12/Mode)=0,VLOOKUP(B241,Input!$B$43:$I$100,5)/Mode,0))))*(B241<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B241<>\"\",IF(BH241>0,IF(AH242<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,MIN(IF(MOD(C241,12)=0,VLOOKUP(B241,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM241,AH241),AH241-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C241<60,0,IF(MOD(C241,12)=0,(BC241<60)*SUM(INDIRECT($BF$7&(C241+11)&\":\"&$BF$7&C240))+(BC241>=60)*SUMPRODUCT($BD$12:BD241,$BE$12:$BE241),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B241<>\"\",IF(Input!$J$40=\"Yes\",IF(B241<=5,0,IF(MOD(C241,12)=0,VLOOKUP(B241,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B241<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B241<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B241<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B241<=Charges!$C$88),0)","v":0},{"$f":"IF(B241<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B241<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW241*BY241*Input!$H$35+BX241*BZ241*Input!$H$36","v":0},0,{"$f":"CB241*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F241*Charges!$F$51+CM240+IF(MOD(C241-1,12)=0,CN240,0)-BE240,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C241-1,12)=0,H241*D241,CN240),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG241-(B241>PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH241-(B241<=PPT)*Z241)*(1+Charges!$D$11),0)","v":0},{"$f":"CI241*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ241-CL241-(B241<=PPT)*AF241*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C241=\"\",MOD(C241-1,12)=0,B241>PPT),0%,100%/12+CO240),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B241>PPT),0%,100%-CO241)","v":0},{"$f":"IF(B241>=Charges!$B$68,IF(MOD(C241,12)=0,(Loyalty_Bonus+Charges!$C$69*(B241-11))*AH241,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B242<>\"\", B242<=10),VLOOKUP(B242,Charges!$C$40:$F$50, 4, 0), IF(AND(B242<>\"\", B242 >10), 100%, 0))","v":0},0,"",{"$f":"D242*H242+F242*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B242=1,0,IF(B242<>\"\",(M242+N242)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G242), 0.5*Term*aprem)*(1+Indexation*(B242-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B242, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B242<>\"\",B242<=Term),IF(C242<61,Charges!$C$31,W241*(1+(B242<>B241)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,R242+CR241-BB241),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,0,IF(C242=Input!$O$18,Input!$O$19,R242+CR241-Z242-BE241)),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(Input!$W$55=1,CI242+CJ242,AB242*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK242+CL242,( 1-(1-CW242)^(1/12))*(AC242))-'8%'!CS242","v":{"$error":"#VALUE!"}},{"$f":"AC242*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM242+CN242,MAX(AC242-AG242,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(B242<=5,VLOOKUP(B242,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B242<>\"\",IF(C242<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",((Flat_Extra/1000)/12)*AQ242*AO242+Input!$H$34*V242*AP242,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B242<>\"\",IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B242<>\"\",B242<=Term-3),MIN(AU242,Charges!$H$11),0)","v":0},{"$f":"IF(C242=1,MIN(AV242,AW242),IF(AV242=0,0,MIN(AW242-AY241,IF(MOD(C242-1,12/Mode)=0,VLOOKUP(B242,Input!$B$43:$I$100,5)/Mode,0))))*(B242<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B242<>\"\",IF(BH242>0,IF(AH243<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,MIN(IF(MOD(C242,12)=0,VLOOKUP(B242,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM242,AH242),AH242-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C242<60,0,IF(MOD(C242,12)=0,(BC242<60)*SUM(INDIRECT($BF$7&(C242+11)&\":\"&$BF$7&C241))+(BC242>=60)*SUMPRODUCT($BD$12:BD242,$BE$12:$BE242),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B242<>\"\",IF(Input!$J$40=\"Yes\",IF(B242<=5,0,IF(MOD(C242,12)=0,VLOOKUP(B242,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B242<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B242<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B242<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B242<=Charges!$C$88),0)","v":0},{"$f":"IF(B242<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B242<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW242*BY242*Input!$H$35+BX242*BZ242*Input!$H$36","v":0},0,{"$f":"CB242*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F242*Charges!$F$51+CM241+IF(MOD(C242-1,12)=0,CN241,0)-BE241,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C242-1,12)=0,H242*D242,CN241),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG242-(B242>PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH242-(B242<=PPT)*Z242)*(1+Charges!$D$11),0)","v":0},{"$f":"CI242*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ242-CL242-(B242<=PPT)*AF242*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C242=\"\",MOD(C242-1,12)=0,B242>PPT),0%,100%/12+CO241),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B242>PPT),0%,100%-CO242)","v":0},{"$f":"IF(B242>=Charges!$B$68,IF(MOD(C242,12)=0,(Loyalty_Bonus+Charges!$C$69*(B242-11))*AH242,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B243<>\"\", B243<=10),VLOOKUP(B243,Charges!$C$40:$F$50, 4, 0), IF(AND(B243<>\"\", B243 >10), 100%, 0))","v":0},0,"",{"$f":"D243*H243+F243*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B243=1,0,IF(B243<>\"\",(M243+N243)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G243), 0.5*Term*aprem)*(1+Indexation*(B243-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B243, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B243<>\"\",B243<=Term),IF(C243<61,Charges!$C$31,W242*(1+(B243<>B242)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,R243+CR242-BB242),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,0,IF(C243=Input!$O$18,Input!$O$19,R243+CR242-Z243-BE242)),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(Input!$W$55=1,CI243+CJ243,AB243*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK243+CL243,( 1-(1-CW243)^(1/12))*(AC243))-'8%'!CS243","v":{"$error":"#VALUE!"}},{"$f":"AC243*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM243+CN243,MAX(AC243-AG243,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(B243<=5,VLOOKUP(B243,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B243<>\"\",IF(C243<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",((Flat_Extra/1000)/12)*AQ243*AO243+Input!$H$34*V243*AP243,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B243<>\"\",IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B243<>\"\",B243<=Term-3),MIN(AU243,Charges!$H$11),0)","v":0},{"$f":"IF(C243=1,MIN(AV243,AW243),IF(AV243=0,0,MIN(AW243-AY242,IF(MOD(C243-1,12/Mode)=0,VLOOKUP(B243,Input!$B$43:$I$100,5)/Mode,0))))*(B243<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B243<>\"\",IF(BH243>0,IF(AH244<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,MIN(IF(MOD(C243,12)=0,VLOOKUP(B243,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM243,AH243),AH243-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C243<60,0,IF(MOD(C243,12)=0,(BC243<60)*SUM(INDIRECT($BF$7&(C243+11)&\":\"&$BF$7&C242))+(BC243>=60)*SUMPRODUCT($BD$12:BD243,$BE$12:$BE243),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B243<>\"\",IF(Input!$J$40=\"Yes\",IF(B243<=5,0,IF(MOD(C243,12)=0,VLOOKUP(B243,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B243<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B243<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B243<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B243<=Charges!$C$88),0)","v":0},{"$f":"IF(B243<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B243<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW243*BY243*Input!$H$35+BX243*BZ243*Input!$H$36","v":0},0,{"$f":"CB243*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F243*Charges!$F$51+CM242+IF(MOD(C243-1,12)=0,CN242,0)-BE242,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C243-1,12)=0,H243*D243,CN242),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG243-(B243>PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH243-(B243<=PPT)*Z243)*(1+Charges!$D$11),0)","v":0},{"$f":"CI243*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ243-CL243-(B243<=PPT)*AF243*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C243=\"\",MOD(C243-1,12)=0,B243>PPT),0%,100%/12+CO242),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B243>PPT),0%,100%-CO243)","v":0},{"$f":"IF(B243>=Charges!$B$68,IF(MOD(C243,12)=0,(Loyalty_Bonus+Charges!$C$69*(B243-11))*AH243,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B244<>\"\", B244<=10),VLOOKUP(B244,Charges!$C$40:$F$50, 4, 0), IF(AND(B244<>\"\", B244 >10), 100%, 0))","v":0},0,"",{"$f":"D244*H244+F244*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B244=1,0,IF(B244<>\"\",(M244+N244)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G244), 0.5*Term*aprem)*(1+Indexation*(B244-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B244, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B244<>\"\",B244<=Term),IF(C244<61,Charges!$C$31,W243*(1+(B244<>B243)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,R244+CR243-BB243),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,0,IF(C244=Input!$O$18,Input!$O$19,R244+CR243-Z244-BE243)),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(Input!$W$55=1,CI244+CJ244,AB244*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK244+CL244,( 1-(1-CW244)^(1/12))*(AC244))-'8%'!CS244","v":{"$error":"#VALUE!"}},{"$f":"AC244*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM244+CN244,MAX(AC244-AG244,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(B244<=5,VLOOKUP(B244,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B244<>\"\",IF(C244<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",((Flat_Extra/1000)/12)*AQ244*AO244+Input!$H$34*V244*AP244,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B244<>\"\",IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B244<>\"\",B244<=Term-3),MIN(AU244,Charges!$H$11),0)","v":0},{"$f":"IF(C244=1,MIN(AV244,AW244),IF(AV244=0,0,MIN(AW244-AY243,IF(MOD(C244-1,12/Mode)=0,VLOOKUP(B244,Input!$B$43:$I$100,5)/Mode,0))))*(B244<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B244<>\"\",IF(BH244>0,IF(AH245<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,MIN(IF(MOD(C244,12)=0,VLOOKUP(B244,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM244,AH244),AH244-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C244<60,0,IF(MOD(C244,12)=0,(BC244<60)*SUM(INDIRECT($BF$7&(C244+11)&\":\"&$BF$7&C243))+(BC244>=60)*SUMPRODUCT($BD$12:BD244,$BE$12:$BE244),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B244<>\"\",IF(Input!$J$40=\"Yes\",IF(B244<=5,0,IF(MOD(C244,12)=0,VLOOKUP(B244,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B244<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B244<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B244<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B244<=Charges!$C$88),0)","v":0},{"$f":"IF(B244<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B244<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW244*BY244*Input!$H$35+BX244*BZ244*Input!$H$36","v":0},0,{"$f":"CB244*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F244*Charges!$F$51+CM243+IF(MOD(C244-1,12)=0,CN243,0)-BE243,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C244-1,12)=0,H244*D244,CN243),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG244-(B244>PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH244-(B244<=PPT)*Z244)*(1+Charges!$D$11),0)","v":0},{"$f":"CI244*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ244-CL244-(B244<=PPT)*AF244*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C244=\"\",MOD(C244-1,12)=0,B244>PPT),0%,100%/12+CO243),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B244>PPT),0%,100%-CO244)","v":0},{"$f":"IF(B244>=Charges!$B$68,IF(MOD(C244,12)=0,(Loyalty_Bonus+Charges!$C$69*(B244-11))*AH244,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B245<>\"\", B245<=10),VLOOKUP(B245,Charges!$C$40:$F$50, 4, 0), IF(AND(B245<>\"\", B245 >10), 100%, 0))","v":0},0,"",{"$f":"D245*H245+F245*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B245=1,0,IF(B245<>\"\",(M245+N245)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G245), 0.5*Term*aprem)*(1+Indexation*(B245-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B245, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B245<>\"\",B245<=Term),IF(C245<61,Charges!$C$31,W244*(1+(B245<>B244)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,R245+CR244-BB244),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,0,IF(C245=Input!$O$18,Input!$O$19,R245+CR244-Z245-BE244)),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(Input!$W$55=1,CI245+CJ245,AB245*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK245+CL245,( 1-(1-CW245)^(1/12))*(AC245))-'8%'!CS245","v":{"$error":"#VALUE!"}},{"$f":"AC245*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM245+CN245,MAX(AC245-AG245,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(B245<=5,VLOOKUP(B245,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B245<>\"\",IF(C245<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",((Flat_Extra/1000)/12)*AQ245*AO245+Input!$H$34*V245*AP245,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B245<>\"\",IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B245<>\"\",B245<=Term-3),MIN(AU245,Charges!$H$11),0)","v":0},{"$f":"IF(C245=1,MIN(AV245,AW245),IF(AV245=0,0,MIN(AW245-AY244,IF(MOD(C245-1,12/Mode)=0,VLOOKUP(B245,Input!$B$43:$I$100,5)/Mode,0))))*(B245<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B245<>\"\",IF(BH245>0,IF(AH246<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,MIN(IF(MOD(C245,12)=0,VLOOKUP(B245,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM245,AH245),AH245-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C245<60,0,IF(MOD(C245,12)=0,(BC245<60)*SUM(INDIRECT($BF$7&(C245+11)&\":\"&$BF$7&C244))+(BC245>=60)*SUMPRODUCT($BD$12:BD245,$BE$12:$BE245),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B245<>\"\",IF(Input!$J$40=\"Yes\",IF(B245<=5,0,IF(MOD(C245,12)=0,VLOOKUP(B245,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B245<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B245<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B245<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B245<=Charges!$C$88),0)","v":0},{"$f":"IF(B245<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B245<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW245*BY245*Input!$H$35+BX245*BZ245*Input!$H$36","v":0},0,{"$f":"CB245*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F245*Charges!$F$51+CM244+IF(MOD(C245-1,12)=0,CN244,0)-BE244,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C245-1,12)=0,H245*D245,CN244),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG245-(B245>PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH245-(B245<=PPT)*Z245)*(1+Charges!$D$11),0)","v":0},{"$f":"CI245*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ245-CL245-(B245<=PPT)*AF245*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C245=\"\",MOD(C245-1,12)=0,B245>PPT),0%,100%/12+CO244),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B245>PPT),0%,100%-CO245)","v":0},{"$f":"IF(B245>=Charges!$B$68,IF(MOD(C245,12)=0,(Loyalty_Bonus+Charges!$C$69*(B245-11))*AH245,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B246<>\"\", B246<=10),VLOOKUP(B246,Charges!$C$40:$F$50, 4, 0), IF(AND(B246<>\"\", B246 >10), 100%, 0))","v":0},0,"",{"$f":"D246*H246+F246*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B246=1,0,IF(B246<>\"\",(M246+N246)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G246), 0.5*Term*aprem)*(1+Indexation*(B246-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B246, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B246<>\"\",B246<=Term),IF(C246<61,Charges!$C$31,W245*(1+(B246<>B245)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,R246+CR245-BB245),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,0,IF(C246=Input!$O$18,Input!$O$19,R246+CR245-Z246-BE245)),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(Input!$W$55=1,CI246+CJ246,AB246*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK246+CL246,( 1-(1-CW246)^(1/12))*(AC246))-'8%'!CS246","v":{"$error":"#VALUE!"}},{"$f":"AC246*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM246+CN246,MAX(AC246-AG246,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(B246<=5,VLOOKUP(B246,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B246<>\"\",IF(C246<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",((Flat_Extra/1000)/12)*AQ246*AO246+Input!$H$34*V246*AP246,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B246<>\"\",IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B246<>\"\",B246<=Term-3),MIN(AU246,Charges!$H$11),0)","v":0},{"$f":"IF(C246=1,MIN(AV246,AW246),IF(AV246=0,0,MIN(AW246-AY245,IF(MOD(C246-1,12/Mode)=0,VLOOKUP(B246,Input!$B$43:$I$100,5)/Mode,0))))*(B246<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B246<>\"\",IF(BH246>0,IF(AH247<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,MIN(IF(MOD(C246,12)=0,VLOOKUP(B246,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM246,AH246),AH246-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C246<60,0,IF(MOD(C246,12)=0,(BC246<60)*SUM(INDIRECT($BF$7&(C246+11)&\":\"&$BF$7&C245))+(BC246>=60)*SUMPRODUCT($BD$12:BD246,$BE$12:$BE246),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B246<>\"\",IF(Input!$J$40=\"Yes\",IF(B246<=5,0,IF(MOD(C246,12)=0,VLOOKUP(B246,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B246<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B246<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B246<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B246<=Charges!$C$88),0)","v":0},{"$f":"IF(B246<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B246<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW246*BY246*Input!$H$35+BX246*BZ246*Input!$H$36","v":0},0,{"$f":"CB246*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F246*Charges!$F$51+CM245+IF(MOD(C246-1,12)=0,CN245,0)-BE245,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C246-1,12)=0,H246*D246,CN245),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG246-(B246>PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH246-(B246<=PPT)*Z246)*(1+Charges!$D$11),0)","v":0},{"$f":"CI246*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ246-CL246-(B246<=PPT)*AF246*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C246=\"\",MOD(C246-1,12)=0,B246>PPT),0%,100%/12+CO245),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B246>PPT),0%,100%-CO246)","v":0},{"$f":"IF(B246>=Charges!$B$68,IF(MOD(C246,12)=0,(Loyalty_Bonus+Charges!$C$69*(B246-11))*AH246,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B247<>\"\", B247<=10),VLOOKUP(B247,Charges!$C$40:$F$50, 4, 0), IF(AND(B247<>\"\", B247 >10), 100%, 0))","v":0},0,"",{"$f":"D247*H247+F247*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B247=1,0,IF(B247<>\"\",(M247+N247)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G247), 0.5*Term*aprem)*(1+Indexation*(B247-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B247, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B247<>\"\",B247<=Term),IF(C247<61,Charges!$C$31,W246*(1+(B247<>B246)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,R247+CR246-BB246),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,0,IF(C247=Input!$O$18,Input!$O$19,R247+CR246-Z247-BE246)),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(Input!$W$55=1,CI247+CJ247,AB247*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK247+CL247,( 1-(1-CW247)^(1/12))*(AC247))-'8%'!CS247","v":{"$error":"#VALUE!"}},{"$f":"AC247*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM247+CN247,MAX(AC247-AG247,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(B247<=5,VLOOKUP(B247,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B247<>\"\",IF(C247<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",((Flat_Extra/1000)/12)*AQ247*AO247+Input!$H$34*V247*AP247,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B247<>\"\",IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B247<>\"\",B247<=Term-3),MIN(AU247,Charges!$H$11),0)","v":0},{"$f":"IF(C247=1,MIN(AV247,AW247),IF(AV247=0,0,MIN(AW247-AY246,IF(MOD(C247-1,12/Mode)=0,VLOOKUP(B247,Input!$B$43:$I$100,5)/Mode,0))))*(B247<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B247<>\"\",IF(BH247>0,IF(AH248<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,MIN(IF(MOD(C247,12)=0,VLOOKUP(B247,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM247,AH247),AH247-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C247<60,0,IF(MOD(C247,12)=0,(BC247<60)*SUM(INDIRECT($BF$7&(C247+11)&\":\"&$BF$7&C246))+(BC247>=60)*SUMPRODUCT($BD$12:BD247,$BE$12:$BE247),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B247<>\"\",IF(Input!$J$40=\"Yes\",IF(B247<=5,0,IF(MOD(C247,12)=0,VLOOKUP(B247,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B247<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B247<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B247<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B247<=Charges!$C$88),0)","v":0},{"$f":"IF(B247<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B247<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW247*BY247*Input!$H$35+BX247*BZ247*Input!$H$36","v":0},0,{"$f":"CB247*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F247*Charges!$F$51+CM246+IF(MOD(C247-1,12)=0,CN246,0)-BE246,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C247-1,12)=0,H247*D247,CN246),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG247-(B247>PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH247-(B247<=PPT)*Z247)*(1+Charges!$D$11),0)","v":0},{"$f":"CI247*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ247-CL247-(B247<=PPT)*AF247*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C247=\"\",MOD(C247-1,12)=0,B247>PPT),0%,100%/12+CO246),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B247>PPT),0%,100%-CO247)","v":0},{"$f":"IF(B247>=Charges!$B$68,IF(MOD(C247,12)=0,(Loyalty_Bonus+Charges!$C$69*(B247-11))*AH247,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B248<>\"\", B248<=10),VLOOKUP(B248,Charges!$C$40:$F$50, 4, 0), IF(AND(B248<>\"\", B248 >10), 100%, 0))","v":0},0,"",{"$f":"D248*H248+F248*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B248=1,0,IF(B248<>\"\",(M248+N248)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G248), 0.5*Term*aprem)*(1+Indexation*(B248-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B248, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B248<>\"\",B248<=Term),IF(C248<61,Charges!$C$31,W247*(1+(B248<>B247)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,R248+CR247-BB247),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,0,IF(C248=Input!$O$18,Input!$O$19,R248+CR247-Z248-BE247)),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(Input!$W$55=1,CI248+CJ248,AB248*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK248+CL248,( 1-(1-CW248)^(1/12))*(AC248))-'8%'!CS248","v":{"$error":"#VALUE!"}},{"$f":"AC248*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM248+CN248,MAX(AC248-AG248,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(B248<=5,VLOOKUP(B248,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B248<>\"\",IF(C248<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",((Flat_Extra/1000)/12)*AQ248*AO248+Input!$H$34*V248*AP248,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B248<>\"\",IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B248<>\"\",B248<=Term-3),MIN(AU248,Charges!$H$11),0)","v":0},{"$f":"IF(C248=1,MIN(AV248,AW248),IF(AV248=0,0,MIN(AW248-AY247,IF(MOD(C248-1,12/Mode)=0,VLOOKUP(B248,Input!$B$43:$I$100,5)/Mode,0))))*(B248<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B248<>\"\",IF(BH248>0,IF(AH249<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,MIN(IF(MOD(C248,12)=0,VLOOKUP(B248,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM248,AH248),AH248-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C248<60,0,IF(MOD(C248,12)=0,(BC248<60)*SUM(INDIRECT($BF$7&(C248+11)&\":\"&$BF$7&C247))+(BC248>=60)*SUMPRODUCT($BD$12:BD248,$BE$12:$BE248),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B248<>\"\",IF(Input!$J$40=\"Yes\",IF(B248<=5,0,IF(MOD(C248,12)=0,VLOOKUP(B248,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B248<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B248<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B248<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B248<=Charges!$C$88),0)","v":0},{"$f":"IF(B248<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B248<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW248*BY248*Input!$H$35+BX248*BZ248*Input!$H$36","v":0},0,{"$f":"CB248*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F248*Charges!$F$51+CM247+IF(MOD(C248-1,12)=0,CN247,0)-BE247,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C248-1,12)=0,H248*D248,CN247),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG248-(B248>PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH248-(B248<=PPT)*Z248)*(1+Charges!$D$11),0)","v":0},{"$f":"CI248*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ248-CL248-(B248<=PPT)*AF248*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C248=\"\",MOD(C248-1,12)=0,B248>PPT),0%,100%/12+CO247),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B248>PPT),0%,100%-CO248)","v":0},{"$f":"IF(B248>=Charges!$B$68,IF(MOD(C248,12)=0,(Loyalty_Bonus+Charges!$C$69*(B248-11))*AH248,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B249<>\"\", B249<=10),VLOOKUP(B249,Charges!$C$40:$F$50, 4, 0), IF(AND(B249<>\"\", B249 >10), 100%, 0))","v":0},0,"",{"$f":"D249*H249+F249*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B249=1,0,IF(B249<>\"\",(M249+N249)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G249), 0.5*Term*aprem)*(1+Indexation*(B249-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B249, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B249<>\"\",B249<=Term),IF(C249<61,Charges!$C$31,W248*(1+(B249<>B248)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,R249+CR248-BB248),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,0,IF(C249=Input!$O$18,Input!$O$19,R249+CR248-Z249-BE248)),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(Input!$W$55=1,CI249+CJ249,AB249*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK249+CL249,( 1-(1-CW249)^(1/12))*(AC249))-'8%'!CS249","v":{"$error":"#VALUE!"}},{"$f":"AC249*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM249+CN249,MAX(AC249-AG249,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(B249<=5,VLOOKUP(B249,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B249<>\"\",IF(C249<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",((Flat_Extra/1000)/12)*AQ249*AO249+Input!$H$34*V249*AP249,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B249<>\"\",IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B249<>\"\",B249<=Term-3),MIN(AU249,Charges!$H$11),0)","v":0},{"$f":"IF(C249=1,MIN(AV249,AW249),IF(AV249=0,0,MIN(AW249-AY248,IF(MOD(C249-1,12/Mode)=0,VLOOKUP(B249,Input!$B$43:$I$100,5)/Mode,0))))*(B249<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B249<>\"\",IF(BH249>0,IF(AH250<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,MIN(IF(MOD(C249,12)=0,VLOOKUP(B249,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM249,AH249),AH249-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C249<60,0,IF(MOD(C249,12)=0,(BC249<60)*SUM(INDIRECT($BF$7&(C249+11)&\":\"&$BF$7&C248))+(BC249>=60)*SUMPRODUCT($BD$12:BD249,$BE$12:$BE249),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B249<>\"\",IF(Input!$J$40=\"Yes\",IF(B249<=5,0,IF(MOD(C249,12)=0,VLOOKUP(B249,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B249<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B249<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B249<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B249<=Charges!$C$88),0)","v":0},{"$f":"IF(B249<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B249<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW249*BY249*Input!$H$35+BX249*BZ249*Input!$H$36","v":0},0,{"$f":"CB249*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F249*Charges!$F$51+CM248+IF(MOD(C249-1,12)=0,CN248,0)-BE248,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C249-1,12)=0,H249*D249,CN248),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG249-(B249>PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH249-(B249<=PPT)*Z249)*(1+Charges!$D$11),0)","v":0},{"$f":"CI249*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ249-CL249-(B249<=PPT)*AF249*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C249=\"\",MOD(C249-1,12)=0,B249>PPT),0%,100%/12+CO248),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B249>PPT),0%,100%-CO249)","v":0},{"$f":"IF(B249>=Charges!$B$68,IF(MOD(C249,12)=0,(Loyalty_Bonus+Charges!$C$69*(B249-11))*AH249,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B250<>\"\", B250<=10),VLOOKUP(B250,Charges!$C$40:$F$50, 4, 0), IF(AND(B250<>\"\", B250 >10), 100%, 0))","v":0},0,"",{"$f":"D250*H250+F250*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B250=1,0,IF(B250<>\"\",(M250+N250)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G250), 0.5*Term*aprem)*(1+Indexation*(B250-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B250, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B250<>\"\",B250<=Term),IF(C250<61,Charges!$C$31,W249*(1+(B250<>B249)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,R250+CR249-BB249),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,0,IF(C250=Input!$O$18,Input!$O$19,R250+CR249-Z250-BE249)),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(Input!$W$55=1,CI250+CJ250,AB250*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK250+CL250,( 1-(1-CW250)^(1/12))*(AC250))-'8%'!CS250","v":{"$error":"#VALUE!"}},{"$f":"AC250*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM250+CN250,MAX(AC250-AG250,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(B250<=5,VLOOKUP(B250,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B250<>\"\",IF(C250<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",((Flat_Extra/1000)/12)*AQ250*AO250+Input!$H$34*V250*AP250,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B250<>\"\",IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B250<>\"\",B250<=Term-3),MIN(AU250,Charges!$H$11),0)","v":0},{"$f":"IF(C250=1,MIN(AV250,AW250),IF(AV250=0,0,MIN(AW250-AY249,IF(MOD(C250-1,12/Mode)=0,VLOOKUP(B250,Input!$B$43:$I$100,5)/Mode,0))))*(B250<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B250<>\"\",IF(BH250>0,IF(AH251<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,MIN(IF(MOD(C250,12)=0,VLOOKUP(B250,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM250,AH250),AH250-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C250<60,0,IF(MOD(C250,12)=0,(BC250<60)*SUM(INDIRECT($BF$7&(C250+11)&\":\"&$BF$7&C249))+(BC250>=60)*SUMPRODUCT($BD$12:BD250,$BE$12:$BE250),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B250<>\"\",IF(Input!$J$40=\"Yes\",IF(B250<=5,0,IF(MOD(C250,12)=0,VLOOKUP(B250,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B250<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B250<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B250<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B250<=Charges!$C$88),0)","v":0},{"$f":"IF(B250<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B250<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW250*BY250*Input!$H$35+BX250*BZ250*Input!$H$36","v":0},0,{"$f":"CB250*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F250*Charges!$F$51+CM249+IF(MOD(C250-1,12)=0,CN249,0)-BE249,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C250-1,12)=0,H250*D250,CN249),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG250-(B250>PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH250-(B250<=PPT)*Z250)*(1+Charges!$D$11),0)","v":0},{"$f":"CI250*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ250-CL250-(B250<=PPT)*AF250*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C250=\"\",MOD(C250-1,12)=0,B250>PPT),0%,100%/12+CO249),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B250>PPT),0%,100%-CO250)","v":0},{"$f":"IF(B250>=Charges!$B$68,IF(MOD(C250,12)=0,(Loyalty_Bonus+Charges!$C$69*(B250-11))*AH250,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B251<>\"\", B251<=10),VLOOKUP(B251,Charges!$C$40:$F$50, 4, 0), IF(AND(B251<>\"\", B251 >10), 100%, 0))","v":0},0,"",{"$f":"D251*H251+F251*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B251=1,0,IF(B251<>\"\",(M251+N251)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G251), 0.5*Term*aprem)*(1+Indexation*(B251-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B251, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B251<>\"\",B251<=Term),IF(C251<61,Charges!$C$31,W250*(1+(B251<>B250)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,R251+CR250-BB250),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,0,IF(C251=Input!$O$18,Input!$O$19,R251+CR250-Z251-BE250)),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(Input!$W$55=1,CI251+CJ251,AB251*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK251+CL251,( 1-(1-CW251)^(1/12))*(AC251))-'8%'!CS251","v":{"$error":"#VALUE!"}},{"$f":"AC251*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM251+CN251,MAX(AC251-AG251,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(B251<=5,VLOOKUP(B251,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B251<>\"\",IF(C251<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",((Flat_Extra/1000)/12)*AQ251*AO251+Input!$H$34*V251*AP251,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B251<>\"\",IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B251<>\"\",B251<=Term-3),MIN(AU251,Charges!$H$11),0)","v":0},{"$f":"IF(C251=1,MIN(AV251,AW251),IF(AV251=0,0,MIN(AW251-AY250,IF(MOD(C251-1,12/Mode)=0,VLOOKUP(B251,Input!$B$43:$I$100,5)/Mode,0))))*(B251<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B251<>\"\",IF(BH251>0,IF(AH252<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,MIN(IF(MOD(C251,12)=0,VLOOKUP(B251,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM251,AH251),AH251-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C251<60,0,IF(MOD(C251,12)=0,(BC251<60)*SUM(INDIRECT($BF$7&(C251+11)&\":\"&$BF$7&C250))+(BC251>=60)*SUMPRODUCT($BD$12:BD251,$BE$12:$BE251),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B251<>\"\",IF(Input!$J$40=\"Yes\",IF(B251<=5,0,IF(MOD(C251,12)=0,VLOOKUP(B251,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B251<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B251<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B251<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B251<=Charges!$C$88),0)","v":0},{"$f":"IF(B251<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B251<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW251*BY251*Input!$H$35+BX251*BZ251*Input!$H$36","v":0},0,{"$f":"CB251*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F251*Charges!$F$51+CM250+IF(MOD(C251-1,12)=0,CN250,0)-BE250,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C251-1,12)=0,H251*D251,CN250),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG251-(B251>PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH251-(B251<=PPT)*Z251)*(1+Charges!$D$11),0)","v":0},{"$f":"CI251*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ251-CL251-(B251<=PPT)*AF251*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C251=\"\",MOD(C251-1,12)=0,B251>PPT),0%,100%/12+CO250),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B251>PPT),0%,100%-CO251)","v":0},{"$f":"IF(B251>=Charges!$B$68,IF(MOD(C251,12)=0,(Loyalty_Bonus+Charges!$C$69*(B251-11))*AH251,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B252<>\"\", B252<=10),VLOOKUP(B252,Charges!$C$40:$F$50, 4, 0), IF(AND(B252<>\"\", B252 >10), 100%, 0))","v":0},0,"",{"$f":"D252*H252+F252*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B252=1,0,IF(B252<>\"\",(M252+N252)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G252), 0.5*Term*aprem)*(1+Indexation*(B252-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B252, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B252<>\"\",B252<=Term),IF(C252<61,Charges!$C$31,W251*(1+(B252<>B251)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,R252+CR251-BB251),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,0,IF(C252=Input!$O$18,Input!$O$19,R252+CR251-Z252-BE251)),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(Input!$W$55=1,CI252+CJ252,AB252*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK252+CL252,( 1-(1-CW252)^(1/12))*(AC252))-'8%'!CS252","v":{"$error":"#VALUE!"}},{"$f":"AC252*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM252+CN252,MAX(AC252-AG252,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(B252<=5,VLOOKUP(B252,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B252<>\"\",IF(C252<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",((Flat_Extra/1000)/12)*AQ252*AO252+Input!$H$34*V252*AP252,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B252<>\"\",IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B252<>\"\",B252<=Term-3),MIN(AU252,Charges!$H$11),0)","v":0},{"$f":"IF(C252=1,MIN(AV252,AW252),IF(AV252=0,0,MIN(AW252-AY251,IF(MOD(C252-1,12/Mode)=0,VLOOKUP(B252,Input!$B$43:$I$100,5)/Mode,0))))*(B252<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B252<>\"\",IF(BH252>0,IF(AH253<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,MIN(IF(MOD(C252,12)=0,VLOOKUP(B252,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM252,AH252),AH252-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C252<60,0,IF(MOD(C252,12)=0,(BC252<60)*SUM(INDIRECT($BF$7&(C252+11)&\":\"&$BF$7&C251))+(BC252>=60)*SUMPRODUCT($BD$12:BD252,$BE$12:$BE252),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B252<>\"\",IF(Input!$J$40=\"Yes\",IF(B252<=5,0,IF(MOD(C252,12)=0,VLOOKUP(B252,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B252<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B252<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B252<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B252<=Charges!$C$88),0)","v":0},{"$f":"IF(B252<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B252<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW252*BY252*Input!$H$35+BX252*BZ252*Input!$H$36","v":0},0,{"$f":"CB252*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F252*Charges!$F$51+CM251+IF(MOD(C252-1,12)=0,CN251,0)-BE251,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C252-1,12)=0,H252*D252,CN251),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG252-(B252>PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH252-(B252<=PPT)*Z252)*(1+Charges!$D$11),0)","v":0},{"$f":"CI252*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ252-CL252-(B252<=PPT)*AF252*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C252=\"\",MOD(C252-1,12)=0,B252>PPT),0%,100%/12+CO251),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B252>PPT),0%,100%-CO252)","v":0},{"$f":"IF(B252>=Charges!$B$68,IF(MOD(C252,12)=0,(Loyalty_Bonus+Charges!$C$69*(B252-11))*AH252,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B253<>\"\", B253<=10),VLOOKUP(B253,Charges!$C$40:$F$50, 4, 0), IF(AND(B253<>\"\", B253 >10), 100%, 0))","v":0},0,"",{"$f":"D253*H253+F253*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B253=1,0,IF(B253<>\"\",(M253+N253)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G253), 0.5*Term*aprem)*(1+Indexation*(B253-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B253, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B253<>\"\",B253<=Term),IF(C253<61,Charges!$C$31,W252*(1+(B253<>B252)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,R253+CR252-BB252),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,0,IF(C253=Input!$O$18,Input!$O$19,R253+CR252-Z253-BE252)),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(Input!$W$55=1,CI253+CJ253,AB253*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK253+CL253,( 1-(1-CW253)^(1/12))*(AC253))-'8%'!CS253","v":{"$error":"#VALUE!"}},{"$f":"AC253*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM253+CN253,MAX(AC253-AG253,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(B253<=5,VLOOKUP(B253,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B253<>\"\",IF(C253<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B253<>\"\",((Flat_Extra/1000)/12)*AQ253*AO253+Input!$H$34*V253*AP253,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B253<>\"\",IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B253<>\"\",B253<=Term-3),MIN(AU253,Charges!$H$11),0)","v":0},{"$f":"IF(C253=1,MIN(AV253,AW253),IF(AV253=0,0,MIN(AW253-AY252,IF(MOD(C253-1,12/Mode)=0,VLOOKUP(B253,Input!$B$43:$I$100,5)/Mode,0))))*(B253<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B253<>\"\",IF(BH253>0,IF(AH254<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,MIN(IF(MOD(C253,12)=0,VLOOKUP(B253,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM253,AH253),AH253-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C253<60,0,IF(MOD(C253,12)=0,(BC253<60)*SUM(INDIRECT($BF$7&(C253+11)&\":\"&$BF$7&C252))+(BC253>=60)*SUMPRODUCT($BD$12:BD253,$BE$12:$BE253),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B253<>\"\",IF(Input!$J$40=\"Yes\",IF(B253<=5,0,IF(MOD(C253,12)=0,VLOOKUP(B253,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B253<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B253<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B253<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B253<=Charges!$C$88),0)","v":0},{"$f":"IF(B253<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B253<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW253*BY253*Input!$H$35+BX253*BZ253*Input!$H$36","v":0},0,{"$f":"CB253*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F253*Charges!$F$51+CM252+IF(MOD(C253-1,12)=0,CN252,0)-BE252,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C253-1,12)=0,H253*D253,CN252),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG253-(B253>PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH253-(B253<=PPT)*Z253)*(1+Charges!$D$11),0)","v":0},{"$f":"CI253*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ253-CL253-(B253<=PPT)*AF253*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C253=\"\",MOD(C253-1,12)=0,B253>PPT),0%,100%/12+CO252),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B253>PPT),0%,100%-CO253)","v":0},{"$f":"IF(B253>=Charges!$B$68,IF(MOD(C253,12)=0,(Loyalty_Bonus+Charges!$C$69*(B253-11))*AH253,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B254<>\"\", B254<=10),VLOOKUP(B254,Charges!$C$40:$F$50, 4, 0), IF(AND(B254<>\"\", B254 >10), 100%, 0))","v":0},0,"",{"$f":"D254*H254+F254*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B254=1,0,IF(B254<>\"\",(M254+N254)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G254), 0.5*Term*aprem)*(1+Indexation*(B254-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B254, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B254<>\"\",B254<=Term),IF(C254<61,Charges!$C$31,W253*(1+(B254<>B253)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,R254+CR253-BB253),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,0,IF(C254=Input!$O$18,Input!$O$19,R254+CR253-Z254-BE253)),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(Input!$W$55=1,CI254+CJ254,AB254*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK254+CL254,( 1-(1-CW254)^(1/12))*(AC254))-'8%'!CS254","v":{"$error":"#VALUE!"}},{"$f":"AC254*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM254+CN254,MAX(AC254-AG254,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(B254<=5,VLOOKUP(B254,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B254<>\"\",IF(C254<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",((Flat_Extra/1000)/12)*AQ254*AO254+Input!$H$34*V254*AP254,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B254<>\"\",IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B254<>\"\",B254<=Term-3),MIN(AU254,Charges!$H$11),0)","v":0},{"$f":"IF(C254=1,MIN(AV254,AW254),IF(AV254=0,0,MIN(AW254-AY253,IF(MOD(C254-1,12/Mode)=0,VLOOKUP(B254,Input!$B$43:$I$100,5)/Mode,0))))*(B254<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B254<>\"\",IF(BH254>0,IF(AH255<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,MIN(IF(MOD(C254,12)=0,VLOOKUP(B254,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM254,AH254),AH254-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C254<60,0,IF(MOD(C254,12)=0,(BC254<60)*SUM(INDIRECT($BF$7&(C254+11)&\":\"&$BF$7&C253))+(BC254>=60)*SUMPRODUCT($BD$12:BD254,$BE$12:$BE254),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B254<>\"\",IF(Input!$J$40=\"Yes\",IF(B254<=5,0,IF(MOD(C254,12)=0,VLOOKUP(B254,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B254<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B254<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B254<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B254<=Charges!$C$88),0)","v":0},{"$f":"IF(B254<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B254<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW254*BY254*Input!$H$35+BX254*BZ254*Input!$H$36","v":0},0,{"$f":"CB254*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F254*Charges!$F$51+CM253+IF(MOD(C254-1,12)=0,CN253,0)-BE253,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C254-1,12)=0,H254*D254,CN253),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG254-(B254>PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH254-(B254<=PPT)*Z254)*(1+Charges!$D$11),0)","v":0},{"$f":"CI254*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ254-CL254-(B254<=PPT)*AF254*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C254=\"\",MOD(C254-1,12)=0,B254>PPT),0%,100%/12+CO253),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B254>PPT),0%,100%-CO254)","v":0},{"$f":"IF(B254>=Charges!$B$68,IF(MOD(C254,12)=0,(Loyalty_Bonus+Charges!$C$69*(B254-11))*AH254,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B255<>\"\", B255<=10),VLOOKUP(B255,Charges!$C$40:$F$50, 4, 0), IF(AND(B255<>\"\", B255 >10), 100%, 0))","v":0},0,"",{"$f":"D255*H255+F255*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B255=1,0,IF(B255<>\"\",(M255+N255)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G255), 0.5*Term*aprem)*(1+Indexation*(B255-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B255, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B255<>\"\",B255<=Term),IF(C255<61,Charges!$C$31,W254*(1+(B255<>B254)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,R255+CR254-BB254),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,0,IF(C255=Input!$O$18,Input!$O$19,R255+CR254-Z255-BE254)),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(Input!$W$55=1,CI255+CJ255,AB255*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK255+CL255,( 1-(1-CW255)^(1/12))*(AC255))-'8%'!CS255","v":{"$error":"#VALUE!"}},{"$f":"AC255*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM255+CN255,MAX(AC255-AG255,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(B255<=5,VLOOKUP(B255,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B255<>\"\",IF(C255<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",((Flat_Extra/1000)/12)*AQ255*AO255+Input!$H$34*V255*AP255,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B255<>\"\",IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B255<>\"\",B255<=Term-3),MIN(AU255,Charges!$H$11),0)","v":0},{"$f":"IF(C255=1,MIN(AV255,AW255),IF(AV255=0,0,MIN(AW255-AY254,IF(MOD(C255-1,12/Mode)=0,VLOOKUP(B255,Input!$B$43:$I$100,5)/Mode,0))))*(B255<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B255<>\"\",IF(BH255>0,IF(AH256<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,MIN(IF(MOD(C255,12)=0,VLOOKUP(B255,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM255,AH255),AH255-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C255<60,0,IF(MOD(C255,12)=0,(BC255<60)*SUM(INDIRECT($BF$7&(C255+11)&\":\"&$BF$7&C254))+(BC255>=60)*SUMPRODUCT($BD$12:BD255,$BE$12:$BE255),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B255<>\"\",IF(Input!$J$40=\"Yes\",IF(B255<=5,0,IF(MOD(C255,12)=0,VLOOKUP(B255,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B255<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B255<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B255<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B255<=Charges!$C$88),0)","v":0},{"$f":"IF(B255<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B255<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW255*BY255*Input!$H$35+BX255*BZ255*Input!$H$36","v":0},0,{"$f":"CB255*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F255*Charges!$F$51+CM254+IF(MOD(C255-1,12)=0,CN254,0)-BE254,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C255-1,12)=0,H255*D255,CN254),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG255-(B255>PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH255-(B255<=PPT)*Z255)*(1+Charges!$D$11),0)","v":0},{"$f":"CI255*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ255-CL255-(B255<=PPT)*AF255*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C255=\"\",MOD(C255-1,12)=0,B255>PPT),0%,100%/12+CO254),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B255>PPT),0%,100%-CO255)","v":0},{"$f":"IF(B255>=Charges!$B$68,IF(MOD(C255,12)=0,(Loyalty_Bonus+Charges!$C$69*(B255-11))*AH255,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B256<>\"\", B256<=10),VLOOKUP(B256,Charges!$C$40:$F$50, 4, 0), IF(AND(B256<>\"\", B256 >10), 100%, 0))","v":0},0,"",{"$f":"D256*H256+F256*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B256=1,0,IF(B256<>\"\",(M256+N256)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G256), 0.5*Term*aprem)*(1+Indexation*(B256-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B256, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B256<>\"\",B256<=Term),IF(C256<61,Charges!$C$31,W255*(1+(B256<>B255)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,R256+CR255-BB255),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,0,IF(C256=Input!$O$18,Input!$O$19,R256+CR255-Z256-BE255)),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(Input!$W$55=1,CI256+CJ256,AB256*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK256+CL256,( 1-(1-CW256)^(1/12))*(AC256))-'8%'!CS256","v":{"$error":"#VALUE!"}},{"$f":"AC256*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM256+CN256,MAX(AC256-AG256,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(B256<=5,VLOOKUP(B256,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B256<>\"\",IF(C256<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",((Flat_Extra/1000)/12)*AQ256*AO256+Input!$H$34*V256*AP256,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B256<>\"\",IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B256<>\"\",B256<=Term-3),MIN(AU256,Charges!$H$11),0)","v":0},{"$f":"IF(C256=1,MIN(AV256,AW256),IF(AV256=0,0,MIN(AW256-AY255,IF(MOD(C256-1,12/Mode)=0,VLOOKUP(B256,Input!$B$43:$I$100,5)/Mode,0))))*(B256<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B256<>\"\",IF(BH256>0,IF(AH257<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,MIN(IF(MOD(C256,12)=0,VLOOKUP(B256,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM256,AH256),AH256-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C256<60,0,IF(MOD(C256,12)=0,(BC256<60)*SUM(INDIRECT($BF$7&(C256+11)&\":\"&$BF$7&C255))+(BC256>=60)*SUMPRODUCT($BD$12:BD256,$BE$12:$BE256),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B256<>\"\",IF(Input!$J$40=\"Yes\",IF(B256<=5,0,IF(MOD(C256,12)=0,VLOOKUP(B256,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B256<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B256<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B256<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B256<=Charges!$C$88),0)","v":0},{"$f":"IF(B256<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B256<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW256*BY256*Input!$H$35+BX256*BZ256*Input!$H$36","v":0},0,{"$f":"CB256*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F256*Charges!$F$51+CM255+IF(MOD(C256-1,12)=0,CN255,0)-BE255,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C256-1,12)=0,H256*D256,CN255),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG256-(B256>PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH256-(B256<=PPT)*Z256)*(1+Charges!$D$11),0)","v":0},{"$f":"CI256*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ256-CL256-(B256<=PPT)*AF256*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C256=\"\",MOD(C256-1,12)=0,B256>PPT),0%,100%/12+CO255),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B256>PPT),0%,100%-CO256)","v":0},{"$f":"IF(B256>=Charges!$B$68,IF(MOD(C256,12)=0,(Loyalty_Bonus+Charges!$C$69*(B256-11))*AH256,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B257<>\"\", B257<=10),VLOOKUP(B257,Charges!$C$40:$F$50, 4, 0), IF(AND(B257<>\"\", B257 >10), 100%, 0))","v":0},0,"",{"$f":"D257*H257+F257*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B257=1,0,IF(B257<>\"\",(M257+N257)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G257), 0.5*Term*aprem)*(1+Indexation*(B257-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B257, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B257<>\"\",B257<=Term),IF(C257<61,Charges!$C$31,W256*(1+(B257<>B256)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,R257+CR256-BB256),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,0,IF(C257=Input!$O$18,Input!$O$19,R257+CR256-Z257-BE256)),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(Input!$W$55=1,CI257+CJ257,AB257*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK257+CL257,( 1-(1-CW257)^(1/12))*(AC257))-'8%'!CS257","v":{"$error":"#VALUE!"}},{"$f":"AC257*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM257+CN257,MAX(AC257-AG257,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(B257<=5,VLOOKUP(B257,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B257<>\"\",IF(C257<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",((Flat_Extra/1000)/12)*AQ257*AO257+Input!$H$34*V257*AP257,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B257<>\"\",IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B257<>\"\",B257<=Term-3),MIN(AU257,Charges!$H$11),0)","v":0},{"$f":"IF(C257=1,MIN(AV257,AW257),IF(AV257=0,0,MIN(AW257-AY256,IF(MOD(C257-1,12/Mode)=0,VLOOKUP(B257,Input!$B$43:$I$100,5)/Mode,0))))*(B257<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B257<>\"\",IF(BH257>0,IF(AH258<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,MIN(IF(MOD(C257,12)=0,VLOOKUP(B257,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM257,AH257),AH257-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C257<60,0,IF(MOD(C257,12)=0,(BC257<60)*SUM(INDIRECT($BF$7&(C257+11)&\":\"&$BF$7&C256))+(BC257>=60)*SUMPRODUCT($BD$12:BD257,$BE$12:$BE257),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B257<>\"\",IF(Input!$J$40=\"Yes\",IF(B257<=5,0,IF(MOD(C257,12)=0,VLOOKUP(B257,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B257<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B257<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B257<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B257<=Charges!$C$88),0)","v":0},{"$f":"IF(B257<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B257<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW257*BY257*Input!$H$35+BX257*BZ257*Input!$H$36","v":0},0,{"$f":"CB257*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F257*Charges!$F$51+CM256+IF(MOD(C257-1,12)=0,CN256,0)-BE256,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C257-1,12)=0,H257*D257,CN256),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG257-(B257>PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH257-(B257<=PPT)*Z257)*(1+Charges!$D$11),0)","v":0},{"$f":"CI257*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ257-CL257-(B257<=PPT)*AF257*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C257=\"\",MOD(C257-1,12)=0,B257>PPT),0%,100%/12+CO256),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B257>PPT),0%,100%-CO257)","v":0},{"$f":"IF(B257>=Charges!$B$68,IF(MOD(C257,12)=0,(Loyalty_Bonus+Charges!$C$69*(B257-11))*AH257,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B258<>\"\", B258<=10),VLOOKUP(B258,Charges!$C$40:$F$50, 4, 0), IF(AND(B258<>\"\", B258 >10), 100%, 0))","v":0},0,"",{"$f":"D258*H258+F258*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B258=1,0,IF(B258<>\"\",(M258+N258)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G258), 0.5*Term*aprem)*(1+Indexation*(B258-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B258, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B258<>\"\",B258<=Term),IF(C258<61,Charges!$C$31,W257*(1+(B258<>B257)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,R258+CR257-BB257),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,0,IF(C258=Input!$O$18,Input!$O$19,R258+CR257-Z258-BE257)),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(Input!$W$55=1,CI258+CJ258,AB258*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK258+CL258,( 1-(1-CW258)^(1/12))*(AC258))-'8%'!CS258","v":{"$error":"#VALUE!"}},{"$f":"AC258*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM258+CN258,MAX(AC258-AG258,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(B258<=5,VLOOKUP(B258,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B258<>\"\",IF(C258<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",((Flat_Extra/1000)/12)*AQ258*AO258+Input!$H$34*V258*AP258,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B258<>\"\",IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B258<>\"\",B258<=Term-3),MIN(AU258,Charges!$H$11),0)","v":0},{"$f":"IF(C258=1,MIN(AV258,AW258),IF(AV258=0,0,MIN(AW258-AY257,IF(MOD(C258-1,12/Mode)=0,VLOOKUP(B258,Input!$B$43:$I$100,5)/Mode,0))))*(B258<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B258<>\"\",IF(BH258>0,IF(AH259<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,MIN(IF(MOD(C258,12)=0,VLOOKUP(B258,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM258,AH258),AH258-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C258<60,0,IF(MOD(C258,12)=0,(BC258<60)*SUM(INDIRECT($BF$7&(C258+11)&\":\"&$BF$7&C257))+(BC258>=60)*SUMPRODUCT($BD$12:BD258,$BE$12:$BE258),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B258<>\"\",IF(Input!$J$40=\"Yes\",IF(B258<=5,0,IF(MOD(C258,12)=0,VLOOKUP(B258,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B258<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B258<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B258<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B258<=Charges!$C$88),0)","v":0},{"$f":"IF(B258<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B258<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW258*BY258*Input!$H$35+BX258*BZ258*Input!$H$36","v":0},0,{"$f":"CB258*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F258*Charges!$F$51+CM257+IF(MOD(C258-1,12)=0,CN257,0)-BE257,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C258-1,12)=0,H258*D258,CN257),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG258-(B258>PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH258-(B258<=PPT)*Z258)*(1+Charges!$D$11),0)","v":0},{"$f":"CI258*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ258-CL258-(B258<=PPT)*AF258*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C258=\"\",MOD(C258-1,12)=0,B258>PPT),0%,100%/12+CO257),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B258>PPT),0%,100%-CO258)","v":0},{"$f":"IF(B258>=Charges!$B$68,IF(MOD(C258,12)=0,(Loyalty_Bonus+Charges!$C$69*(B258-11))*AH258,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B259<>\"\", B259<=10),VLOOKUP(B259,Charges!$C$40:$F$50, 4, 0), IF(AND(B259<>\"\", B259 >10), 100%, 0))","v":0},0,"",{"$f":"D259*H259+F259*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B259=1,0,IF(B259<>\"\",(M259+N259)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G259), 0.5*Term*aprem)*(1+Indexation*(B259-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B259, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B259<>\"\",B259<=Term),IF(C259<61,Charges!$C$31,W258*(1+(B259<>B258)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,R259+CR258-BB258),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,0,IF(C259=Input!$O$18,Input!$O$19,R259+CR258-Z259-BE258)),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(Input!$W$55=1,CI259+CJ259,AB259*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK259+CL259,( 1-(1-CW259)^(1/12))*(AC259))-'8%'!CS259","v":{"$error":"#VALUE!"}},{"$f":"AC259*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM259+CN259,MAX(AC259-AG259,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(B259<=5,VLOOKUP(B259,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B259<>\"\",IF(C259<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",((Flat_Extra/1000)/12)*AQ259*AO259+Input!$H$34*V259*AP259,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B259<>\"\",IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B259<>\"\",B259<=Term-3),MIN(AU259,Charges!$H$11),0)","v":0},{"$f":"IF(C259=1,MIN(AV259,AW259),IF(AV259=0,0,MIN(AW259-AY258,IF(MOD(C259-1,12/Mode)=0,VLOOKUP(B259,Input!$B$43:$I$100,5)/Mode,0))))*(B259<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B259<>\"\",IF(BH259>0,IF(AH260<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,MIN(IF(MOD(C259,12)=0,VLOOKUP(B259,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM259,AH259),AH259-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C259<60,0,IF(MOD(C259,12)=0,(BC259<60)*SUM(INDIRECT($BF$7&(C259+11)&\":\"&$BF$7&C258))+(BC259>=60)*SUMPRODUCT($BD$12:BD259,$BE$12:$BE259),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B259<>\"\",IF(Input!$J$40=\"Yes\",IF(B259<=5,0,IF(MOD(C259,12)=0,VLOOKUP(B259,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B259<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B259<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B259<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B259<=Charges!$C$88),0)","v":0},{"$f":"IF(B259<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B259<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW259*BY259*Input!$H$35+BX259*BZ259*Input!$H$36","v":0},0,{"$f":"CB259*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F259*Charges!$F$51+CM258+IF(MOD(C259-1,12)=0,CN258,0)-BE258,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C259-1,12)=0,H259*D259,CN258),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG259-(B259>PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH259-(B259<=PPT)*Z259)*(1+Charges!$D$11),0)","v":0},{"$f":"CI259*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ259-CL259-(B259<=PPT)*AF259*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C259=\"\",MOD(C259-1,12)=0,B259>PPT),0%,100%/12+CO258),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B259>PPT),0%,100%-CO259)","v":0},{"$f":"IF(B259>=Charges!$B$68,IF(MOD(C259,12)=0,(Loyalty_Bonus+Charges!$C$69*(B259-11))*AH259,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B260<>\"\", B260<=10),VLOOKUP(B260,Charges!$C$40:$F$50, 4, 0), IF(AND(B260<>\"\", B260 >10), 100%, 0))","v":0},0,"",{"$f":"D260*H260+F260*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B260=1,0,IF(B260<>\"\",(M260+N260)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G260), 0.5*Term*aprem)*(1+Indexation*(B260-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B260, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B260<>\"\",B260<=Term),IF(C260<61,Charges!$C$31,W259*(1+(B260<>B259)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,R260+CR259-BB259),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,0,IF(C260=Input!$O$18,Input!$O$19,R260+CR259-Z260-BE259)),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(Input!$W$55=1,CI260+CJ260,AB260*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK260+CL260,( 1-(1-CW260)^(1/12))*(AC260))-'8%'!CS260","v":{"$error":"#VALUE!"}},{"$f":"AC260*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM260+CN260,MAX(AC260-AG260,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(B260<=5,VLOOKUP(B260,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B260<>\"\",IF(C260<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",((Flat_Extra/1000)/12)*AQ260*AO260+Input!$H$34*V260*AP260,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B260<>\"\",IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B260<>\"\",B260<=Term-3),MIN(AU260,Charges!$H$11),0)","v":0},{"$f":"IF(C260=1,MIN(AV260,AW260),IF(AV260=0,0,MIN(AW260-AY259,IF(MOD(C260-1,12/Mode)=0,VLOOKUP(B260,Input!$B$43:$I$100,5)/Mode,0))))*(B260<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B260<>\"\",IF(BH260>0,IF(AH261<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,MIN(IF(MOD(C260,12)=0,VLOOKUP(B260,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM260,AH260),AH260-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C260<60,0,IF(MOD(C260,12)=0,(BC260<60)*SUM(INDIRECT($BF$7&(C260+11)&\":\"&$BF$7&C259))+(BC260>=60)*SUMPRODUCT($BD$12:BD260,$BE$12:$BE260),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B260<>\"\",IF(Input!$J$40=\"Yes\",IF(B260<=5,0,IF(MOD(C260,12)=0,VLOOKUP(B260,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B260<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B260<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B260<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B260<=Charges!$C$88),0)","v":0},{"$f":"IF(B260<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B260<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW260*BY260*Input!$H$35+BX260*BZ260*Input!$H$36","v":0},0,{"$f":"CB260*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F260*Charges!$F$51+CM259+IF(MOD(C260-1,12)=0,CN259,0)-BE259,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C260-1,12)=0,H260*D260,CN259),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG260-(B260>PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH260-(B260<=PPT)*Z260)*(1+Charges!$D$11),0)","v":0},{"$f":"CI260*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ260-CL260-(B260<=PPT)*AF260*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C260=\"\",MOD(C260-1,12)=0,B260>PPT),0%,100%/12+CO259),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B260>PPT),0%,100%-CO260)","v":0},{"$f":"IF(B260>=Charges!$B$68,IF(MOD(C260,12)=0,(Loyalty_Bonus+Charges!$C$69*(B260-11))*AH260,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B261<>\"\", B261<=10),VLOOKUP(B261,Charges!$C$40:$F$50, 4, 0), IF(AND(B261<>\"\", B261 >10), 100%, 0))","v":0},0,"",{"$f":"D261*H261+F261*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B261=1,0,IF(B261<>\"\",(M261+N261)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G261), 0.5*Term*aprem)*(1+Indexation*(B261-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B261, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B261<>\"\",B261<=Term),IF(C261<61,Charges!$C$31,W260*(1+(B261<>B260)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,R261+CR260-BB260),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,0,IF(C261=Input!$O$18,Input!$O$19,R261+CR260-Z261-BE260)),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(Input!$W$55=1,CI261+CJ261,AB261*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK261+CL261,( 1-(1-CW261)^(1/12))*(AC261))-'8%'!CS261","v":{"$error":"#VALUE!"}},{"$f":"AC261*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM261+CN261,MAX(AC261-AG261,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(B261<=5,VLOOKUP(B261,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B261<>\"\",IF(C261<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",((Flat_Extra/1000)/12)*AQ261*AO261+Input!$H$34*V261*AP261,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B261<>\"\",IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B261<>\"\",B261<=Term-3),MIN(AU261,Charges!$H$11),0)","v":0},{"$f":"IF(C261=1,MIN(AV261,AW261),IF(AV261=0,0,MIN(AW261-AY260,IF(MOD(C261-1,12/Mode)=0,VLOOKUP(B261,Input!$B$43:$I$100,5)/Mode,0))))*(B261<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B261<>\"\",IF(BH261>0,IF(AH262<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,MIN(IF(MOD(C261,12)=0,VLOOKUP(B261,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM261,AH261),AH261-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C261<60,0,IF(MOD(C261,12)=0,(BC261<60)*SUM(INDIRECT($BF$7&(C261+11)&\":\"&$BF$7&C260))+(BC261>=60)*SUMPRODUCT($BD$12:BD261,$BE$12:$BE261),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B261<>\"\",IF(Input!$J$40=\"Yes\",IF(B261<=5,0,IF(MOD(C261,12)=0,VLOOKUP(B261,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B261<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B261<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B261<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B261<=Charges!$C$88),0)","v":0},{"$f":"IF(B261<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B261<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW261*BY261*Input!$H$35+BX261*BZ261*Input!$H$36","v":0},0,{"$f":"CB261*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F261*Charges!$F$51+CM260+IF(MOD(C261-1,12)=0,CN260,0)-BE260,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C261-1,12)=0,H261*D261,CN260),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG261-(B261>PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH261-(B261<=PPT)*Z261)*(1+Charges!$D$11),0)","v":0},{"$f":"CI261*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ261-CL261-(B261<=PPT)*AF261*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C261=\"\",MOD(C261-1,12)=0,B261>PPT),0%,100%/12+CO260),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B261>PPT),0%,100%-CO261)","v":0},{"$f":"IF(B261>=Charges!$B$68,IF(MOD(C261,12)=0,(Loyalty_Bonus+Charges!$C$69*(B261-11))*AH261,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B262<>\"\", B262<=10),VLOOKUP(B262,Charges!$C$40:$F$50, 4, 0), IF(AND(B262<>\"\", B262 >10), 100%, 0))","v":0},0,"",{"$f":"D262*H262+F262*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B262=1,0,IF(B262<>\"\",(M262+N262)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G262), 0.5*Term*aprem)*(1+Indexation*(B262-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B262, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B262<>\"\",B262<=Term),IF(C262<61,Charges!$C$31,W261*(1+(B262<>B261)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,R262+CR261-BB261),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,0,IF(C262=Input!$O$18,Input!$O$19,R262+CR261-Z262-BE261)),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(Input!$W$55=1,CI262+CJ262,AB262*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK262+CL262,( 1-(1-CW262)^(1/12))*(AC262))-'8%'!CS262","v":{"$error":"#VALUE!"}},{"$f":"AC262*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM262+CN262,MAX(AC262-AG262,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(B262<=5,VLOOKUP(B262,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B262<>\"\",IF(C262<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",((Flat_Extra/1000)/12)*AQ262*AO262+Input!$H$34*V262*AP262,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B262<>\"\",IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B262<>\"\",B262<=Term-3),MIN(AU262,Charges!$H$11),0)","v":0},{"$f":"IF(C262=1,MIN(AV262,AW262),IF(AV262=0,0,MIN(AW262-AY261,IF(MOD(C262-1,12/Mode)=0,VLOOKUP(B262,Input!$B$43:$I$100,5)/Mode,0))))*(B262<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B262<>\"\",IF(BH262>0,IF(AH263<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,MIN(IF(MOD(C262,12)=0,VLOOKUP(B262,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM262,AH262),AH262-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C262<60,0,IF(MOD(C262,12)=0,(BC262<60)*SUM(INDIRECT($BF$7&(C262+11)&\":\"&$BF$7&C261))+(BC262>=60)*SUMPRODUCT($BD$12:BD262,$BE$12:$BE262),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B262<>\"\",IF(Input!$J$40=\"Yes\",IF(B262<=5,0,IF(MOD(C262,12)=0,VLOOKUP(B262,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B262<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B262<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B262<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B262<=Charges!$C$88),0)","v":0},{"$f":"IF(B262<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B262<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW262*BY262*Input!$H$35+BX262*BZ262*Input!$H$36","v":0},0,{"$f":"CB262*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F262*Charges!$F$51+CM261+IF(MOD(C262-1,12)=0,CN261,0)-BE261,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C262-1,12)=0,H262*D262,CN261),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG262-(B262>PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH262-(B262<=PPT)*Z262)*(1+Charges!$D$11),0)","v":0},{"$f":"CI262*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ262-CL262-(B262<=PPT)*AF262*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C262=\"\",MOD(C262-1,12)=0,B262>PPT),0%,100%/12+CO261),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B262>PPT),0%,100%-CO262)","v":0},{"$f":"IF(B262>=Charges!$B$68,IF(MOD(C262,12)=0,(Loyalty_Bonus+Charges!$C$69*(B262-11))*AH262,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B263<>\"\", B263<=10),VLOOKUP(B263,Charges!$C$40:$F$50, 4, 0), IF(AND(B263<>\"\", B263 >10), 100%, 0))","v":0},0,"",{"$f":"D263*H263+F263*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B263=1,0,IF(B263<>\"\",(M263+N263)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G263), 0.5*Term*aprem)*(1+Indexation*(B263-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B263, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B263<>\"\",B263<=Term),IF(C263<61,Charges!$C$31,W262*(1+(B263<>B262)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,R263+CR262-BB262),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,0,IF(C263=Input!$O$18,Input!$O$19,R263+CR262-Z263-BE262)),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(Input!$W$55=1,CI263+CJ263,AB263*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK263+CL263,( 1-(1-CW263)^(1/12))*(AC263))-'8%'!CS263","v":{"$error":"#VALUE!"}},{"$f":"AC263*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM263+CN263,MAX(AC263-AG263,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(B263<=5,VLOOKUP(B263,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B263<>\"\",IF(C263<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",((Flat_Extra/1000)/12)*AQ263*AO263+Input!$H$34*V263*AP263,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B263<>\"\",IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B263<>\"\",B263<=Term-3),MIN(AU263,Charges!$H$11),0)","v":0},{"$f":"IF(C263=1,MIN(AV263,AW263),IF(AV263=0,0,MIN(AW263-AY262,IF(MOD(C263-1,12/Mode)=0,VLOOKUP(B263,Input!$B$43:$I$100,5)/Mode,0))))*(B263<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B263<>\"\",IF(BH263>0,IF(AH264<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,MIN(IF(MOD(C263,12)=0,VLOOKUP(B263,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM263,AH263),AH263-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C263<60,0,IF(MOD(C263,12)=0,(BC263<60)*SUM(INDIRECT($BF$7&(C263+11)&\":\"&$BF$7&C262))+(BC263>=60)*SUMPRODUCT($BD$12:BD263,$BE$12:$BE263),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B263<>\"\",IF(Input!$J$40=\"Yes\",IF(B263<=5,0,IF(MOD(C263,12)=0,VLOOKUP(B263,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B263<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B263<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B263<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B263<=Charges!$C$88),0)","v":0},{"$f":"IF(B263<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B263<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW263*BY263*Input!$H$35+BX263*BZ263*Input!$H$36","v":0},0,{"$f":"CB263*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F263*Charges!$F$51+CM262+IF(MOD(C263-1,12)=0,CN262,0)-BE262,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C263-1,12)=0,H263*D263,CN262),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG263-(B263>PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH263-(B263<=PPT)*Z263)*(1+Charges!$D$11),0)","v":0},{"$f":"CI263*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ263-CL263-(B263<=PPT)*AF263*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C263=\"\",MOD(C263-1,12)=0,B263>PPT),0%,100%/12+CO262),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B263>PPT),0%,100%-CO263)","v":0},{"$f":"IF(B263>=Charges!$B$68,IF(MOD(C263,12)=0,(Loyalty_Bonus+Charges!$C$69*(B263-11))*AH263,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B264<>\"\", B264<=10),VLOOKUP(B264,Charges!$C$40:$F$50, 4, 0), IF(AND(B264<>\"\", B264 >10), 100%, 0))","v":0},0,"",{"$f":"D264*H264+F264*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B264=1,0,IF(B264<>\"\",(M264+N264)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G264), 0.5*Term*aprem)*(1+Indexation*(B264-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B264, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B264<>\"\",B264<=Term),IF(C264<61,Charges!$C$31,W263*(1+(B264<>B263)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,R264+CR263-BB263),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,0,IF(C264=Input!$O$18,Input!$O$19,R264+CR263-Z264-BE263)),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(Input!$W$55=1,CI264+CJ264,AB264*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK264+CL264,( 1-(1-CW264)^(1/12))*(AC264))-'8%'!CS264","v":{"$error":"#VALUE!"}},{"$f":"AC264*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM264+CN264,MAX(AC264-AG264,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(B264<=5,VLOOKUP(B264,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B264<>\"\",IF(C264<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",((Flat_Extra/1000)/12)*AQ264*AO264+Input!$H$34*V264*AP264,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B264<>\"\",IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B264<>\"\",B264<=Term-3),MIN(AU264,Charges!$H$11),0)","v":0},{"$f":"IF(C264=1,MIN(AV264,AW264),IF(AV264=0,0,MIN(AW264-AY263,IF(MOD(C264-1,12/Mode)=0,VLOOKUP(B264,Input!$B$43:$I$100,5)/Mode,0))))*(B264<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B264<>\"\",IF(BH264>0,IF(AH265<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,MIN(IF(MOD(C264,12)=0,VLOOKUP(B264,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM264,AH264),AH264-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C264<60,0,IF(MOD(C264,12)=0,(BC264<60)*SUM(INDIRECT($BF$7&(C264+11)&\":\"&$BF$7&C263))+(BC264>=60)*SUMPRODUCT($BD$12:BD264,$BE$12:$BE264),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B264<>\"\",IF(Input!$J$40=\"Yes\",IF(B264<=5,0,IF(MOD(C264,12)=0,VLOOKUP(B264,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B264<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B264<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B264<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B264<=Charges!$C$88),0)","v":0},{"$f":"IF(B264<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B264<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW264*BY264*Input!$H$35+BX264*BZ264*Input!$H$36","v":0},0,{"$f":"CB264*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F264*Charges!$F$51+CM263+IF(MOD(C264-1,12)=0,CN263,0)-BE263,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C264-1,12)=0,H264*D264,CN263),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG264-(B264>PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH264-(B264<=PPT)*Z264)*(1+Charges!$D$11),0)","v":0},{"$f":"CI264*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ264-CL264-(B264<=PPT)*AF264*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C264=\"\",MOD(C264-1,12)=0,B264>PPT),0%,100%/12+CO263),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B264>PPT),0%,100%-CO264)","v":0},{"$f":"IF(B264>=Charges!$B$68,IF(MOD(C264,12)=0,(Loyalty_Bonus+Charges!$C$69*(B264-11))*AH264,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B265<>\"\", B265<=10),VLOOKUP(B265,Charges!$C$40:$F$50, 4, 0), IF(AND(B265<>\"\", B265 >10), 100%, 0))","v":0},0,"",{"$f":"D265*H265+F265*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B265=1,0,IF(B265<>\"\",(M265+N265)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G265), 0.5*Term*aprem)*(1+Indexation*(B265-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B265, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B265<>\"\",B265<=Term),IF(C265<61,Charges!$C$31,W264*(1+(B265<>B264)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,R265+CR264-BB264),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,0,IF(C265=Input!$O$18,Input!$O$19,R265+CR264-Z265-BE264)),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(Input!$W$55=1,CI265+CJ265,AB265*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK265+CL265,( 1-(1-CW265)^(1/12))*(AC265))-'8%'!CS265","v":{"$error":"#VALUE!"}},{"$f":"AC265*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM265+CN265,MAX(AC265-AG265,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(B265<=5,VLOOKUP(B265,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B265<>\"\",IF(C265<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",((Flat_Extra/1000)/12)*AQ265*AO265+Input!$H$34*V265*AP265,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B265<>\"\",IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B265<>\"\",B265<=Term-3),MIN(AU265,Charges!$H$11),0)","v":0},{"$f":"IF(C265=1,MIN(AV265,AW265),IF(AV265=0,0,MIN(AW265-AY264,IF(MOD(C265-1,12/Mode)=0,VLOOKUP(B265,Input!$B$43:$I$100,5)/Mode,0))))*(B265<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B265<>\"\",IF(BH265>0,IF(AH266<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,MIN(IF(MOD(C265,12)=0,VLOOKUP(B265,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM265,AH265),AH265-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C265<60,0,IF(MOD(C265,12)=0,(BC265<60)*SUM(INDIRECT($BF$7&(C265+11)&\":\"&$BF$7&C264))+(BC265>=60)*SUMPRODUCT($BD$12:BD265,$BE$12:$BE265),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B265<>\"\",IF(Input!$J$40=\"Yes\",IF(B265<=5,0,IF(MOD(C265,12)=0,VLOOKUP(B265,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B265<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B265<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B265<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B265<=Charges!$C$88),0)","v":0},{"$f":"IF(B265<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B265<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW265*BY265*Input!$H$35+BX265*BZ265*Input!$H$36","v":0},0,{"$f":"CB265*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F265*Charges!$F$51+CM264+IF(MOD(C265-1,12)=0,CN264,0)-BE264,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C265-1,12)=0,H265*D265,CN264),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG265-(B265>PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH265-(B265<=PPT)*Z265)*(1+Charges!$D$11),0)","v":0},{"$f":"CI265*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ265-CL265-(B265<=PPT)*AF265*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C265=\"\",MOD(C265-1,12)=0,B265>PPT),0%,100%/12+CO264),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B265>PPT),0%,100%-CO265)","v":0},{"$f":"IF(B265>=Charges!$B$68,IF(MOD(C265,12)=0,(Loyalty_Bonus+Charges!$C$69*(B265-11))*AH265,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B266<>\"\", B266<=10),VLOOKUP(B266,Charges!$C$40:$F$50, 4, 0), IF(AND(B266<>\"\", B266 >10), 100%, 0))","v":0},0,"",{"$f":"D266*H266+F266*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B266=1,0,IF(B266<>\"\",(M266+N266)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G266), 0.5*Term*aprem)*(1+Indexation*(B266-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B266, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B266<>\"\",B266<=Term),IF(C266<61,Charges!$C$31,W265*(1+(B266<>B265)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,R266+CR265-BB265),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,0,IF(C266=Input!$O$18,Input!$O$19,R266+CR265-Z266-BE265)),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(Input!$W$55=1,CI266+CJ266,AB266*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK266+CL266,( 1-(1-CW266)^(1/12))*(AC266))-'8%'!CS266","v":{"$error":"#VALUE!"}},{"$f":"AC266*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM266+CN266,MAX(AC266-AG266,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(B266<=5,VLOOKUP(B266,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B266<>\"\",IF(C266<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",((Flat_Extra/1000)/12)*AQ266*AO266+Input!$H$34*V266*AP266,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B266<>\"\",IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B266<>\"\",B266<=Term-3),MIN(AU266,Charges!$H$11),0)","v":0},{"$f":"IF(C266=1,MIN(AV266,AW266),IF(AV266=0,0,MIN(AW266-AY265,IF(MOD(C266-1,12/Mode)=0,VLOOKUP(B266,Input!$B$43:$I$100,5)/Mode,0))))*(B266<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B266<>\"\",IF(BH266>0,IF(AH267<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,MIN(IF(MOD(C266,12)=0,VLOOKUP(B266,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM266,AH266),AH266-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C266<60,0,IF(MOD(C266,12)=0,(BC266<60)*SUM(INDIRECT($BF$7&(C266+11)&\":\"&$BF$7&C265))+(BC266>=60)*SUMPRODUCT($BD$12:BD266,$BE$12:$BE266),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B266<>\"\",IF(Input!$J$40=\"Yes\",IF(B266<=5,0,IF(MOD(C266,12)=0,VLOOKUP(B266,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B266<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B266<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B266<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B266<=Charges!$C$88),0)","v":0},{"$f":"IF(B266<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B266<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW266*BY266*Input!$H$35+BX266*BZ266*Input!$H$36","v":0},0,{"$f":"CB266*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F266*Charges!$F$51+CM265+IF(MOD(C266-1,12)=0,CN265,0)-BE265,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C266-1,12)=0,H266*D266,CN265),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG266-(B266>PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH266-(B266<=PPT)*Z266)*(1+Charges!$D$11),0)","v":0},{"$f":"CI266*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ266-CL266-(B266<=PPT)*AF266*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C266=\"\",MOD(C266-1,12)=0,B266>PPT),0%,100%/12+CO265),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B266>PPT),0%,100%-CO266)","v":0},{"$f":"IF(B266>=Charges!$B$68,IF(MOD(C266,12)=0,(Loyalty_Bonus+Charges!$C$69*(B266-11))*AH266,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B267<>\"\", B267<=10),VLOOKUP(B267,Charges!$C$40:$F$50, 4, 0), IF(AND(B267<>\"\", B267 >10), 100%, 0))","v":0},0,"",{"$f":"D267*H267+F267*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B267=1,0,IF(B267<>\"\",(M267+N267)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G267), 0.5*Term*aprem)*(1+Indexation*(B267-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B267, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B267<>\"\",B267<=Term),IF(C267<61,Charges!$C$31,W266*(1+(B267<>B266)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,R267+CR266-BB266),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,0,IF(C267=Input!$O$18,Input!$O$19,R267+CR266-Z267-BE266)),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(Input!$W$55=1,CI267+CJ267,AB267*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK267+CL267,( 1-(1-CW267)^(1/12))*(AC267))-'8%'!CS267","v":{"$error":"#VALUE!"}},{"$f":"AC267*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM267+CN267,MAX(AC267-AG267,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(B267<=5,VLOOKUP(B267,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B267<>\"\",IF(C267<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",((Flat_Extra/1000)/12)*AQ267*AO267+Input!$H$34*V267*AP267,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B267<>\"\",IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B267<>\"\",B267<=Term-3),MIN(AU267,Charges!$H$11),0)","v":0},{"$f":"IF(C267=1,MIN(AV267,AW267),IF(AV267=0,0,MIN(AW267-AY266,IF(MOD(C267-1,12/Mode)=0,VLOOKUP(B267,Input!$B$43:$I$100,5)/Mode,0))))*(B267<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B267<>\"\",IF(BH267>0,IF(AH268<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,MIN(IF(MOD(C267,12)=0,VLOOKUP(B267,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM267,AH267),AH267-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C267<60,0,IF(MOD(C267,12)=0,(BC267<60)*SUM(INDIRECT($BF$7&(C267+11)&\":\"&$BF$7&C266))+(BC267>=60)*SUMPRODUCT($BD$12:BD267,$BE$12:$BE267),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B267<>\"\",IF(Input!$J$40=\"Yes\",IF(B267<=5,0,IF(MOD(C267,12)=0,VLOOKUP(B267,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B267<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B267<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B267<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B267<=Charges!$C$88),0)","v":0},{"$f":"IF(B267<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B267<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW267*BY267*Input!$H$35+BX267*BZ267*Input!$H$36","v":0},0,{"$f":"CB267*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F267*Charges!$F$51+CM266+IF(MOD(C267-1,12)=0,CN266,0)-BE266,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C267-1,12)=0,H267*D267,CN266),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG267-(B267>PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH267-(B267<=PPT)*Z267)*(1+Charges!$D$11),0)","v":0},{"$f":"CI267*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ267-CL267-(B267<=PPT)*AF267*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C267=\"\",MOD(C267-1,12)=0,B267>PPT),0%,100%/12+CO266),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B267>PPT),0%,100%-CO267)","v":0},{"$f":"IF(B267>=Charges!$B$68,IF(MOD(C267,12)=0,(Loyalty_Bonus+Charges!$C$69*(B267-11))*AH267,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF(C267<=Term*12,C267+1,\"\")","v":""},{"$f":"IFERROR(IF(C268<>\"\",IF(AND(MOD(C268-1,12/Mode)=0,B268<=Term),(Prem)/Mode,0),\"\")*A268, 0)","v":0},{"$f":"IFERROR(IF(B268<>\"\",(aprem),\"\")*A268, 0)","v":0},{"$f":"IF(B268<>\"\",AX268,\"\")","v":""},{"$f":"IF(B268<>\"\",D268+F268,\"\")","v":""},{"$f":"IF(AND(B268<>\"\", B268<=10),VLOOKUP(B268,Charges!$C$40:$F$50, 4, 0), IF(AND(B268<>\"\", B268 >10), 100%, 0))","v":0},{"$f":"IF(D268<>0,(D268*H268)/(D268),0)","v":0},{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12)=0,G268,G268+J267),\"\")","v":""},{"$f":"D268*H268+F268*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$f":"K268-L268","v":{"$error":"#VALUE!"}},0,{"$f":"IF(B268<>\"\",G268-K268,\"\")","v":""},{"$f":"IF(B268<>\"\",G268-M268,\"\")","v":""},{"$f":"IF(B268=1,0,IF(B268<>\"\",(M268+N268)*Charges!$C$4,\"\"))","v":""},{"$f":"IF(B268<>\"\",M268-Q268,\"\")","v":""},{"$f":"MAX(SA, 1.05*SUM($G$12:G268), 0.5*Term*aprem)*(1+Indexation*(B268-1))","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(VLOOKUP(B268, INDIRECT($T$8), IF(PPT = 5, 2, Term-12), 0)*E268/1000*(B268<=Term), 0)","v":0},{"$f":"IFERROR(VLOOKUP(B268, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B268<>\"\",B268<=Term),IF(C268<61,Charges!$C$31,W267*(1+(B268<>B267)*Charges!$C$32))),500)","v":0},0,{"$f":"W268+X268","v":0},"",{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,R268+CR267-BB267),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,0,IF(C268=Input!$O$18,Input!$O$19,R268+CR267-Z268-BE267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$W$55=1,CI268+CJ268,AB268*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK268+CL268,( 1-(1-CW268)^(1/12))*(AC268))-'8%'!CS268","v":{"$error":"#VALUE!"}},{"$f":"AC268*Charges!$D$28/12","v":0},0,{"$f":"AD268+AF268","v":{"$error":"#VALUE!"}},{"$f":"IF(Input!$W$55=1,CM268+CN268,MAX(AC268-AG268,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",S268,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(B268<=5,VLOOKUP(B268,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",{"$f":"IF(AND(B268<>\"\",B268<=Term),CR268-AM268,0)","v":0},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(C268<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$f":"S268+T268+U268","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",((Flat_Extra/1000)/12)*AQ268*AO268+Input!$H$34*V268*AP268,\"\")","v":""},{"$f":"IF(B268<>\"\",Service_tax*(V268+AR268+CB268),\"\")","v":""},{"$f":"L268+X268+AF268+AS268","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",D268+AU267,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B268<>\"\",B268<=Term-3),MIN(AU268,Charges!$H$11),0)","v":0},{"$f":"IF(C268=1,MIN(AV268,AW268),IF(AV268=0,0,MIN(AW268-AY267,IF(MOD(C268-1,12/Mode)=0,VLOOKUP(B268,Input!$B$43:$I$100,5)/Mode,0))))*(B268<=Term-3)","v":{"$error":"#VALUE!"}},{"$f":"IF(C268=1,AX268,AX268+AY267)*(B268<=Term)","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(BH268>0,IF(AH269<Charges!$D$73*aprem,1,0),0),\"\")","v":""},{"$f":"IF(B268<>\"\",AZ268,0)","v":0},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,MIN(IF(MOD(C268,12)=0,VLOOKUP(B268,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM268,AH268),AH268-Charges!$D$73*aprem)))),0),0)","v":0},{"$f":"IF(B268<>\"\",Age+B268-1,\"\")","v":""},{"$f":"IF(B268<>\"\",IF(BC268+2>60,1,0),\"\")","v":""},{"$f":"IF(B268<>\"\",BB268,0)","v":0},{"$f":"IF(C268<60,0,IF(MOD(C268,12)=0,(BC268<60)*SUM(INDIRECT($BF$7&(C268+11)&\":\"&$BF$7&C267))+(BC268>=60)*SUMPRODUCT($BD$12:BD268,$BE$12:$BE268),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(B268<>\"\",IF(C268<=60,AI268,IF(MOD(C268,12)=0,AI268-BF268*0,BG267)),\"\")","v":""},{"$f":"IF(B268<>\"\",IF(Input!$J$40=\"Yes\",IF(B268<=5,0,IF(MOD(C268,12)=0,VLOOKUP(B268,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$f":"AH268","v":{"$error":"#VALUE!"}},{"$f":"IF(A268=1,-G268,0)+IF(C268=Term*12+1,CR267)+BB268","v":0},null,null,null,null,{"$f":"IF(B268>PPT, 0,PPT-B268)","v":0},{"$f":"IF(B268>=Term, 1,MIN(Term-B268+1,10))","v":1},{"$f":"10%*SA*(B268<=Term)","v":0},{"$f":"E268","v":0},null,null,{"$f":"Charges!$C$82/12*(B268<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B268<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B268<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B268<=Charges!$C$88),0)","v":0},{"$f":"IF(B268<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B268<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW268*BY268*Input!$H$35+BX268*BZ268*Input!$H$36","v":0},{"$f":"BW268+CA268+BX268","v":0},{"$f":"CB268*Charges!$C$6","v":0},{"$f":"CB268+CC268","v":0},null,null,{"$f":"IF(Input!$W$55=1,F268*Charges!$F$51+CM267+IF(MOD(C268-1,12)=0,CN267,0)-BE267,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C268-1,12)=0,H268*D268,CN267),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG268-(B268>PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH268-(B268<=PPT)*Z268)*(1+Charges!$D$11),0)","v":0},{"$f":"CI268*Charges!$C$22/12","v":0},{"$f":"CJ268*SUMPRODUCT($CO$11:$CP$11,CO268:CP268)/12","v":0},{"$f":"CI268-CK268+CQ267-(B268>PPT)*AF268","v":{"$error":"#VALUE!"}},{"$f":"CJ268-CL268-(B268<=PPT)*AF268*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C268=\"\",MOD(C268-1,12)=0,B268>PPT),0%,100%/12+CO267),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B268>PPT),0%,100%-CO268)","v":0},{"$f":"IF(B268>=Charges!$B$68,IF(MOD(C268,12)=0,(Loyalty_Bonus+Charges!$C$69*(B268-11))*AH268,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$f":"IF(Term-B268 >8, avg_fmc_dfa2, IF(Term-B268 > 4, avg_fmc_dfa3, avg_fmc_dfa4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term-B268 >16, avg_fmc_dfa6, IF(Term-B268 > 11, avg_fmc_dfa7,IF(Term-B268 >6, avg_fmc_dfa8, avg_fmc_dfa9)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Term = 10, CU268, CV268)*(dfa_option = \"Yes\")+ Average_FMC*(dfa_option = \"No\")","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(B269<>\"\",IF(C269<=PPT*12,1,0),\"\")","v":""},{"$f":"IF(B268<=Term,INT((C269-1)/12+1),\"\")","v":""},"",0,0,"","",{"$f":"IF(AND(B269<>\"\", B269<=10),VLOOKUP(B269,Charges!$C$40:$F$50, 4, 0), IF(AND(B269<>\"\", B269 >10), 100%, 0))","v":0},0,"",{"$f":"D269*H269+F269*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B269=1,0,IF(B269<>\"\",(M269+N269)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G269), 0.5*Term*aprem)*(1+Indexation*(B269-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B269, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B269<>\"\",B269<=Term),IF(C269<61,Charges!$C$31,W268*(1+(B269<>B268)*Charges!$C$32))),500)","v":0},0,0,{"$f":"IF(B269<>\"\",V269+Y269+AS269+AR269+CB269,\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,R269+CR268-BB268),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,0,IF(C269=Input!$O$18,Input!$O$19,R269+CR268-Z269-BE268)),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(Input!$W$55=1,CI269+CJ269,AB269*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK269+CL269,( 1-(1-CW269)^(1/12))*(AC269))-'8%'!CS269","v":{"$error":"#VALUE!"}},{"$f":"AC269*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM269+CN269,MAX(AC269-AG269,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(B269<=5,VLOOKUP(B269,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},{"$f":"IF(B269<>\"\",MIN(E269*AJ269,CR269*AK269,AL269),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B269<>\"\",IF(C269<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",((Flat_Extra/1000)/12)*AQ269*AO269+Input!$H$34*V269*AP269,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B269<>\"\",IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B269<>\"\",B269<=Term-3),MIN(AU269,Charges!$H$11),0)","v":0},{"$f":"IF(C269=1,MIN(AV269,AW269),IF(AV269=0,0,MIN(AW269-AY268,IF(MOD(C269-1,12/Mode)=0,VLOOKUP(B269,Input!$B$43:$I$100,5)/Mode,0))))*(B269<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B269<>\"\",IF(BH269>0,IF(AH270<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,MIN(IF(MOD(C269,12)=0,VLOOKUP(B269,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM269,AH269),AH269-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C269<60,0,IF(MOD(C269,12)=0,(BC269<60)*SUM(INDIRECT($BF$7&(C269+11)&\":\"&$BF$7&C268))+(BC269>=60)*SUMPRODUCT($BD$12:BD269,$BE$12:$BE269),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B269<>\"\",IF(Input!$J$40=\"Yes\",IF(B269<=5,0,IF(MOD(C269,12)=0,VLOOKUP(B269,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B269<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B269<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B269<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B269<=Charges!$C$88),0)","v":0},{"$f":"IF(B269<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B269<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW269*BY269*Input!$H$35+BX269*BZ269*Input!$H$36","v":0},0,{"$f":"CB269*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F269*Charges!$F$51+CM268+IF(MOD(C269-1,12)=0,CN268,0)-BE268,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C269-1,12)=0,H269*D269,CN268),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG269-(B269>PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH269-(B269<=PPT)*Z269)*(1+Charges!$D$11),0)","v":0},{"$f":"CI269*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ269-CL269-(B269<=PPT)*AF269*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C269=\"\",MOD(C269-1,12)=0,B269>PPT),0%,100%/12+CO268),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B269>PPT),0%,100%-CO269)","v":0},{"$f":"IF(B269>=Charges!$B$68,IF(MOD(C269,12)=0,(Loyalty_Bonus+Charges!$C$69*(B269-11))*AH269,0),0)","v":{"$error":"#VALUE!"}},{"$f":"AH269 +CQ269","v":{"$error":"#VALUE!"}},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B270<>\"\", B270<=10),VLOOKUP(B270,Charges!$C$40:$F$50, 4, 0), IF(AND(B270<>\"\", B270 >10), 100%, 0))","v":0},0,"",{"$f":"D270*H270+F270*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B270=1,0,IF(B270<>\"\",(M270+N270)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G270), 0.5*Term*aprem)*(1+Indexation*(B270-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B270, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B270<>\"\",B270<=Term),IF(C270<61,Charges!$C$31,W269*(1+(B270<>B269)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,R270+CR269-BB269),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,0,IF(C270=Input!$O$18,Input!$O$19,R270+CR269-Z270-BE269)),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(Input!$W$55=1,CI270+CJ270,AB270*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK270+CL270,( 1-(1-CW270)^(1/12))*(AC270))-'8%'!CS270","v":{"$error":"#VALUE!"}},{"$f":"AC270*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM270+CN270,MAX(AC270-AG270,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(B270<=5,VLOOKUP(B270,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B270<>\"\",IF(C270<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",((Flat_Extra/1000)/12)*AQ270*AO270+Input!$H$34*V270*AP270,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B270<>\"\",IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B270<>\"\",B270<=Term-3),MIN(AU270,Charges!$H$11),0)","v":0},{"$f":"IF(C270=1,MIN(AV270,AW270),IF(AV270=0,0,MIN(AW270-AY269,IF(MOD(C270-1,12/Mode)=0,VLOOKUP(B270,Input!$B$43:$I$100,5)/Mode,0))))*(B270<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B270<>\"\",IF(BH270>0,IF(AH271<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,MIN(IF(MOD(C270,12)=0,VLOOKUP(B270,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM270,AH270),AH270-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C270<60,0,IF(MOD(C270,12)=0,(BC270<60)*SUM(INDIRECT($BF$7&(C270+11)&\":\"&$BF$7&C269))+(BC270>=60)*SUMPRODUCT($BD$12:BD270,$BE$12:$BE270),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B270<>\"\",IF(Input!$J$40=\"Yes\",IF(B270<=5,0,IF(MOD(C270,12)=0,VLOOKUP(B270,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B270<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B270<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B270<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B270<=Charges!$C$88),0)","v":0},{"$f":"IF(B270<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B270<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW270*BY270*Input!$H$35+BX270*BZ270*Input!$H$36","v":0},0,{"$f":"CB270*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F270*Charges!$F$51+CM269+IF(MOD(C270-1,12)=0,CN269,0)-BE269,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C270-1,12)=0,H270*D270,CN269),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG270-(B270>PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH270-(B270<=PPT)*Z270)*(1+Charges!$D$11),0)","v":0},{"$f":"CI270*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ270-CL270-(B270<=PPT)*AF270*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C270=\"\",MOD(C270-1,12)=0,B270>PPT),0%,100%/12+CO269),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B270>PPT),0%,100%-CO270)","v":0},{"$f":"IF(B270>=Charges!$B$68,IF(MOD(C270,12)=0,(Loyalty_Bonus+Charges!$C$69*(B270-11))*AH270,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B271<>\"\", B271<=10),VLOOKUP(B271,Charges!$C$40:$F$50, 4, 0), IF(AND(B271<>\"\", B271 >10), 100%, 0))","v":0},0,"",{"$f":"D271*H271+F271*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B271=1,0,IF(B271<>\"\",(M271+N271)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G271), 0.5*Term*aprem)*(1+Indexation*(B271-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B271, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B271<>\"\",B271<=Term),IF(C271<61,Charges!$C$31,W270*(1+(B271<>B270)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,R271+CR270-BB270),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,0,IF(C271=Input!$O$18,Input!$O$19,R271+CR270-Z271-BE270)),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(Input!$W$55=1,CI271+CJ271,AB271*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK271+CL271,( 1-(1-CW271)^(1/12))*(AC271))-'8%'!CS271","v":{"$error":"#VALUE!"}},{"$f":"AC271*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM271+CN271,MAX(AC271-AG271,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(B271<=5,VLOOKUP(B271,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B271<>\"\",IF(C271<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",((Flat_Extra/1000)/12)*AQ271*AO271+Input!$H$34*V271*AP271,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B271<>\"\",IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B271<>\"\",B271<=Term-3),MIN(AU271,Charges!$H$11),0)","v":0},{"$f":"IF(C271=1,MIN(AV271,AW271),IF(AV271=0,0,MIN(AW271-AY270,IF(MOD(C271-1,12/Mode)=0,VLOOKUP(B271,Input!$B$43:$I$100,5)/Mode,0))))*(B271<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B271<>\"\",IF(BH271>0,IF(AH272<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,MIN(IF(MOD(C271,12)=0,VLOOKUP(B271,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM271,AH271),AH271-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C271<60,0,IF(MOD(C271,12)=0,(BC271<60)*SUM(INDIRECT($BF$7&(C271+11)&\":\"&$BF$7&C270))+(BC271>=60)*SUMPRODUCT($BD$12:BD271,$BE$12:$BE271),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B271<>\"\",IF(Input!$J$40=\"Yes\",IF(B271<=5,0,IF(MOD(C271,12)=0,VLOOKUP(B271,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B271<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B271<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B271<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B271<=Charges!$C$88),0)","v":0},{"$f":"IF(B271<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B271<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW271*BY271*Input!$H$35+BX271*BZ271*Input!$H$36","v":0},0,{"$f":"CB271*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F271*Charges!$F$51+CM270+IF(MOD(C271-1,12)=0,CN270,0)-BE270,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C271-1,12)=0,H271*D271,CN270),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG271-(B271>PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH271-(B271<=PPT)*Z271)*(1+Charges!$D$11),0)","v":0},{"$f":"CI271*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ271-CL271-(B271<=PPT)*AF271*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C271=\"\",MOD(C271-1,12)=0,B271>PPT),0%,100%/12+CO270),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B271>PPT),0%,100%-CO271)","v":0},{"$f":"IF(B271>=Charges!$B$68,IF(MOD(C271,12)=0,(Loyalty_Bonus+Charges!$C$69*(B271-11))*AH271,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B272<>\"\", B272<=10),VLOOKUP(B272,Charges!$C$40:$F$50, 4, 0), IF(AND(B272<>\"\", B272 >10), 100%, 0))","v":0},0,"",{"$f":"D272*H272+F272*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B272=1,0,IF(B272<>\"\",(M272+N272)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G272), 0.5*Term*aprem)*(1+Indexation*(B272-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B272, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B272<>\"\",B272<=Term),IF(C272<61,Charges!$C$31,W271*(1+(B272<>B271)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,R272+CR271-BB271),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,0,IF(C272=Input!$O$18,Input!$O$19,R272+CR271-Z272-BE271)),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(Input!$W$55=1,CI272+CJ272,AB272*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK272+CL272,( 1-(1-CW272)^(1/12))*(AC272))-'8%'!CS272","v":{"$error":"#VALUE!"}},{"$f":"AC272*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM272+CN272,MAX(AC272-AG272,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(B272<=5,VLOOKUP(B272,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B272<>\"\",IF(C272<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",((Flat_Extra/1000)/12)*AQ272*AO272+Input!$H$34*V272*AP272,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B272<>\"\",IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B272<>\"\",B272<=Term-3),MIN(AU272,Charges!$H$11),0)","v":0},{"$f":"IF(C272=1,MIN(AV272,AW272),IF(AV272=0,0,MIN(AW272-AY271,IF(MOD(C272-1,12/Mode)=0,VLOOKUP(B272,Input!$B$43:$I$100,5)/Mode,0))))*(B272<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B272<>\"\",IF(BH272>0,IF(AH273<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,MIN(IF(MOD(C272,12)=0,VLOOKUP(B272,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM272,AH272),AH272-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C272<60,0,IF(MOD(C272,12)=0,(BC272<60)*SUM(INDIRECT($BF$7&(C272+11)&\":\"&$BF$7&C271))+(BC272>=60)*SUMPRODUCT($BD$12:BD272,$BE$12:$BE272),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B272<>\"\",IF(Input!$J$40=\"Yes\",IF(B272<=5,0,IF(MOD(C272,12)=0,VLOOKUP(B272,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B272<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B272<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B272<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B272<=Charges!$C$88),0)","v":0},{"$f":"IF(B272<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B272<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW272*BY272*Input!$H$35+BX272*BZ272*Input!$H$36","v":0},0,{"$f":"CB272*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F272*Charges!$F$51+CM271+IF(MOD(C272-1,12)=0,CN271,0)-BE271,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C272-1,12)=0,H272*D272,CN271),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG272-(B272>PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH272-(B272<=PPT)*Z272)*(1+Charges!$D$11),0)","v":0},{"$f":"CI272*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ272-CL272-(B272<=PPT)*AF272*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C272=\"\",MOD(C272-1,12)=0,B272>PPT),0%,100%/12+CO271),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B272>PPT),0%,100%-CO272)","v":0},{"$f":"IF(B272>=Charges!$B$68,IF(MOD(C272,12)=0,(Loyalty_Bonus+Charges!$C$69*(B272-11))*AH272,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B273<>\"\", B273<=10),VLOOKUP(B273,Charges!$C$40:$F$50, 4, 0), IF(AND(B273<>\"\", B273 >10), 100%, 0))","v":0},0,"",{"$f":"D273*H273+F273*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B273=1,0,IF(B273<>\"\",(M273+N273)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G273), 0.5*Term*aprem)*(1+Indexation*(B273-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B273, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B273<>\"\",B273<=Term),IF(C273<61,Charges!$C$31,W272*(1+(B273<>B272)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,R273+CR272-BB272),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,0,IF(C273=Input!$O$18,Input!$O$19,R273+CR272-Z273-BE272)),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(Input!$W$55=1,CI273+CJ273,AB273*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK273+CL273,( 1-(1-CW273)^(1/12))*(AC273))-'8%'!CS273","v":{"$error":"#VALUE!"}},{"$f":"AC273*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM273+CN273,MAX(AC273-AG273,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(B273<=5,VLOOKUP(B273,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B273<>\"\",IF(C273<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",((Flat_Extra/1000)/12)*AQ273*AO273+Input!$H$34*V273*AP273,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B273<>\"\",IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B273<>\"\",B273<=Term-3),MIN(AU273,Charges!$H$11),0)","v":0},{"$f":"IF(C273=1,MIN(AV273,AW273),IF(AV273=0,0,MIN(AW273-AY272,IF(MOD(C273-1,12/Mode)=0,VLOOKUP(B273,Input!$B$43:$I$100,5)/Mode,0))))*(B273<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B273<>\"\",IF(BH273>0,IF(AH274<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,MIN(IF(MOD(C273,12)=0,VLOOKUP(B273,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM273,AH273),AH273-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C273<60,0,IF(MOD(C273,12)=0,(BC273<60)*SUM(INDIRECT($BF$7&(C273+11)&\":\"&$BF$7&C272))+(BC273>=60)*SUMPRODUCT($BD$12:BD273,$BE$12:$BE273),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B273<>\"\",IF(Input!$J$40=\"Yes\",IF(B273<=5,0,IF(MOD(C273,12)=0,VLOOKUP(B273,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B273<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B273<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B273<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B273<=Charges!$C$88),0)","v":0},{"$f":"IF(B273<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B273<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW273*BY273*Input!$H$35+BX273*BZ273*Input!$H$36","v":0},0,{"$f":"CB273*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F273*Charges!$F$51+CM272+IF(MOD(C273-1,12)=0,CN272,0)-BE272,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C273-1,12)=0,H273*D273,CN272),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG273-(B273>PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH273-(B273<=PPT)*Z273)*(1+Charges!$D$11),0)","v":0},{"$f":"CI273*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ273-CL273-(B273<=PPT)*AF273*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C273=\"\",MOD(C273-1,12)=0,B273>PPT),0%,100%/12+CO272),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B273>PPT),0%,100%-CO273)","v":0},{"$f":"IF(B273>=Charges!$B$68,IF(MOD(C273,12)=0,(Loyalty_Bonus+Charges!$C$69*(B273-11))*AH273,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B274<>\"\", B274<=10),VLOOKUP(B274,Charges!$C$40:$F$50, 4, 0), IF(AND(B274<>\"\", B274 >10), 100%, 0))","v":0},0,"",{"$f":"D274*H274+F274*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B274=1,0,IF(B274<>\"\",(M274+N274)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G274), 0.5*Term*aprem)*(1+Indexation*(B274-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B274, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B274<>\"\",B274<=Term),IF(C274<61,Charges!$C$31,W273*(1+(B274<>B273)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,R274+CR273-BB273),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,0,IF(C274=Input!$O$18,Input!$O$19,R274+CR273-Z274-BE273)),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(Input!$W$55=1,CI274+CJ274,AB274*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK274+CL274,( 1-(1-CW274)^(1/12))*(AC274))-'8%'!CS274","v":{"$error":"#VALUE!"}},{"$f":"AC274*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM274+CN274,MAX(AC274-AG274,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(B274<=5,VLOOKUP(B274,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B274<>\"\",IF(C274<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",((Flat_Extra/1000)/12)*AQ274*AO274+Input!$H$34*V274*AP274,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B274<>\"\",IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B274<>\"\",B274<=Term-3),MIN(AU274,Charges!$H$11),0)","v":0},{"$f":"IF(C274=1,MIN(AV274,AW274),IF(AV274=0,0,MIN(AW274-AY273,IF(MOD(C274-1,12/Mode)=0,VLOOKUP(B274,Input!$B$43:$I$100,5)/Mode,0))))*(B274<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B274<>\"\",IF(BH274>0,IF(AH275<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,MIN(IF(MOD(C274,12)=0,VLOOKUP(B274,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM274,AH274),AH274-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C274<60,0,IF(MOD(C274,12)=0,(BC274<60)*SUM(INDIRECT($BF$7&(C274+11)&\":\"&$BF$7&C273))+(BC274>=60)*SUMPRODUCT($BD$12:BD274,$BE$12:$BE274),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B274<>\"\",IF(Input!$J$40=\"Yes\",IF(B274<=5,0,IF(MOD(C274,12)=0,VLOOKUP(B274,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B274<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B274<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B274<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B274<=Charges!$C$88),0)","v":0},{"$f":"IF(B274<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B274<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW274*BY274*Input!$H$35+BX274*BZ274*Input!$H$36","v":0},0,{"$f":"CB274*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F274*Charges!$F$51+CM273+IF(MOD(C274-1,12)=0,CN273,0)-BE273,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C274-1,12)=0,H274*D274,CN273),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG274-(B274>PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH274-(B274<=PPT)*Z274)*(1+Charges!$D$11),0)","v":0},{"$f":"CI274*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ274-CL274-(B274<=PPT)*AF274*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C274=\"\",MOD(C274-1,12)=0,B274>PPT),0%,100%/12+CO273),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B274>PPT),0%,100%-CO274)","v":0},{"$f":"IF(B274>=Charges!$B$68,IF(MOD(C274,12)=0,(Loyalty_Bonus+Charges!$C$69*(B274-11))*AH274,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B275<>\"\", B275<=10),VLOOKUP(B275,Charges!$C$40:$F$50, 4, 0), IF(AND(B275<>\"\", B275 >10), 100%, 0))","v":0},0,"",{"$f":"D275*H275+F275*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B275=1,0,IF(B275<>\"\",(M275+N275)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G275), 0.5*Term*aprem)*(1+Indexation*(B275-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B275, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B275<>\"\",B275<=Term),IF(C275<61,Charges!$C$31,W274*(1+(B275<>B274)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,R275+CR274-BB274),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,0,IF(C275=Input!$O$18,Input!$O$19,R275+CR274-Z275-BE274)),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(Input!$W$55=1,CI275+CJ275,AB275*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK275+CL275,( 1-(1-CW275)^(1/12))*(AC275))-'8%'!CS275","v":{"$error":"#VALUE!"}},{"$f":"AC275*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM275+CN275,MAX(AC275-AG275,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(B275<=5,VLOOKUP(B275,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B275<>\"\",IF(C275<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",((Flat_Extra/1000)/12)*AQ275*AO275+Input!$H$34*V275*AP275,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B275<>\"\",IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B275<>\"\",B275<=Term-3),MIN(AU275,Charges!$H$11),0)","v":0},{"$f":"IF(C275=1,MIN(AV275,AW275),IF(AV275=0,0,MIN(AW275-AY274,IF(MOD(C275-1,12/Mode)=0,VLOOKUP(B275,Input!$B$43:$I$100,5)/Mode,0))))*(B275<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B275<>\"\",IF(BH275>0,IF(AH276<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,MIN(IF(MOD(C275,12)=0,VLOOKUP(B275,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM275,AH275),AH275-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C275<60,0,IF(MOD(C275,12)=0,(BC275<60)*SUM(INDIRECT($BF$7&(C275+11)&\":\"&$BF$7&C274))+(BC275>=60)*SUMPRODUCT($BD$12:BD275,$BE$12:$BE275),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B275<>\"\",IF(Input!$J$40=\"Yes\",IF(B275<=5,0,IF(MOD(C275,12)=0,VLOOKUP(B275,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B275<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B275<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B275<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B275<=Charges!$C$88),0)","v":0},{"$f":"IF(B275<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B275<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW275*BY275*Input!$H$35+BX275*BZ275*Input!$H$36","v":0},0,{"$f":"CB275*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F275*Charges!$F$51+CM274+IF(MOD(C275-1,12)=0,CN274,0)-BE274,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C275-1,12)=0,H275*D275,CN274),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG275-(B275>PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH275-(B275<=PPT)*Z275)*(1+Charges!$D$11),0)","v":0},{"$f":"CI275*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ275-CL275-(B275<=PPT)*AF275*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C275=\"\",MOD(C275-1,12)=0,B275>PPT),0%,100%/12+CO274),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B275>PPT),0%,100%-CO275)","v":0},{"$f":"IF(B275>=Charges!$B$68,IF(MOD(C275,12)=0,(Loyalty_Bonus+Charges!$C$69*(B275-11))*AH275,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B276<>\"\", B276<=10),VLOOKUP(B276,Charges!$C$40:$F$50, 4, 0), IF(AND(B276<>\"\", B276 >10), 100%, 0))","v":0},0,"",{"$f":"D276*H276+F276*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B276=1,0,IF(B276<>\"\",(M276+N276)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G276), 0.5*Term*aprem)*(1+Indexation*(B276-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B276, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B276<>\"\",B276<=Term),IF(C276<61,Charges!$C$31,W275*(1+(B276<>B275)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,R276+CR275-BB275),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,0,IF(C276=Input!$O$18,Input!$O$19,R276+CR275-Z276-BE275)),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(Input!$W$55=1,CI276+CJ276,AB276*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK276+CL276,( 1-(1-CW276)^(1/12))*(AC276))-'8%'!CS276","v":{"$error":"#VALUE!"}},{"$f":"AC276*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM276+CN276,MAX(AC276-AG276,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(B276<=5,VLOOKUP(B276,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B276<>\"\",IF(C276<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",((Flat_Extra/1000)/12)*AQ276*AO276+Input!$H$34*V276*AP276,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B276<>\"\",IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B276<>\"\",B276<=Term-3),MIN(AU276,Charges!$H$11),0)","v":0},{"$f":"IF(C276=1,MIN(AV276,AW276),IF(AV276=0,0,MIN(AW276-AY275,IF(MOD(C276-1,12/Mode)=0,VLOOKUP(B276,Input!$B$43:$I$100,5)/Mode,0))))*(B276<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B276<>\"\",IF(BH276>0,IF(AH277<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,MIN(IF(MOD(C276,12)=0,VLOOKUP(B276,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM276,AH276),AH276-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C276<60,0,IF(MOD(C276,12)=0,(BC276<60)*SUM(INDIRECT($BF$7&(C276+11)&\":\"&$BF$7&C275))+(BC276>=60)*SUMPRODUCT($BD$12:BD276,$BE$12:$BE276),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B276<>\"\",IF(Input!$J$40=\"Yes\",IF(B276<=5,0,IF(MOD(C276,12)=0,VLOOKUP(B276,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B276<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B276<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B276<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B276<=Charges!$C$88),0)","v":0},{"$f":"IF(B276<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B276<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW276*BY276*Input!$H$35+BX276*BZ276*Input!$H$36","v":0},0,{"$f":"CB276*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F276*Charges!$F$51+CM275+IF(MOD(C276-1,12)=0,CN275,0)-BE275,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C276-1,12)=0,H276*D276,CN275),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG276-(B276>PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH276-(B276<=PPT)*Z276)*(1+Charges!$D$11),0)","v":0},{"$f":"CI276*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ276-CL276-(B276<=PPT)*AF276*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C276=\"\",MOD(C276-1,12)=0,B276>PPT),0%,100%/12+CO275),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B276>PPT),0%,100%-CO276)","v":0},{"$f":"IF(B276>=Charges!$B$68,IF(MOD(C276,12)=0,(Loyalty_Bonus+Charges!$C$69*(B276-11))*AH276,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B277<>\"\", B277<=10),VLOOKUP(B277,Charges!$C$40:$F$50, 4, 0), IF(AND(B277<>\"\", B277 >10), 100%, 0))","v":0},0,"",{"$f":"D277*H277+F277*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B277=1,0,IF(B277<>\"\",(M277+N277)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G277), 0.5*Term*aprem)*(1+Indexation*(B277-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B277, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B277<>\"\",B277<=Term),IF(C277<61,Charges!$C$31,W276*(1+(B277<>B276)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,R277+CR276-BB276),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,0,IF(C277=Input!$O$18,Input!$O$19,R277+CR276-Z277-BE276)),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(Input!$W$55=1,CI277+CJ277,AB277*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK277+CL277,( 1-(1-CW277)^(1/12))*(AC277))-'8%'!CS277","v":{"$error":"#VALUE!"}},{"$f":"AC277*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM277+CN277,MAX(AC277-AG277,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(B277<=5,VLOOKUP(B277,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B277<>\"\",IF(C277<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",((Flat_Extra/1000)/12)*AQ277*AO277+Input!$H$34*V277*AP277,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B277<>\"\",IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B277<>\"\",B277<=Term-3),MIN(AU277,Charges!$H$11),0)","v":0},{"$f":"IF(C277=1,MIN(AV277,AW277),IF(AV277=0,0,MIN(AW277-AY276,IF(MOD(C277-1,12/Mode)=0,VLOOKUP(B277,Input!$B$43:$I$100,5)/Mode,0))))*(B277<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B277<>\"\",IF(BH277>0,IF(AH278<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,MIN(IF(MOD(C277,12)=0,VLOOKUP(B277,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM277,AH277),AH277-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C277<60,0,IF(MOD(C277,12)=0,(BC277<60)*SUM(INDIRECT($BF$7&(C277+11)&\":\"&$BF$7&C276))+(BC277>=60)*SUMPRODUCT($BD$12:BD277,$BE$12:$BE277),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B277<>\"\",IF(Input!$J$40=\"Yes\",IF(B277<=5,0,IF(MOD(C277,12)=0,VLOOKUP(B277,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B277<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B277<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B277<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B277<=Charges!$C$88),0)","v":0},{"$f":"IF(B277<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B277<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW277*BY277*Input!$H$35+BX277*BZ277*Input!$H$36","v":0},0,{"$f":"CB277*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F277*Charges!$F$51+CM276+IF(MOD(C277-1,12)=0,CN276,0)-BE276,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C277-1,12)=0,H277*D277,CN276),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG277-(B277>PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH277-(B277<=PPT)*Z277)*(1+Charges!$D$11),0)","v":0},{"$f":"CI277*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ277-CL277-(B277<=PPT)*AF277*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C277=\"\",MOD(C277-1,12)=0,B277>PPT),0%,100%/12+CO276),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B277>PPT),0%,100%-CO277)","v":0},{"$f":"IF(B277>=Charges!$B$68,IF(MOD(C277,12)=0,(Loyalty_Bonus+Charges!$C$69*(B277-11))*AH277,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B278<>\"\", B278<=10),VLOOKUP(B278,Charges!$C$40:$F$50, 4, 0), IF(AND(B278<>\"\", B278 >10), 100%, 0))","v":0},0,"",{"$f":"D278*H278+F278*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B278=1,0,IF(B278<>\"\",(M278+N278)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G278), 0.5*Term*aprem)*(1+Indexation*(B278-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B278, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B278<>\"\",B278<=Term),IF(C278<61,Charges!$C$31,W277*(1+(B278<>B277)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,R278+CR277-BB277),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,0,IF(C278=Input!$O$18,Input!$O$19,R278+CR277-Z278-BE277)),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(Input!$W$55=1,CI278+CJ278,AB278*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK278+CL278,( 1-(1-CW278)^(1/12))*(AC278))-'8%'!CS278","v":{"$error":"#VALUE!"}},{"$f":"AC278*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM278+CN278,MAX(AC278-AG278,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(B278<=5,VLOOKUP(B278,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B278<>\"\",IF(C278<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",((Flat_Extra/1000)/12)*AQ278*AO278+Input!$H$34*V278*AP278,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B278<>\"\",IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B278<>\"\",B278<=Term-3),MIN(AU278,Charges!$H$11),0)","v":0},{"$f":"IF(C278=1,MIN(AV278,AW278),IF(AV278=0,0,MIN(AW278-AY277,IF(MOD(C278-1,12/Mode)=0,VLOOKUP(B278,Input!$B$43:$I$100,5)/Mode,0))))*(B278<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B278<>\"\",IF(BH278>0,IF(AH279<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,MIN(IF(MOD(C278,12)=0,VLOOKUP(B278,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM278,AH278),AH278-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C278<60,0,IF(MOD(C278,12)=0,(BC278<60)*SUM(INDIRECT($BF$7&(C278+11)&\":\"&$BF$7&C277))+(BC278>=60)*SUMPRODUCT($BD$12:BD278,$BE$12:$BE278),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B278<>\"\",IF(Input!$J$40=\"Yes\",IF(B278<=5,0,IF(MOD(C278,12)=0,VLOOKUP(B278,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B278<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B278<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B278<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B278<=Charges!$C$88),0)","v":0},{"$f":"IF(B278<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B278<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW278*BY278*Input!$H$35+BX278*BZ278*Input!$H$36","v":0},0,{"$f":"CB278*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F278*Charges!$F$51+CM277+IF(MOD(C278-1,12)=0,CN277,0)-BE277,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C278-1,12)=0,H278*D278,CN277),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG278-(B278>PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH278-(B278<=PPT)*Z278)*(1+Charges!$D$11),0)","v":0},{"$f":"CI278*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ278-CL278-(B278<=PPT)*AF278*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C278=\"\",MOD(C278-1,12)=0,B278>PPT),0%,100%/12+CO277),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B278>PPT),0%,100%-CO278)","v":0},{"$f":"IF(B278>=Charges!$B$68,IF(MOD(C278,12)=0,(Loyalty_Bonus+Charges!$C$69*(B278-11))*AH278,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B279<>\"\", B279<=10),VLOOKUP(B279,Charges!$C$40:$F$50, 4, 0), IF(AND(B279<>\"\", B279 >10), 100%, 0))","v":0},0,"",{"$f":"D279*H279+F279*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B279=1,0,IF(B279<>\"\",(M279+N279)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G279), 0.5*Term*aprem)*(1+Indexation*(B279-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B279, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B279<>\"\",B279<=Term),IF(C279<61,Charges!$C$31,W278*(1+(B279<>B278)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,R279+CR278-BB278),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,0,IF(C279=Input!$O$18,Input!$O$19,R279+CR278-Z279-BE278)),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(Input!$W$55=1,CI279+CJ279,AB279*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK279+CL279,( 1-(1-CW279)^(1/12))*(AC279))-'8%'!CS279","v":{"$error":"#VALUE!"}},{"$f":"AC279*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM279+CN279,MAX(AC279-AG279,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(B279<=5,VLOOKUP(B279,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B279<>\"\",IF(C279<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",((Flat_Extra/1000)/12)*AQ279*AO279+Input!$H$34*V279*AP279,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B279<>\"\",IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B279<>\"\",B279<=Term-3),MIN(AU279,Charges!$H$11),0)","v":0},{"$f":"IF(C279=1,MIN(AV279,AW279),IF(AV279=0,0,MIN(AW279-AY278,IF(MOD(C279-1,12/Mode)=0,VLOOKUP(B279,Input!$B$43:$I$100,5)/Mode,0))))*(B279<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B279<>\"\",IF(BH279>0,IF(AH280<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,MIN(IF(MOD(C279,12)=0,VLOOKUP(B279,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM279,AH279),AH279-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C279<60,0,IF(MOD(C279,12)=0,(BC279<60)*SUM(INDIRECT($BF$7&(C279+11)&\":\"&$BF$7&C278))+(BC279>=60)*SUMPRODUCT($BD$12:BD279,$BE$12:$BE279),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B279<>\"\",IF(Input!$J$40=\"Yes\",IF(B279<=5,0,IF(MOD(C279,12)=0,VLOOKUP(B279,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B279<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B279<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B279<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B279<=Charges!$C$88),0)","v":0},{"$f":"IF(B279<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B279<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW279*BY279*Input!$H$35+BX279*BZ279*Input!$H$36","v":0},0,{"$f":"CB279*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F279*Charges!$F$51+CM278+IF(MOD(C279-1,12)=0,CN278,0)-BE278,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C279-1,12)=0,H279*D279,CN278),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG279-(B279>PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH279-(B279<=PPT)*Z279)*(1+Charges!$D$11),0)","v":0},{"$f":"CI279*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ279-CL279-(B279<=PPT)*AF279*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C279=\"\",MOD(C279-1,12)=0,B279>PPT),0%,100%/12+CO278),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B279>PPT),0%,100%-CO279)","v":0},{"$f":"IF(B279>=Charges!$B$68,IF(MOD(C279,12)=0,(Loyalty_Bonus+Charges!$C$69*(B279-11))*AH279,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B280<>\"\", B280<=10),VLOOKUP(B280,Charges!$C$40:$F$50, 4, 0), IF(AND(B280<>\"\", B280 >10), 100%, 0))","v":0},0,"",{"$f":"D280*H280+F280*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B280=1,0,IF(B280<>\"\",(M280+N280)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G280), 0.5*Term*aprem)*(1+Indexation*(B280-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B280, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B280<>\"\",B280<=Term),IF(C280<61,Charges!$C$31,W279*(1+(B280<>B279)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,R280+CR279-BB279),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,0,IF(C280=Input!$O$18,Input!$O$19,R280+CR279-Z280-BE279)),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(Input!$W$55=1,CI280+CJ280,AB280*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK280+CL280,( 1-(1-CW280)^(1/12))*(AC280))-'8%'!CS280","v":{"$error":"#VALUE!"}},{"$f":"AC280*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM280+CN280,MAX(AC280-AG280,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(B280<=5,VLOOKUP(B280,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B280<>\"\",IF(C280<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",((Flat_Extra/1000)/12)*AQ280*AO280+Input!$H$34*V280*AP280,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B280<>\"\",IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B280<>\"\",B280<=Term-3),MIN(AU280,Charges!$H$11),0)","v":0},{"$f":"IF(C280=1,MIN(AV280,AW280),IF(AV280=0,0,MIN(AW280-AY279,IF(MOD(C280-1,12/Mode)=0,VLOOKUP(B280,Input!$B$43:$I$100,5)/Mode,0))))*(B280<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B280<>\"\",IF(BH280>0,IF(AH281<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,MIN(IF(MOD(C280,12)=0,VLOOKUP(B280,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM280,AH280),AH280-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C280<60,0,IF(MOD(C280,12)=0,(BC280<60)*SUM(INDIRECT($BF$7&(C280+11)&\":\"&$BF$7&C279))+(BC280>=60)*SUMPRODUCT($BD$12:BD280,$BE$12:$BE280),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B280<>\"\",IF(Input!$J$40=\"Yes\",IF(B280<=5,0,IF(MOD(C280,12)=0,VLOOKUP(B280,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B280<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B280<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B280<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B280<=Charges!$C$88),0)","v":0},{"$f":"IF(B280<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B280<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW280*BY280*Input!$H$35+BX280*BZ280*Input!$H$36","v":0},0,{"$f":"CB280*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F280*Charges!$F$51+CM279+IF(MOD(C280-1,12)=0,CN279,0)-BE279,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C280-1,12)=0,H280*D280,CN279),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG280-(B280>PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH280-(B280<=PPT)*Z280)*(1+Charges!$D$11),0)","v":0},{"$f":"CI280*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ280-CL280-(B280<=PPT)*AF280*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C280=\"\",MOD(C280-1,12)=0,B280>PPT),0%,100%/12+CO279),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B280>PPT),0%,100%-CO280)","v":0},{"$f":"IF(B280>=Charges!$B$68,IF(MOD(C280,12)=0,(Loyalty_Bonus+Charges!$C$69*(B280-11))*AH280,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B281<>\"\", B281<=10),VLOOKUP(B281,Charges!$C$40:$F$50, 4, 0), IF(AND(B281<>\"\", B281 >10), 100%, 0))","v":0},0,"",{"$f":"D281*H281+F281*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B281=1,0,IF(B281<>\"\",(M281+N281)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G281), 0.5*Term*aprem)*(1+Indexation*(B281-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B281, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B281<>\"\",B281<=Term),IF(C281<61,Charges!$C$31,W280*(1+(B281<>B280)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,R281+CR280-BB280),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,0,IF(C281=Input!$O$18,Input!$O$19,R281+CR280-Z281-BE280)),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(Input!$W$55=1,CI281+CJ281,AB281*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK281+CL281,( 1-(1-CW281)^(1/12))*(AC281))-'8%'!CS281","v":{"$error":"#VALUE!"}},{"$f":"AC281*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM281+CN281,MAX(AC281-AG281,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(B281<=5,VLOOKUP(B281,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B281<>\"\",IF(C281<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",((Flat_Extra/1000)/12)*AQ281*AO281+Input!$H$34*V281*AP281,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B281<>\"\",IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B281<>\"\",B281<=Term-3),MIN(AU281,Charges!$H$11),0)","v":0},{"$f":"IF(C281=1,MIN(AV281,AW281),IF(AV281=0,0,MIN(AW281-AY280,IF(MOD(C281-1,12/Mode)=0,VLOOKUP(B281,Input!$B$43:$I$100,5)/Mode,0))))*(B281<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B281<>\"\",IF(BH281>0,IF(AH282<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,MIN(IF(MOD(C281,12)=0,VLOOKUP(B281,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM281,AH281),AH281-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C281<60,0,IF(MOD(C281,12)=0,(BC281<60)*SUM(INDIRECT($BF$7&(C281+11)&\":\"&$BF$7&C280))+(BC281>=60)*SUMPRODUCT($BD$12:BD281,$BE$12:$BE281),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B281<>\"\",IF(Input!$J$40=\"Yes\",IF(B281<=5,0,IF(MOD(C281,12)=0,VLOOKUP(B281,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B281<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B281<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B281<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B281<=Charges!$C$88),0)","v":0},{"$f":"IF(B281<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B281<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW281*BY281*Input!$H$35+BX281*BZ281*Input!$H$36","v":0},0,{"$f":"CB281*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F281*Charges!$F$51+CM280+IF(MOD(C281-1,12)=0,CN280,0)-BE280,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C281-1,12)=0,H281*D281,CN280),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG281-(B281>PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH281-(B281<=PPT)*Z281)*(1+Charges!$D$11),0)","v":0},{"$f":"CI281*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ281-CL281-(B281<=PPT)*AF281*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C281=\"\",MOD(C281-1,12)=0,B281>PPT),0%,100%/12+CO280),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B281>PPT),0%,100%-CO281)","v":0},{"$f":"IF(B281>=Charges!$B$68,IF(MOD(C281,12)=0,(Loyalty_Bonus+Charges!$C$69*(B281-11))*AH281,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B282<>\"\", B282<=10),VLOOKUP(B282,Charges!$C$40:$F$50, 4, 0), IF(AND(B282<>\"\", B282 >10), 100%, 0))","v":0},0,"",{"$f":"D282*H282+F282*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B282=1,0,IF(B282<>\"\",(M282+N282)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G282), 0.5*Term*aprem)*(1+Indexation*(B282-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B282, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B282<>\"\",B282<=Term),IF(C282<61,Charges!$C$31,W281*(1+(B282<>B281)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,R282+CR281-BB281),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,0,IF(C282=Input!$O$18,Input!$O$19,R282+CR281-Z282-BE281)),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(Input!$W$55=1,CI282+CJ282,AB282*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK282+CL282,( 1-(1-CW282)^(1/12))*(AC282))-'8%'!CS282","v":{"$error":"#VALUE!"}},{"$f":"AC282*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM282+CN282,MAX(AC282-AG282,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(B282<=5,VLOOKUP(B282,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B282<>\"\",IF(C282<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",((Flat_Extra/1000)/12)*AQ282*AO282+Input!$H$34*V282*AP282,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B282<>\"\",IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B282<>\"\",B282<=Term-3),MIN(AU282,Charges!$H$11),0)","v":0},{"$f":"IF(C282=1,MIN(AV282,AW282),IF(AV282=0,0,MIN(AW282-AY281,IF(MOD(C282-1,12/Mode)=0,VLOOKUP(B282,Input!$B$43:$I$100,5)/Mode,0))))*(B282<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B282<>\"\",IF(BH282>0,IF(AH283<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,MIN(IF(MOD(C282,12)=0,VLOOKUP(B282,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM282,AH282),AH282-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C282<60,0,IF(MOD(C282,12)=0,(BC282<60)*SUM(INDIRECT($BF$7&(C282+11)&\":\"&$BF$7&C281))+(BC282>=60)*SUMPRODUCT($BD$12:BD282,$BE$12:$BE282),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B282<>\"\",IF(Input!$J$40=\"Yes\",IF(B282<=5,0,IF(MOD(C282,12)=0,VLOOKUP(B282,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B282<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B282<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B282<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B282<=Charges!$C$88),0)","v":0},{"$f":"IF(B282<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B282<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW282*BY282*Input!$H$35+BX282*BZ282*Input!$H$36","v":0},0,{"$f":"CB282*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F282*Charges!$F$51+CM281+IF(MOD(C282-1,12)=0,CN281,0)-BE281,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C282-1,12)=0,H282*D282,CN281),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG282-(B282>PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH282-(B282<=PPT)*Z282)*(1+Charges!$D$11),0)","v":0},{"$f":"CI282*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ282-CL282-(B282<=PPT)*AF282*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C282=\"\",MOD(C282-1,12)=0,B282>PPT),0%,100%/12+CO281),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B282>PPT),0%,100%-CO282)","v":0},{"$f":"IF(B282>=Charges!$B$68,IF(MOD(C282,12)=0,(Loyalty_Bonus+Charges!$C$69*(B282-11))*AH282,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B283<>\"\", B283<=10),VLOOKUP(B283,Charges!$C$40:$F$50, 4, 0), IF(AND(B283<>\"\", B283 >10), 100%, 0))","v":0},0,"",{"$f":"D283*H283+F283*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B283=1,0,IF(B283<>\"\",(M283+N283)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G283), 0.5*Term*aprem)*(1+Indexation*(B283-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B283, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B283<>\"\",B283<=Term),IF(C283<61,Charges!$C$31,W282*(1+(B283<>B282)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,R283+CR282-BB282),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,0,IF(C283=Input!$O$18,Input!$O$19,R283+CR282-Z283-BE282)),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(Input!$W$55=1,CI283+CJ283,AB283*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK283+CL283,( 1-(1-CW283)^(1/12))*(AC283))-'8%'!CS283","v":{"$error":"#VALUE!"}},{"$f":"AC283*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM283+CN283,MAX(AC283-AG283,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(B283<=5,VLOOKUP(B283,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B283<>\"\",IF(C283<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",((Flat_Extra/1000)/12)*AQ283*AO283+Input!$H$34*V283*AP283,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B283<>\"\",IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B283<>\"\",B283<=Term-3),MIN(AU283,Charges!$H$11),0)","v":0},{"$f":"IF(C283=1,MIN(AV283,AW283),IF(AV283=0,0,MIN(AW283-AY282,IF(MOD(C283-1,12/Mode)=0,VLOOKUP(B283,Input!$B$43:$I$100,5)/Mode,0))))*(B283<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B283<>\"\",IF(BH283>0,IF(AH284<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,MIN(IF(MOD(C283,12)=0,VLOOKUP(B283,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM283,AH283),AH283-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C283<60,0,IF(MOD(C283,12)=0,(BC283<60)*SUM(INDIRECT($BF$7&(C283+11)&\":\"&$BF$7&C282))+(BC283>=60)*SUMPRODUCT($BD$12:BD283,$BE$12:$BE283),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B283<>\"\",IF(Input!$J$40=\"Yes\",IF(B283<=5,0,IF(MOD(C283,12)=0,VLOOKUP(B283,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B283<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B283<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B283<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B283<=Charges!$C$88),0)","v":0},{"$f":"IF(B283<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B283<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW283*BY283*Input!$H$35+BX283*BZ283*Input!$H$36","v":0},0,{"$f":"CB283*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F283*Charges!$F$51+CM282+IF(MOD(C283-1,12)=0,CN282,0)-BE282,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C283-1,12)=0,H283*D283,CN282),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG283-(B283>PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH283-(B283<=PPT)*Z283)*(1+Charges!$D$11),0)","v":0},{"$f":"CI283*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ283-CL283-(B283<=PPT)*AF283*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C283=\"\",MOD(C283-1,12)=0,B283>PPT),0%,100%/12+CO282),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B283>PPT),0%,100%-CO283)","v":0},{"$f":"IF(B283>=Charges!$B$68,IF(MOD(C283,12)=0,(Loyalty_Bonus+Charges!$C$69*(B283-11))*AH283,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B284<>\"\", B284<=10),VLOOKUP(B284,Charges!$C$40:$F$50, 4, 0), IF(AND(B284<>\"\", B284 >10), 100%, 0))","v":0},0,"",{"$f":"D284*H284+F284*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B284=1,0,IF(B284<>\"\",(M284+N284)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G284), 0.5*Term*aprem)*(1+Indexation*(B284-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B284, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B284<>\"\",B284<=Term),IF(C284<61,Charges!$C$31,W283*(1+(B284<>B283)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,R284+CR283-BB283),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,0,IF(C284=Input!$O$18,Input!$O$19,R284+CR283-Z284-BE283)),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(Input!$W$55=1,CI284+CJ284,AB284*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK284+CL284,( 1-(1-CW284)^(1/12))*(AC284))-'8%'!CS284","v":{"$error":"#VALUE!"}},{"$f":"AC284*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM284+CN284,MAX(AC284-AG284,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(B284<=5,VLOOKUP(B284,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B284<>\"\",IF(C284<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",((Flat_Extra/1000)/12)*AQ284*AO284+Input!$H$34*V284*AP284,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B284<>\"\",IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B284<>\"\",B284<=Term-3),MIN(AU284,Charges!$H$11),0)","v":0},{"$f":"IF(C284=1,MIN(AV284,AW284),IF(AV284=0,0,MIN(AW284-AY283,IF(MOD(C284-1,12/Mode)=0,VLOOKUP(B284,Input!$B$43:$I$100,5)/Mode,0))))*(B284<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B284<>\"\",IF(BH284>0,IF(AH285<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,MIN(IF(MOD(C284,12)=0,VLOOKUP(B284,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM284,AH284),AH284-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C284<60,0,IF(MOD(C284,12)=0,(BC284<60)*SUM(INDIRECT($BF$7&(C284+11)&\":\"&$BF$7&C283))+(BC284>=60)*SUMPRODUCT($BD$12:BD284,$BE$12:$BE284),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B284<>\"\",IF(Input!$J$40=\"Yes\",IF(B284<=5,0,IF(MOD(C284,12)=0,VLOOKUP(B284,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B284<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B284<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B284<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B284<=Charges!$C$88),0)","v":0},{"$f":"IF(B284<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B284<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW284*BY284*Input!$H$35+BX284*BZ284*Input!$H$36","v":0},0,{"$f":"CB284*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F284*Charges!$F$51+CM283+IF(MOD(C284-1,12)=0,CN283,0)-BE283,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C284-1,12)=0,H284*D284,CN283),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG284-(B284>PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH284-(B284<=PPT)*Z284)*(1+Charges!$D$11),0)","v":0},{"$f":"CI284*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ284-CL284-(B284<=PPT)*AF284*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C284=\"\",MOD(C284-1,12)=0,B284>PPT),0%,100%/12+CO283),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B284>PPT),0%,100%-CO284)","v":0},{"$f":"IF(B284>=Charges!$B$68,IF(MOD(C284,12)=0,(Loyalty_Bonus+Charges!$C$69*(B284-11))*AH284,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B285<>\"\", B285<=10),VLOOKUP(B285,Charges!$C$40:$F$50, 4, 0), IF(AND(B285<>\"\", B285 >10), 100%, 0))","v":0},0,"",{"$f":"D285*H285+F285*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B285=1,0,IF(B285<>\"\",(M285+N285)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G285), 0.5*Term*aprem)*(1+Indexation*(B285-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B285, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B285<>\"\",B285<=Term),IF(C285<61,Charges!$C$31,W284*(1+(B285<>B284)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,R285+CR284-BB284),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,0,IF(C285=Input!$O$18,Input!$O$19,R285+CR284-Z285-BE284)),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(Input!$W$55=1,CI285+CJ285,AB285*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK285+CL285,( 1-(1-CW285)^(1/12))*(AC285))-'8%'!CS285","v":{"$error":"#VALUE!"}},{"$f":"AC285*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM285+CN285,MAX(AC285-AG285,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(B285<=5,VLOOKUP(B285,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B285<>\"\",IF(C285<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",((Flat_Extra/1000)/12)*AQ285*AO285+Input!$H$34*V285*AP285,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B285<>\"\",IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B285<>\"\",B285<=Term-3),MIN(AU285,Charges!$H$11),0)","v":0},{"$f":"IF(C285=1,MIN(AV285,AW285),IF(AV285=0,0,MIN(AW285-AY284,IF(MOD(C285-1,12/Mode)=0,VLOOKUP(B285,Input!$B$43:$I$100,5)/Mode,0))))*(B285<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B285<>\"\",IF(BH285>0,IF(AH286<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,MIN(IF(MOD(C285,12)=0,VLOOKUP(B285,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM285,AH285),AH285-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C285<60,0,IF(MOD(C285,12)=0,(BC285<60)*SUM(INDIRECT($BF$7&(C285+11)&\":\"&$BF$7&C284))+(BC285>=60)*SUMPRODUCT($BD$12:BD285,$BE$12:$BE285),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B285<>\"\",IF(Input!$J$40=\"Yes\",IF(B285<=5,0,IF(MOD(C285,12)=0,VLOOKUP(B285,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B285<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B285<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B285<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B285<=Charges!$C$88),0)","v":0},{"$f":"IF(B285<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B285<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW285*BY285*Input!$H$35+BX285*BZ285*Input!$H$36","v":0},0,{"$f":"CB285*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F285*Charges!$F$51+CM284+IF(MOD(C285-1,12)=0,CN284,0)-BE284,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C285-1,12)=0,H285*D285,CN284),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG285-(B285>PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH285-(B285<=PPT)*Z285)*(1+Charges!$D$11),0)","v":0},{"$f":"CI285*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ285-CL285-(B285<=PPT)*AF285*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C285=\"\",MOD(C285-1,12)=0,B285>PPT),0%,100%/12+CO284),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B285>PPT),0%,100%-CO285)","v":0},{"$f":"IF(B285>=Charges!$B$68,IF(MOD(C285,12)=0,(Loyalty_Bonus+Charges!$C$69*(B285-11))*AH285,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B286<>\"\", B286<=10),VLOOKUP(B286,Charges!$C$40:$F$50, 4, 0), IF(AND(B286<>\"\", B286 >10), 100%, 0))","v":0},0,"",{"$f":"D286*H286+F286*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B286=1,0,IF(B286<>\"\",(M286+N286)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G286), 0.5*Term*aprem)*(1+Indexation*(B286-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B286, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B286<>\"\",B286<=Term),IF(C286<61,Charges!$C$31,W285*(1+(B286<>B285)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,R286+CR285-BB285),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,0,IF(C286=Input!$O$18,Input!$O$19,R286+CR285-Z286-BE285)),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(Input!$W$55=1,CI286+CJ286,AB286*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK286+CL286,( 1-(1-CW286)^(1/12))*(AC286))-'8%'!CS286","v":{"$error":"#VALUE!"}},{"$f":"AC286*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM286+CN286,MAX(AC286-AG286,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(B286<=5,VLOOKUP(B286,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B286<>\"\",IF(C286<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",((Flat_Extra/1000)/12)*AQ286*AO286+Input!$H$34*V286*AP286,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B286<>\"\",IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B286<>\"\",B286<=Term-3),MIN(AU286,Charges!$H$11),0)","v":0},{"$f":"IF(C286=1,MIN(AV286,AW286),IF(AV286=0,0,MIN(AW286-AY285,IF(MOD(C286-1,12/Mode)=0,VLOOKUP(B286,Input!$B$43:$I$100,5)/Mode,0))))*(B286<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B286<>\"\",IF(BH286>0,IF(AH287<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,MIN(IF(MOD(C286,12)=0,VLOOKUP(B286,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM286,AH286),AH286-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C286<60,0,IF(MOD(C286,12)=0,(BC286<60)*SUM(INDIRECT($BF$7&(C286+11)&\":\"&$BF$7&C285))+(BC286>=60)*SUMPRODUCT($BD$12:BD286,$BE$12:$BE286),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B286<>\"\",IF(Input!$J$40=\"Yes\",IF(B286<=5,0,IF(MOD(C286,12)=0,VLOOKUP(B286,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B286<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B286<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B286<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B286<=Charges!$C$88),0)","v":0},{"$f":"IF(B286<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B286<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW286*BY286*Input!$H$35+BX286*BZ286*Input!$H$36","v":0},0,{"$f":"CB286*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F286*Charges!$F$51+CM285+IF(MOD(C286-1,12)=0,CN285,0)-BE285,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C286-1,12)=0,H286*D286,CN285),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG286-(B286>PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH286-(B286<=PPT)*Z286)*(1+Charges!$D$11),0)","v":0},{"$f":"CI286*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ286-CL286-(B286<=PPT)*AF286*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C286=\"\",MOD(C286-1,12)=0,B286>PPT),0%,100%/12+CO285),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B286>PPT),0%,100%-CO286)","v":0},{"$f":"IF(B286>=Charges!$B$68,IF(MOD(C286,12)=0,(Loyalty_Bonus+Charges!$C$69*(B286-11))*AH286,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B287<>\"\", B287<=10),VLOOKUP(B287,Charges!$C$40:$F$50, 4, 0), IF(AND(B287<>\"\", B287 >10), 100%, 0))","v":0},0,"",{"$f":"D287*H287+F287*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B287=1,0,IF(B287<>\"\",(M287+N287)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G287), 0.5*Term*aprem)*(1+Indexation*(B287-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B287, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B287<>\"\",B287<=Term),IF(C287<61,Charges!$C$31,W286*(1+(B287<>B286)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,R287+CR286-BB286),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,0,IF(C287=Input!$O$18,Input!$O$19,R287+CR286-Z287-BE286)),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(Input!$W$55=1,CI287+CJ287,AB287*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK287+CL287,( 1-(1-CW287)^(1/12))*(AC287))-'8%'!CS287","v":{"$error":"#VALUE!"}},{"$f":"AC287*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM287+CN287,MAX(AC287-AG287,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(B287<=5,VLOOKUP(B287,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B287<>\"\",IF(C287<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",((Flat_Extra/1000)/12)*AQ287*AO287+Input!$H$34*V287*AP287,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B287<>\"\",IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B287<>\"\",B287<=Term-3),MIN(AU287,Charges!$H$11),0)","v":0},{"$f":"IF(C287=1,MIN(AV287,AW287),IF(AV287=0,0,MIN(AW287-AY286,IF(MOD(C287-1,12/Mode)=0,VLOOKUP(B287,Input!$B$43:$I$100,5)/Mode,0))))*(B287<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B287<>\"\",IF(BH287>0,IF(AH288<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,MIN(IF(MOD(C287,12)=0,VLOOKUP(B287,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM287,AH287),AH287-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C287<60,0,IF(MOD(C287,12)=0,(BC287<60)*SUM(INDIRECT($BF$7&(C287+11)&\":\"&$BF$7&C286))+(BC287>=60)*SUMPRODUCT($BD$12:BD287,$BE$12:$BE287),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B287<>\"\",IF(Input!$J$40=\"Yes\",IF(B287<=5,0,IF(MOD(C287,12)=0,VLOOKUP(B287,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B287<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B287<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B287<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B287<=Charges!$C$88),0)","v":0},{"$f":"IF(B287<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B287<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW287*BY287*Input!$H$35+BX287*BZ287*Input!$H$36","v":0},0,{"$f":"CB287*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F287*Charges!$F$51+CM286+IF(MOD(C287-1,12)=0,CN286,0)-BE286,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C287-1,12)=0,H287*D287,CN286),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG287-(B287>PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH287-(B287<=PPT)*Z287)*(1+Charges!$D$11),0)","v":0},{"$f":"CI287*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ287-CL287-(B287<=PPT)*AF287*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C287=\"\",MOD(C287-1,12)=0,B287>PPT),0%,100%/12+CO286),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B287>PPT),0%,100%-CO287)","v":0},{"$f":"IF(B287>=Charges!$B$68,IF(MOD(C287,12)=0,(Loyalty_Bonus+Charges!$C$69*(B287-11))*AH287,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B288<>\"\", B288<=10),VLOOKUP(B288,Charges!$C$40:$F$50, 4, 0), IF(AND(B288<>\"\", B288 >10), 100%, 0))","v":0},0,"",{"$f":"D288*H288+F288*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B288=1,0,IF(B288<>\"\",(M288+N288)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G288), 0.5*Term*aprem)*(1+Indexation*(B288-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B288, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B288<>\"\",B288<=Term),IF(C288<61,Charges!$C$31,W287*(1+(B288<>B287)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,R288+CR287-BB287),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,0,IF(C288=Input!$O$18,Input!$O$19,R288+CR287-Z288-BE287)),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(Input!$W$55=1,CI288+CJ288,AB288*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK288+CL288,( 1-(1-CW288)^(1/12))*(AC288))-'8%'!CS288","v":{"$error":"#VALUE!"}},{"$f":"AC288*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM288+CN288,MAX(AC288-AG288,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(B288<=5,VLOOKUP(B288,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B288<>\"\",IF(C288<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",((Flat_Extra/1000)/12)*AQ288*AO288+Input!$H$34*V288*AP288,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B288<>\"\",IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B288<>\"\",B288<=Term-3),MIN(AU288,Charges!$H$11),0)","v":0},{"$f":"IF(C288=1,MIN(AV288,AW288),IF(AV288=0,0,MIN(AW288-AY287,IF(MOD(C288-1,12/Mode)=0,VLOOKUP(B288,Input!$B$43:$I$100,5)/Mode,0))))*(B288<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B288<>\"\",IF(BH288>0,IF(AH289<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,MIN(IF(MOD(C288,12)=0,VLOOKUP(B288,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM288,AH288),AH288-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C288<60,0,IF(MOD(C288,12)=0,(BC288<60)*SUM(INDIRECT($BF$7&(C288+11)&\":\"&$BF$7&C287))+(BC288>=60)*SUMPRODUCT($BD$12:BD288,$BE$12:$BE288),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B288<>\"\",IF(Input!$J$40=\"Yes\",IF(B288<=5,0,IF(MOD(C288,12)=0,VLOOKUP(B288,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B288<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B288<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B288<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B288<=Charges!$C$88),0)","v":0},{"$f":"IF(B288<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B288<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW288*BY288*Input!$H$35+BX288*BZ288*Input!$H$36","v":0},0,{"$f":"CB288*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F288*Charges!$F$51+CM287+IF(MOD(C288-1,12)=0,CN287,0)-BE287,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C288-1,12)=0,H288*D288,CN287),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG288-(B288>PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH288-(B288<=PPT)*Z288)*(1+Charges!$D$11),0)","v":0},{"$f":"CI288*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ288-CL288-(B288<=PPT)*AF288*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C288=\"\",MOD(C288-1,12)=0,B288>PPT),0%,100%/12+CO287),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B288>PPT),0%,100%-CO288)","v":0},{"$f":"IF(B288>=Charges!$B$68,IF(MOD(C288,12)=0,(Loyalty_Bonus+Charges!$C$69*(B288-11))*AH288,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B289<>\"\", B289<=10),VLOOKUP(B289,Charges!$C$40:$F$50, 4, 0), IF(AND(B289<>\"\", B289 >10), 100%, 0))","v":0},0,"",{"$f":"D289*H289+F289*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B289=1,0,IF(B289<>\"\",(M289+N289)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G289), 0.5*Term*aprem)*(1+Indexation*(B289-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B289, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B289<>\"\",B289<=Term),IF(C289<61,Charges!$C$31,W288*(1+(B289<>B288)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,R289+CR288-BB288),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,0,IF(C289=Input!$O$18,Input!$O$19,R289+CR288-Z289-BE288)),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(Input!$W$55=1,CI289+CJ289,AB289*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK289+CL289,( 1-(1-CW289)^(1/12))*(AC289))-'8%'!CS289","v":{"$error":"#VALUE!"}},{"$f":"AC289*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM289+CN289,MAX(AC289-AG289,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(B289<=5,VLOOKUP(B289,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B289<>\"\",IF(C289<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",((Flat_Extra/1000)/12)*AQ289*AO289+Input!$H$34*V289*AP289,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B289<>\"\",IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B289<>\"\",B289<=Term-3),MIN(AU289,Charges!$H$11),0)","v":0},{"$f":"IF(C289=1,MIN(AV289,AW289),IF(AV289=0,0,MIN(AW289-AY288,IF(MOD(C289-1,12/Mode)=0,VLOOKUP(B289,Input!$B$43:$I$100,5)/Mode,0))))*(B289<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B289<>\"\",IF(BH289>0,IF(AH290<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,MIN(IF(MOD(C289,12)=0,VLOOKUP(B289,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM289,AH289),AH289-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C289<60,0,IF(MOD(C289,12)=0,(BC289<60)*SUM(INDIRECT($BF$7&(C289+11)&\":\"&$BF$7&C288))+(BC289>=60)*SUMPRODUCT($BD$12:BD289,$BE$12:$BE289),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B289<>\"\",IF(Input!$J$40=\"Yes\",IF(B289<=5,0,IF(MOD(C289,12)=0,VLOOKUP(B289,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B289<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B289<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B289<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B289<=Charges!$C$88),0)","v":0},{"$f":"IF(B289<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B289<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW289*BY289*Input!$H$35+BX289*BZ289*Input!$H$36","v":0},0,{"$f":"CB289*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F289*Charges!$F$51+CM288+IF(MOD(C289-1,12)=0,CN288,0)-BE288,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C289-1,12)=0,H289*D289,CN288),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG289-(B289>PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH289-(B289<=PPT)*Z289)*(1+Charges!$D$11),0)","v":0},{"$f":"CI289*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ289-CL289-(B289<=PPT)*AF289*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C289=\"\",MOD(C289-1,12)=0,B289>PPT),0%,100%/12+CO288),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B289>PPT),0%,100%-CO289)","v":0},{"$f":"IF(B289>=Charges!$B$68,IF(MOD(C289,12)=0,(Loyalty_Bonus+Charges!$C$69*(B289-11))*AH289,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B290<>\"\", B290<=10),VLOOKUP(B290,Charges!$C$40:$F$50, 4, 0), IF(AND(B290<>\"\", B290 >10), 100%, 0))","v":0},0,"",{"$f":"D290*H290+F290*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B290=1,0,IF(B290<>\"\",(M290+N290)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G290), 0.5*Term*aprem)*(1+Indexation*(B290-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B290, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B290<>\"\",B290<=Term),IF(C290<61,Charges!$C$31,W289*(1+(B290<>B289)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,R290+CR289-BB289),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,0,IF(C290=Input!$O$18,Input!$O$19,R290+CR289-Z290-BE289)),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(Input!$W$55=1,CI290+CJ290,AB290*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK290+CL290,( 1-(1-CW290)^(1/12))*(AC290))-'8%'!CS290","v":{"$error":"#VALUE!"}},{"$f":"AC290*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM290+CN290,MAX(AC290-AG290,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(B290<=5,VLOOKUP(B290,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B290<>\"\",IF(C290<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",((Flat_Extra/1000)/12)*AQ290*AO290+Input!$H$34*V290*AP290,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B290<>\"\",IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B290<>\"\",B290<=Term-3),MIN(AU290,Charges!$H$11),0)","v":0},{"$f":"IF(C290=1,MIN(AV290,AW290),IF(AV290=0,0,MIN(AW290-AY289,IF(MOD(C290-1,12/Mode)=0,VLOOKUP(B290,Input!$B$43:$I$100,5)/Mode,0))))*(B290<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B290<>\"\",IF(BH290>0,IF(AH291<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,MIN(IF(MOD(C290,12)=0,VLOOKUP(B290,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM290,AH290),AH290-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C290<60,0,IF(MOD(C290,12)=0,(BC290<60)*SUM(INDIRECT($BF$7&(C290+11)&\":\"&$BF$7&C289))+(BC290>=60)*SUMPRODUCT($BD$12:BD290,$BE$12:$BE290),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B290<>\"\",IF(Input!$J$40=\"Yes\",IF(B290<=5,0,IF(MOD(C290,12)=0,VLOOKUP(B290,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B290<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B290<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B290<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B290<=Charges!$C$88),0)","v":0},{"$f":"IF(B290<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B290<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW290*BY290*Input!$H$35+BX290*BZ290*Input!$H$36","v":0},0,{"$f":"CB290*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F290*Charges!$F$51+CM289+IF(MOD(C290-1,12)=0,CN289,0)-BE289,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C290-1,12)=0,H290*D290,CN289),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG290-(B290>PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH290-(B290<=PPT)*Z290)*(1+Charges!$D$11),0)","v":0},{"$f":"CI290*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ290-CL290-(B290<=PPT)*AF290*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C290=\"\",MOD(C290-1,12)=0,B290>PPT),0%,100%/12+CO289),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B290>PPT),0%,100%-CO290)","v":0},{"$f":"IF(B290>=Charges!$B$68,IF(MOD(C290,12)=0,(Loyalty_Bonus+Charges!$C$69*(B290-11))*AH290,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B291<>\"\", B291<=10),VLOOKUP(B291,Charges!$C$40:$F$50, 4, 0), IF(AND(B291<>\"\", B291 >10), 100%, 0))","v":0},0,"",{"$f":"D291*H291+F291*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B291=1,0,IF(B291<>\"\",(M291+N291)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G291), 0.5*Term*aprem)*(1+Indexation*(B291-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B291, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B291<>\"\",B291<=Term),IF(C291<61,Charges!$C$31,W290*(1+(B291<>B290)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,R291+CR290-BB290),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,0,IF(C291=Input!$O$18,Input!$O$19,R291+CR290-Z291-BE290)),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(Input!$W$55=1,CI291+CJ291,AB291*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK291+CL291,( 1-(1-CW291)^(1/12))*(AC291))-'8%'!CS291","v":{"$error":"#VALUE!"}},{"$f":"AC291*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM291+CN291,MAX(AC291-AG291,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(B291<=5,VLOOKUP(B291,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B291<>\"\",IF(C291<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",((Flat_Extra/1000)/12)*AQ291*AO291+Input!$H$34*V291*AP291,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B291<>\"\",IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B291<>\"\",B291<=Term-3),MIN(AU291,Charges!$H$11),0)","v":0},{"$f":"IF(C291=1,MIN(AV291,AW291),IF(AV291=0,0,MIN(AW291-AY290,IF(MOD(C291-1,12/Mode)=0,VLOOKUP(B291,Input!$B$43:$I$100,5)/Mode,0))))*(B291<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B291<>\"\",IF(BH291>0,IF(AH292<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,MIN(IF(MOD(C291,12)=0,VLOOKUP(B291,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM291,AH291),AH291-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C291<60,0,IF(MOD(C291,12)=0,(BC291<60)*SUM(INDIRECT($BF$7&(C291+11)&\":\"&$BF$7&C290))+(BC291>=60)*SUMPRODUCT($BD$12:BD291,$BE$12:$BE291),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B291<>\"\",IF(Input!$J$40=\"Yes\",IF(B291<=5,0,IF(MOD(C291,12)=0,VLOOKUP(B291,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B291<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B291<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B291<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B291<=Charges!$C$88),0)","v":0},{"$f":"IF(B291<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B291<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW291*BY291*Input!$H$35+BX291*BZ291*Input!$H$36","v":0},0,{"$f":"CB291*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F291*Charges!$F$51+CM290+IF(MOD(C291-1,12)=0,CN290,0)-BE290,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C291-1,12)=0,H291*D291,CN290),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG291-(B291>PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH291-(B291<=PPT)*Z291)*(1+Charges!$D$11),0)","v":0},{"$f":"CI291*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ291-CL291-(B291<=PPT)*AF291*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C291=\"\",MOD(C291-1,12)=0,B291>PPT),0%,100%/12+CO290),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B291>PPT),0%,100%-CO291)","v":0},{"$f":"IF(B291>=Charges!$B$68,IF(MOD(C291,12)=0,(Loyalty_Bonus+Charges!$C$69*(B291-11))*AH291,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B292<>\"\", B292<=10),VLOOKUP(B292,Charges!$C$40:$F$50, 4, 0), IF(AND(B292<>\"\", B292 >10), 100%, 0))","v":0},0,"",{"$f":"D292*H292+F292*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B292=1,0,IF(B292<>\"\",(M292+N292)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G292), 0.5*Term*aprem)*(1+Indexation*(B292-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B292, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B292<>\"\",B292<=Term),IF(C292<61,Charges!$C$31,W291*(1+(B292<>B291)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,R292+CR291-BB291),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,0,IF(C292=Input!$O$18,Input!$O$19,R292+CR291-Z292-BE291)),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(Input!$W$55=1,CI292+CJ292,AB292*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK292+CL292,( 1-(1-CW292)^(1/12))*(AC292))-'8%'!CS292","v":{"$error":"#VALUE!"}},{"$f":"AC292*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM292+CN292,MAX(AC292-AG292,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(B292<=5,VLOOKUP(B292,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B292<>\"\",IF(C292<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",((Flat_Extra/1000)/12)*AQ292*AO292+Input!$H$34*V292*AP292,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B292<>\"\",IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B292<>\"\",B292<=Term-3),MIN(AU292,Charges!$H$11),0)","v":0},{"$f":"IF(C292=1,MIN(AV292,AW292),IF(AV292=0,0,MIN(AW292-AY291,IF(MOD(C292-1,12/Mode)=0,VLOOKUP(B292,Input!$B$43:$I$100,5)/Mode,0))))*(B292<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B292<>\"\",IF(BH292>0,IF(AH293<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,MIN(IF(MOD(C292,12)=0,VLOOKUP(B292,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM292,AH292),AH292-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C292<60,0,IF(MOD(C292,12)=0,(BC292<60)*SUM(INDIRECT($BF$7&(C292+11)&\":\"&$BF$7&C291))+(BC292>=60)*SUMPRODUCT($BD$12:BD292,$BE$12:$BE292),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B292<>\"\",IF(Input!$J$40=\"Yes\",IF(B292<=5,0,IF(MOD(C292,12)=0,VLOOKUP(B292,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B292<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B292<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B292<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B292<=Charges!$C$88),0)","v":0},{"$f":"IF(B292<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B292<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW292*BY292*Input!$H$35+BX292*BZ292*Input!$H$36","v":0},0,{"$f":"CB292*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F292*Charges!$F$51+CM291+IF(MOD(C292-1,12)=0,CN291,0)-BE291,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C292-1,12)=0,H292*D292,CN291),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG292-(B292>PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH292-(B292<=PPT)*Z292)*(1+Charges!$D$11),0)","v":0},{"$f":"CI292*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ292-CL292-(B292<=PPT)*AF292*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C292=\"\",MOD(C292-1,12)=0,B292>PPT),0%,100%/12+CO291),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B292>PPT),0%,100%-CO292)","v":0},{"$f":"IF(B292>=Charges!$B$68,IF(MOD(C292,12)=0,(Loyalty_Bonus+Charges!$C$69*(B292-11))*AH292,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B293<>\"\", B293<=10),VLOOKUP(B293,Charges!$C$40:$F$50, 4, 0), IF(AND(B293<>\"\", B293 >10), 100%, 0))","v":0},0,"",{"$f":"D293*H293+F293*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B293=1,0,IF(B293<>\"\",(M293+N293)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G293), 0.5*Term*aprem)*(1+Indexation*(B293-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B293, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B293<>\"\",B293<=Term),IF(C293<61,Charges!$C$31,W292*(1+(B293<>B292)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,R293+CR292-BB292),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,0,IF(C293=Input!$O$18,Input!$O$19,R293+CR292-Z293-BE292)),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(Input!$W$55=1,CI293+CJ293,AB293*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK293+CL293,( 1-(1-CW293)^(1/12))*(AC293))-'8%'!CS293","v":{"$error":"#VALUE!"}},{"$f":"AC293*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM293+CN293,MAX(AC293-AG293,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(B293<=5,VLOOKUP(B293,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B293<>\"\",IF(C293<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",((Flat_Extra/1000)/12)*AQ293*AO293+Input!$H$34*V293*AP293,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B293<>\"\",IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B293<>\"\",B293<=Term-3),MIN(AU293,Charges!$H$11),0)","v":0},{"$f":"IF(C293=1,MIN(AV293,AW293),IF(AV293=0,0,MIN(AW293-AY292,IF(MOD(C293-1,12/Mode)=0,VLOOKUP(B293,Input!$B$43:$I$100,5)/Mode,0))))*(B293<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B293<>\"\",IF(BH293>0,IF(AH294<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,MIN(IF(MOD(C293,12)=0,VLOOKUP(B293,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM293,AH293),AH293-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C293<60,0,IF(MOD(C293,12)=0,(BC293<60)*SUM(INDIRECT($BF$7&(C293+11)&\":\"&$BF$7&C292))+(BC293>=60)*SUMPRODUCT($BD$12:BD293,$BE$12:$BE293),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B293<>\"\",IF(Input!$J$40=\"Yes\",IF(B293<=5,0,IF(MOD(C293,12)=0,VLOOKUP(B293,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B293<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B293<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B293<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B293<=Charges!$C$88),0)","v":0},{"$f":"IF(B293<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B293<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW293*BY293*Input!$H$35+BX293*BZ293*Input!$H$36","v":0},0,{"$f":"CB293*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F293*Charges!$F$51+CM292+IF(MOD(C293-1,12)=0,CN292,0)-BE292,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C293-1,12)=0,H293*D293,CN292),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG293-(B293>PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH293-(B293<=PPT)*Z293)*(1+Charges!$D$11),0)","v":0},{"$f":"CI293*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ293-CL293-(B293<=PPT)*AF293*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C293=\"\",MOD(C293-1,12)=0,B293>PPT),0%,100%/12+CO292),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B293>PPT),0%,100%-CO293)","v":0},{"$f":"IF(B293>=Charges!$B$68,IF(MOD(C293,12)=0,(Loyalty_Bonus+Charges!$C$69*(B293-11))*AH293,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B294<>\"\", B294<=10),VLOOKUP(B294,Charges!$C$40:$F$50, 4, 0), IF(AND(B294<>\"\", B294 >10), 100%, 0))","v":0},0,"",{"$f":"D294*H294+F294*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B294=1,0,IF(B294<>\"\",(M294+N294)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G294), 0.5*Term*aprem)*(1+Indexation*(B294-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B294, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B294<>\"\",B294<=Term),IF(C294<61,Charges!$C$31,W293*(1+(B294<>B293)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,R294+CR293-BB293),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,0,IF(C294=Input!$O$18,Input!$O$19,R294+CR293-Z294-BE293)),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(Input!$W$55=1,CI294+CJ294,AB294*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK294+CL294,( 1-(1-CW294)^(1/12))*(AC294))-'8%'!CS294","v":{"$error":"#VALUE!"}},{"$f":"AC294*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM294+CN294,MAX(AC294-AG294,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(B294<=5,VLOOKUP(B294,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B294<>\"\",IF(C294<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",((Flat_Extra/1000)/12)*AQ294*AO294+Input!$H$34*V294*AP294,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B294<>\"\",IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B294<>\"\",B294<=Term-3),MIN(AU294,Charges!$H$11),0)","v":0},{"$f":"IF(C294=1,MIN(AV294,AW294),IF(AV294=0,0,MIN(AW294-AY293,IF(MOD(C294-1,12/Mode)=0,VLOOKUP(B294,Input!$B$43:$I$100,5)/Mode,0))))*(B294<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B294<>\"\",IF(BH294>0,IF(AH295<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,MIN(IF(MOD(C294,12)=0,VLOOKUP(B294,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM294,AH294),AH294-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C294<60,0,IF(MOD(C294,12)=0,(BC294<60)*SUM(INDIRECT($BF$7&(C294+11)&\":\"&$BF$7&C293))+(BC294>=60)*SUMPRODUCT($BD$12:BD294,$BE$12:$BE294),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B294<>\"\",IF(Input!$J$40=\"Yes\",IF(B294<=5,0,IF(MOD(C294,12)=0,VLOOKUP(B294,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B294<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B294<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B294<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B294<=Charges!$C$88),0)","v":0},{"$f":"IF(B294<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B294<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW294*BY294*Input!$H$35+BX294*BZ294*Input!$H$36","v":0},0,{"$f":"CB294*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F294*Charges!$F$51+CM293+IF(MOD(C294-1,12)=0,CN293,0)-BE293,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C294-1,12)=0,H294*D294,CN293),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG294-(B294>PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH294-(B294<=PPT)*Z294)*(1+Charges!$D$11),0)","v":0},{"$f":"CI294*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ294-CL294-(B294<=PPT)*AF294*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C294=\"\",MOD(C294-1,12)=0,B294>PPT),0%,100%/12+CO293),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B294>PPT),0%,100%-CO294)","v":0},{"$f":"IF(B294>=Charges!$B$68,IF(MOD(C294,12)=0,(Loyalty_Bonus+Charges!$C$69*(B294-11))*AH294,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B295<>\"\", B295<=10),VLOOKUP(B295,Charges!$C$40:$F$50, 4, 0), IF(AND(B295<>\"\", B295 >10), 100%, 0))","v":0},0,"",{"$f":"D295*H295+F295*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B295=1,0,IF(B295<>\"\",(M295+N295)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G295), 0.5*Term*aprem)*(1+Indexation*(B295-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B295, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B295<>\"\",B295<=Term),IF(C295<61,Charges!$C$31,W294*(1+(B295<>B294)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,R295+CR294-BB294),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,0,IF(C295=Input!$O$18,Input!$O$19,R295+CR294-Z295-BE294)),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(Input!$W$55=1,CI295+CJ295,AB295*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK295+CL295,( 1-(1-CW295)^(1/12))*(AC295))-'8%'!CS295","v":{"$error":"#VALUE!"}},{"$f":"AC295*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM295+CN295,MAX(AC295-AG295,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(B295<=5,VLOOKUP(B295,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B295<>\"\",IF(C295<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",((Flat_Extra/1000)/12)*AQ295*AO295+Input!$H$34*V295*AP295,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B295<>\"\",IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B295<>\"\",B295<=Term-3),MIN(AU295,Charges!$H$11),0)","v":0},{"$f":"IF(C295=1,MIN(AV295,AW295),IF(AV295=0,0,MIN(AW295-AY294,IF(MOD(C295-1,12/Mode)=0,VLOOKUP(B295,Input!$B$43:$I$100,5)/Mode,0))))*(B295<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B295<>\"\",IF(BH295>0,IF(AH296<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,MIN(IF(MOD(C295,12)=0,VLOOKUP(B295,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM295,AH295),AH295-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C295<60,0,IF(MOD(C295,12)=0,(BC295<60)*SUM(INDIRECT($BF$7&(C295+11)&\":\"&$BF$7&C294))+(BC295>=60)*SUMPRODUCT($BD$12:BD295,$BE$12:$BE295),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B295<>\"\",IF(Input!$J$40=\"Yes\",IF(B295<=5,0,IF(MOD(C295,12)=0,VLOOKUP(B295,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B295<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B295<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B295<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B295<=Charges!$C$88),0)","v":0},{"$f":"IF(B295<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B295<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW295*BY295*Input!$H$35+BX295*BZ295*Input!$H$36","v":0},0,{"$f":"CB295*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F295*Charges!$F$51+CM294+IF(MOD(C295-1,12)=0,CN294,0)-BE294,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C295-1,12)=0,H295*D295,CN294),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG295-(B295>PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH295-(B295<=PPT)*Z295)*(1+Charges!$D$11),0)","v":0},{"$f":"CI295*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ295-CL295-(B295<=PPT)*AF295*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C295=\"\",MOD(C295-1,12)=0,B295>PPT),0%,100%/12+CO294),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B295>PPT),0%,100%-CO295)","v":0},{"$f":"IF(B295>=Charges!$B$68,IF(MOD(C295,12)=0,(Loyalty_Bonus+Charges!$C$69*(B295-11))*AH295,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B296<>\"\", B296<=10),VLOOKUP(B296,Charges!$C$40:$F$50, 4, 0), IF(AND(B296<>\"\", B296 >10), 100%, 0))","v":0},0,"",{"$f":"D296*H296+F296*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B296=1,0,IF(B296<>\"\",(M296+N296)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G296), 0.5*Term*aprem)*(1+Indexation*(B296-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B296, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B296<>\"\",B296<=Term),IF(C296<61,Charges!$C$31,W295*(1+(B296<>B295)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,R296+CR295-BB295),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,0,IF(C296=Input!$O$18,Input!$O$19,R296+CR295-Z296-BE295)),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(Input!$W$55=1,CI296+CJ296,AB296*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK296+CL296,( 1-(1-CW296)^(1/12))*(AC296))-'8%'!CS296","v":{"$error":"#VALUE!"}},{"$f":"AC296*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM296+CN296,MAX(AC296-AG296,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(B296<=5,VLOOKUP(B296,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B296<>\"\",IF(C296<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",((Flat_Extra/1000)/12)*AQ296*AO296+Input!$H$34*V296*AP296,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B296<>\"\",IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B296<>\"\",B296<=Term-3),MIN(AU296,Charges!$H$11),0)","v":0},{"$f":"IF(C296=1,MIN(AV296,AW296),IF(AV296=0,0,MIN(AW296-AY295,IF(MOD(C296-1,12/Mode)=0,VLOOKUP(B296,Input!$B$43:$I$100,5)/Mode,0))))*(B296<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B296<>\"\",IF(BH296>0,IF(AH297<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,MIN(IF(MOD(C296,12)=0,VLOOKUP(B296,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM296,AH296),AH296-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C296<60,0,IF(MOD(C296,12)=0,(BC296<60)*SUM(INDIRECT($BF$7&(C296+11)&\":\"&$BF$7&C295))+(BC296>=60)*SUMPRODUCT($BD$12:BD296,$BE$12:$BE296),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B296<>\"\",IF(Input!$J$40=\"Yes\",IF(B296<=5,0,IF(MOD(C296,12)=0,VLOOKUP(B296,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B296<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B296<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B296<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B296<=Charges!$C$88),0)","v":0},{"$f":"IF(B296<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B296<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW296*BY296*Input!$H$35+BX296*BZ296*Input!$H$36","v":0},0,{"$f":"CB296*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F296*Charges!$F$51+CM295+IF(MOD(C296-1,12)=0,CN295,0)-BE295,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C296-1,12)=0,H296*D296,CN295),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG296-(B296>PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH296-(B296<=PPT)*Z296)*(1+Charges!$D$11),0)","v":0},{"$f":"CI296*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ296-CL296-(B296<=PPT)*AF296*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C296=\"\",MOD(C296-1,12)=0,B296>PPT),0%,100%/12+CO295),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B296>PPT),0%,100%-CO296)","v":0},{"$f":"IF(B296>=Charges!$B$68,IF(MOD(C296,12)=0,(Loyalty_Bonus+Charges!$C$69*(B296-11))*AH296,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B297<>\"\", B297<=10),VLOOKUP(B297,Charges!$C$40:$F$50, 4, 0), IF(AND(B297<>\"\", B297 >10), 100%, 0))","v":0},0,"",{"$f":"D297*H297+F297*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B297=1,0,IF(B297<>\"\",(M297+N297)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G297), 0.5*Term*aprem)*(1+Indexation*(B297-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B297, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B297<>\"\",B297<=Term),IF(C297<61,Charges!$C$31,W296*(1+(B297<>B296)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,R297+CR296-BB296),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,0,IF(C297=Input!$O$18,Input!$O$19,R297+CR296-Z297-BE296)),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(Input!$W$55=1,CI297+CJ297,AB297*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK297+CL297,( 1-(1-CW297)^(1/12))*(AC297))-'8%'!CS297","v":{"$error":"#VALUE!"}},{"$f":"AC297*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM297+CN297,MAX(AC297-AG297,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(B297<=5,VLOOKUP(B297,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B297<>\"\",IF(C297<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",((Flat_Extra/1000)/12)*AQ297*AO297+Input!$H$34*V297*AP297,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B297<>\"\",IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B297<>\"\",B297<=Term-3),MIN(AU297,Charges!$H$11),0)","v":0},{"$f":"IF(C297=1,MIN(AV297,AW297),IF(AV297=0,0,MIN(AW297-AY296,IF(MOD(C297-1,12/Mode)=0,VLOOKUP(B297,Input!$B$43:$I$100,5)/Mode,0))))*(B297<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B297<>\"\",IF(BH297>0,IF(AH298<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,MIN(IF(MOD(C297,12)=0,VLOOKUP(B297,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM297,AH297),AH297-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C297<60,0,IF(MOD(C297,12)=0,(BC297<60)*SUM(INDIRECT($BF$7&(C297+11)&\":\"&$BF$7&C296))+(BC297>=60)*SUMPRODUCT($BD$12:BD297,$BE$12:$BE297),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B297<>\"\",IF(Input!$J$40=\"Yes\",IF(B297<=5,0,IF(MOD(C297,12)=0,VLOOKUP(B297,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B297<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B297<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B297<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B297<=Charges!$C$88),0)","v":0},{"$f":"IF(B297<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B297<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW297*BY297*Input!$H$35+BX297*BZ297*Input!$H$36","v":0},0,{"$f":"CB297*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F297*Charges!$F$51+CM296+IF(MOD(C297-1,12)=0,CN296,0)-BE296,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C297-1,12)=0,H297*D297,CN296),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG297-(B297>PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH297-(B297<=PPT)*Z297)*(1+Charges!$D$11),0)","v":0},{"$f":"CI297*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ297-CL297-(B297<=PPT)*AF297*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C297=\"\",MOD(C297-1,12)=0,B297>PPT),0%,100%/12+CO296),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B297>PPT),0%,100%-CO297)","v":0},{"$f":"IF(B297>=Charges!$B$68,IF(MOD(C297,12)=0,(Loyalty_Bonus+Charges!$C$69*(B297-11))*AH297,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B298<>\"\", B298<=10),VLOOKUP(B298,Charges!$C$40:$F$50, 4, 0), IF(AND(B298<>\"\", B298 >10), 100%, 0))","v":0},0,"",{"$f":"D298*H298+F298*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B298=1,0,IF(B298<>\"\",(M298+N298)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G298), 0.5*Term*aprem)*(1+Indexation*(B298-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B298, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B298<>\"\",B298<=Term),IF(C298<61,Charges!$C$31,W297*(1+(B298<>B297)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,R298+CR297-BB297),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,0,IF(C298=Input!$O$18,Input!$O$19,R298+CR297-Z298-BE297)),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(Input!$W$55=1,CI298+CJ298,AB298*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK298+CL298,( 1-(1-CW298)^(1/12))*(AC298))-'8%'!CS298","v":{"$error":"#VALUE!"}},{"$f":"AC298*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM298+CN298,MAX(AC298-AG298,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(B298<=5,VLOOKUP(B298,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B298<>\"\",IF(C298<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",((Flat_Extra/1000)/12)*AQ298*AO298+Input!$H$34*V298*AP298,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B298<>\"\",IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B298<>\"\",B298<=Term-3),MIN(AU298,Charges!$H$11),0)","v":0},{"$f":"IF(C298=1,MIN(AV298,AW298),IF(AV298=0,0,MIN(AW298-AY297,IF(MOD(C298-1,12/Mode)=0,VLOOKUP(B298,Input!$B$43:$I$100,5)/Mode,0))))*(B298<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B298<>\"\",IF(BH298>0,IF(AH299<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,MIN(IF(MOD(C298,12)=0,VLOOKUP(B298,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM298,AH298),AH298-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C298<60,0,IF(MOD(C298,12)=0,(BC298<60)*SUM(INDIRECT($BF$7&(C298+11)&\":\"&$BF$7&C297))+(BC298>=60)*SUMPRODUCT($BD$12:BD298,$BE$12:$BE298),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B298<>\"\",IF(Input!$J$40=\"Yes\",IF(B298<=5,0,IF(MOD(C298,12)=0,VLOOKUP(B298,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B298<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B298<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B298<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B298<=Charges!$C$88),0)","v":0},{"$f":"IF(B298<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B298<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW298*BY298*Input!$H$35+BX298*BZ298*Input!$H$36","v":0},0,{"$f":"CB298*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F298*Charges!$F$51+CM297+IF(MOD(C298-1,12)=0,CN297,0)-BE297,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C298-1,12)=0,H298*D298,CN297),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG298-(B298>PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH298-(B298<=PPT)*Z298)*(1+Charges!$D$11),0)","v":0},{"$f":"CI298*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ298-CL298-(B298<=PPT)*AF298*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C298=\"\",MOD(C298-1,12)=0,B298>PPT),0%,100%/12+CO297),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B298>PPT),0%,100%-CO298)","v":0},{"$f":"IF(B298>=Charges!$B$68,IF(MOD(C298,12)=0,(Loyalty_Bonus+Charges!$C$69*(B298-11))*AH298,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B299<>\"\", B299<=10),VLOOKUP(B299,Charges!$C$40:$F$50, 4, 0), IF(AND(B299<>\"\", B299 >10), 100%, 0))","v":0},0,"",{"$f":"D299*H299+F299*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B299=1,0,IF(B299<>\"\",(M299+N299)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G299), 0.5*Term*aprem)*(1+Indexation*(B299-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B299, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B299<>\"\",B299<=Term),IF(C299<61,Charges!$C$31,W298*(1+(B299<>B298)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,R299+CR298-BB298),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,0,IF(C299=Input!$O$18,Input!$O$19,R299+CR298-Z299-BE298)),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(Input!$W$55=1,CI299+CJ299,AB299*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK299+CL299,( 1-(1-CW299)^(1/12))*(AC299))-'8%'!CS299","v":{"$error":"#VALUE!"}},{"$f":"AC299*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM299+CN299,MAX(AC299-AG299,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(B299<=5,VLOOKUP(B299,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B299<>\"\",IF(C299<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",((Flat_Extra/1000)/12)*AQ299*AO299+Input!$H$34*V299*AP299,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B299<>\"\",IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B299<>\"\",B299<=Term-3),MIN(AU299,Charges!$H$11),0)","v":0},{"$f":"IF(C299=1,MIN(AV299,AW299),IF(AV299=0,0,MIN(AW299-AY298,IF(MOD(C299-1,12/Mode)=0,VLOOKUP(B299,Input!$B$43:$I$100,5)/Mode,0))))*(B299<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B299<>\"\",IF(BH299>0,IF(AH300<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,MIN(IF(MOD(C299,12)=0,VLOOKUP(B299,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM299,AH299),AH299-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C299<60,0,IF(MOD(C299,12)=0,(BC299<60)*SUM(INDIRECT($BF$7&(C299+11)&\":\"&$BF$7&C298))+(BC299>=60)*SUMPRODUCT($BD$12:BD299,$BE$12:$BE299),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B299<>\"\",IF(Input!$J$40=\"Yes\",IF(B299<=5,0,IF(MOD(C299,12)=0,VLOOKUP(B299,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B299<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B299<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B299<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B299<=Charges!$C$88),0)","v":0},{"$f":"IF(B299<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B299<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW299*BY299*Input!$H$35+BX299*BZ299*Input!$H$36","v":0},0,{"$f":"CB299*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F299*Charges!$F$51+CM298+IF(MOD(C299-1,12)=0,CN298,0)-BE298,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C299-1,12)=0,H299*D299,CN298),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG299-(B299>PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH299-(B299<=PPT)*Z299)*(1+Charges!$D$11),0)","v":0},{"$f":"CI299*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ299-CL299-(B299<=PPT)*AF299*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C299=\"\",MOD(C299-1,12)=0,B299>PPT),0%,100%/12+CO298),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B299>PPT),0%,100%-CO299)","v":0},{"$f":"IF(B299>=Charges!$B$68,IF(MOD(C299,12)=0,(Loyalty_Bonus+Charges!$C$69*(B299-11))*AH299,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B300<>\"\", B300<=10),VLOOKUP(B300,Charges!$C$40:$F$50, 4, 0), IF(AND(B300<>\"\", B300 >10), 100%, 0))","v":0},0,"",{"$f":"D300*H300+F300*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B300=1,0,IF(B300<>\"\",(M300+N300)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G300), 0.5*Term*aprem)*(1+Indexation*(B300-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B300, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B300<>\"\",B300<=Term),IF(C300<61,Charges!$C$31,W299*(1+(B300<>B299)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,R300+CR299-BB299),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,0,IF(C300=Input!$O$18,Input!$O$19,R300+CR299-Z300-BE299)),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(Input!$W$55=1,CI300+CJ300,AB300*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK300+CL300,( 1-(1-CW300)^(1/12))*(AC300))-'8%'!CS300","v":{"$error":"#VALUE!"}},{"$f":"AC300*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM300+CN300,MAX(AC300-AG300,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(B300<=5,VLOOKUP(B300,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B300<>\"\",IF(C300<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",((Flat_Extra/1000)/12)*AQ300*AO300+Input!$H$34*V300*AP300,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B300<>\"\",IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B300<>\"\",B300<=Term-3),MIN(AU300,Charges!$H$11),0)","v":0},{"$f":"IF(C300=1,MIN(AV300,AW300),IF(AV300=0,0,MIN(AW300-AY299,IF(MOD(C300-1,12/Mode)=0,VLOOKUP(B300,Input!$B$43:$I$100,5)/Mode,0))))*(B300<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B300<>\"\",IF(BH300>0,IF(AH301<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,MIN(IF(MOD(C300,12)=0,VLOOKUP(B300,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM300,AH300),AH300-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C300<60,0,IF(MOD(C300,12)=0,(BC300<60)*SUM(INDIRECT($BF$7&(C300+11)&\":\"&$BF$7&C299))+(BC300>=60)*SUMPRODUCT($BD$12:BD300,$BE$12:$BE300),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B300<>\"\",IF(Input!$J$40=\"Yes\",IF(B300<=5,0,IF(MOD(C300,12)=0,VLOOKUP(B300,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B300<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B300<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B300<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B300<=Charges!$C$88),0)","v":0},{"$f":"IF(B300<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B300<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW300*BY300*Input!$H$35+BX300*BZ300*Input!$H$36","v":0},0,{"$f":"CB300*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F300*Charges!$F$51+CM299+IF(MOD(C300-1,12)=0,CN299,0)-BE299,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C300-1,12)=0,H300*D300,CN299),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG300-(B300>PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH300-(B300<=PPT)*Z300)*(1+Charges!$D$11),0)","v":0},{"$f":"CI300*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ300-CL300-(B300<=PPT)*AF300*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C300=\"\",MOD(C300-1,12)=0,B300>PPT),0%,100%/12+CO299),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B300>PPT),0%,100%-CO300)","v":0},{"$f":"IF(B300>=Charges!$B$68,IF(MOD(C300,12)=0,(Loyalty_Bonus+Charges!$C$69*(B300-11))*AH300,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B301<>\"\", B301<=10),VLOOKUP(B301,Charges!$C$40:$F$50, 4, 0), IF(AND(B301<>\"\", B301 >10), 100%, 0))","v":0},0,"",{"$f":"D301*H301+F301*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B301=1,0,IF(B301<>\"\",(M301+N301)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G301), 0.5*Term*aprem)*(1+Indexation*(B301-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B301, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B301<>\"\",B301<=Term),IF(C301<61,Charges!$C$31,W300*(1+(B301<>B300)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,R301+CR300-BB300),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,0,IF(C301=Input!$O$18,Input!$O$19,R301+CR300-Z301-BE300)),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(Input!$W$55=1,CI301+CJ301,AB301*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK301+CL301,( 1-(1-CW301)^(1/12))*(AC301))-'8%'!CS301","v":{"$error":"#VALUE!"}},{"$f":"AC301*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM301+CN301,MAX(AC301-AG301,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(B301<=5,VLOOKUP(B301,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B301<>\"\",IF(C301<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",((Flat_Extra/1000)/12)*AQ301*AO301+Input!$H$34*V301*AP301,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B301<>\"\",IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B301<>\"\",B301<=Term-3),MIN(AU301,Charges!$H$11),0)","v":0},{"$f":"IF(C301=1,MIN(AV301,AW301),IF(AV301=0,0,MIN(AW301-AY300,IF(MOD(C301-1,12/Mode)=0,VLOOKUP(B301,Input!$B$43:$I$100,5)/Mode,0))))*(B301<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B301<>\"\",IF(BH301>0,IF(AH302<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,MIN(IF(MOD(C301,12)=0,VLOOKUP(B301,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM301,AH301),AH301-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C301<60,0,IF(MOD(C301,12)=0,(BC301<60)*SUM(INDIRECT($BF$7&(C301+11)&\":\"&$BF$7&C300))+(BC301>=60)*SUMPRODUCT($BD$12:BD301,$BE$12:$BE301),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B301<>\"\",IF(Input!$J$40=\"Yes\",IF(B301<=5,0,IF(MOD(C301,12)=0,VLOOKUP(B301,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B301<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B301<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B301<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B301<=Charges!$C$88),0)","v":0},{"$f":"IF(B301<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B301<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW301*BY301*Input!$H$35+BX301*BZ301*Input!$H$36","v":0},0,{"$f":"CB301*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F301*Charges!$F$51+CM300+IF(MOD(C301-1,12)=0,CN300,0)-BE300,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C301-1,12)=0,H301*D301,CN300),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG301-(B301>PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH301-(B301<=PPT)*Z301)*(1+Charges!$D$11),0)","v":0},{"$f":"CI301*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ301-CL301-(B301<=PPT)*AF301*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C301=\"\",MOD(C301-1,12)=0,B301>PPT),0%,100%/12+CO300),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B301>PPT),0%,100%-CO301)","v":0},{"$f":"IF(B301>=Charges!$B$68,IF(MOD(C301,12)=0,(Loyalty_Bonus+Charges!$C$69*(B301-11))*AH301,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B302<>\"\", B302<=10),VLOOKUP(B302,Charges!$C$40:$F$50, 4, 0), IF(AND(B302<>\"\", B302 >10), 100%, 0))","v":0},0,"",{"$f":"D302*H302+F302*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B302=1,0,IF(B302<>\"\",(M302+N302)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G302), 0.5*Term*aprem)*(1+Indexation*(B302-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B302, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B302<>\"\",B302<=Term),IF(C302<61,Charges!$C$31,W301*(1+(B302<>B301)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,R302+CR301-BB301),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,0,IF(C302=Input!$O$18,Input!$O$19,R302+CR301-Z302-BE301)),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(Input!$W$55=1,CI302+CJ302,AB302*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK302+CL302,( 1-(1-CW302)^(1/12))*(AC302))-'8%'!CS302","v":{"$error":"#VALUE!"}},{"$f":"AC302*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM302+CN302,MAX(AC302-AG302,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(B302<=5,VLOOKUP(B302,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B302<>\"\",IF(C302<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",((Flat_Extra/1000)/12)*AQ302*AO302+Input!$H$34*V302*AP302,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B302<>\"\",IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B302<>\"\",B302<=Term-3),MIN(AU302,Charges!$H$11),0)","v":0},{"$f":"IF(C302=1,MIN(AV302,AW302),IF(AV302=0,0,MIN(AW302-AY301,IF(MOD(C302-1,12/Mode)=0,VLOOKUP(B302,Input!$B$43:$I$100,5)/Mode,0))))*(B302<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B302<>\"\",IF(BH302>0,IF(AH303<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,MIN(IF(MOD(C302,12)=0,VLOOKUP(B302,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM302,AH302),AH302-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C302<60,0,IF(MOD(C302,12)=0,(BC302<60)*SUM(INDIRECT($BF$7&(C302+11)&\":\"&$BF$7&C301))+(BC302>=60)*SUMPRODUCT($BD$12:BD302,$BE$12:$BE302),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B302<>\"\",IF(Input!$J$40=\"Yes\",IF(B302<=5,0,IF(MOD(C302,12)=0,VLOOKUP(B302,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B302<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B302<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B302<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B302<=Charges!$C$88),0)","v":0},{"$f":"IF(B302<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B302<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW302*BY302*Input!$H$35+BX302*BZ302*Input!$H$36","v":0},0,{"$f":"CB302*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F302*Charges!$F$51+CM301+IF(MOD(C302-1,12)=0,CN301,0)-BE301,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C302-1,12)=0,H302*D302,CN301),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG302-(B302>PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH302-(B302<=PPT)*Z302)*(1+Charges!$D$11),0)","v":0},{"$f":"CI302*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ302-CL302-(B302<=PPT)*AF302*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C302=\"\",MOD(C302-1,12)=0,B302>PPT),0%,100%/12+CO301),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B302>PPT),0%,100%-CO302)","v":0},{"$f":"IF(B302>=Charges!$B$68,IF(MOD(C302,12)=0,(Loyalty_Bonus+Charges!$C$69*(B302-11))*AH302,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B303<>\"\", B303<=10),VLOOKUP(B303,Charges!$C$40:$F$50, 4, 0), IF(AND(B303<>\"\", B303 >10), 100%, 0))","v":0},0,"",{"$f":"D303*H303+F303*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B303=1,0,IF(B303<>\"\",(M303+N303)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G303), 0.5*Term*aprem)*(1+Indexation*(B303-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B303, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B303<>\"\",B303<=Term),IF(C303<61,Charges!$C$31,W302*(1+(B303<>B302)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,R303+CR302-BB302),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,0,IF(C303=Input!$O$18,Input!$O$19,R303+CR302-Z303-BE302)),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(Input!$W$55=1,CI303+CJ303,AB303*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK303+CL303,( 1-(1-CW303)^(1/12))*(AC303))-'8%'!CS303","v":{"$error":"#VALUE!"}},{"$f":"AC303*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM303+CN303,MAX(AC303-AG303,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(B303<=5,VLOOKUP(B303,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B303<>\"\",IF(C303<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",((Flat_Extra/1000)/12)*AQ303*AO303+Input!$H$34*V303*AP303,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B303<>\"\",IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B303<>\"\",B303<=Term-3),MIN(AU303,Charges!$H$11),0)","v":0},{"$f":"IF(C303=1,MIN(AV303,AW303),IF(AV303=0,0,MIN(AW303-AY302,IF(MOD(C303-1,12/Mode)=0,VLOOKUP(B303,Input!$B$43:$I$100,5)/Mode,0))))*(B303<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B303<>\"\",IF(BH303>0,IF(AH304<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,MIN(IF(MOD(C303,12)=0,VLOOKUP(B303,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM303,AH303),AH303-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C303<60,0,IF(MOD(C303,12)=0,(BC303<60)*SUM(INDIRECT($BF$7&(C303+11)&\":\"&$BF$7&C302))+(BC303>=60)*SUMPRODUCT($BD$12:BD303,$BE$12:$BE303),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B303<>\"\",IF(Input!$J$40=\"Yes\",IF(B303<=5,0,IF(MOD(C303,12)=0,VLOOKUP(B303,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B303<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B303<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B303<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B303<=Charges!$C$88),0)","v":0},{"$f":"IF(B303<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B303<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW303*BY303*Input!$H$35+BX303*BZ303*Input!$H$36","v":0},0,{"$f":"CB303*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F303*Charges!$F$51+CM302+IF(MOD(C303-1,12)=0,CN302,0)-BE302,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C303-1,12)=0,H303*D303,CN302),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG303-(B303>PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH303-(B303<=PPT)*Z303)*(1+Charges!$D$11),0)","v":0},{"$f":"CI303*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ303-CL303-(B303<=PPT)*AF303*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C303=\"\",MOD(C303-1,12)=0,B303>PPT),0%,100%/12+CO302),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B303>PPT),0%,100%-CO303)","v":0},{"$f":"IF(B303>=Charges!$B$68,IF(MOD(C303,12)=0,(Loyalty_Bonus+Charges!$C$69*(B303-11))*AH303,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B304<>\"\", B304<=10),VLOOKUP(B304,Charges!$C$40:$F$50, 4, 0), IF(AND(B304<>\"\", B304 >10), 100%, 0))","v":0},0,"",{"$f":"D304*H304+F304*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B304=1,0,IF(B304<>\"\",(M304+N304)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G304), 0.5*Term*aprem)*(1+Indexation*(B304-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B304, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B304<>\"\",B304<=Term),IF(C304<61,Charges!$C$31,W303*(1+(B304<>B303)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,R304+CR303-BB303),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,0,IF(C304=Input!$O$18,Input!$O$19,R304+CR303-Z304-BE303)),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(Input!$W$55=1,CI304+CJ304,AB304*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK304+CL304,( 1-(1-CW304)^(1/12))*(AC304))-'8%'!CS304","v":{"$error":"#VALUE!"}},{"$f":"AC304*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM304+CN304,MAX(AC304-AG304,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(B304<=5,VLOOKUP(B304,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B304<>\"\",IF(C304<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",((Flat_Extra/1000)/12)*AQ304*AO304+Input!$H$34*V304*AP304,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B304<>\"\",IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B304<>\"\",B304<=Term-3),MIN(AU304,Charges!$H$11),0)","v":0},{"$f":"IF(C304=1,MIN(AV304,AW304),IF(AV304=0,0,MIN(AW304-AY303,IF(MOD(C304-1,12/Mode)=0,VLOOKUP(B304,Input!$B$43:$I$100,5)/Mode,0))))*(B304<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B304<>\"\",IF(BH304>0,IF(AH305<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,MIN(IF(MOD(C304,12)=0,VLOOKUP(B304,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM304,AH304),AH304-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C304<60,0,IF(MOD(C304,12)=0,(BC304<60)*SUM(INDIRECT($BF$7&(C304+11)&\":\"&$BF$7&C303))+(BC304>=60)*SUMPRODUCT($BD$12:BD304,$BE$12:$BE304),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B304<>\"\",IF(Input!$J$40=\"Yes\",IF(B304<=5,0,IF(MOD(C304,12)=0,VLOOKUP(B304,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B304<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B304<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B304<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B304<=Charges!$C$88),0)","v":0},{"$f":"IF(B304<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B304<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW304*BY304*Input!$H$35+BX304*BZ304*Input!$H$36","v":0},0,{"$f":"CB304*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F304*Charges!$F$51+CM303+IF(MOD(C304-1,12)=0,CN303,0)-BE303,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C304-1,12)=0,H304*D304,CN303),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG304-(B304>PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH304-(B304<=PPT)*Z304)*(1+Charges!$D$11),0)","v":0},{"$f":"CI304*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ304-CL304-(B304<=PPT)*AF304*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C304=\"\",MOD(C304-1,12)=0,B304>PPT),0%,100%/12+CO303),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B304>PPT),0%,100%-CO304)","v":0},{"$f":"IF(B304>=Charges!$B$68,IF(MOD(C304,12)=0,(Loyalty_Bonus+Charges!$C$69*(B304-11))*AH304,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B305<>\"\", B305<=10),VLOOKUP(B305,Charges!$C$40:$F$50, 4, 0), IF(AND(B305<>\"\", B305 >10), 100%, 0))","v":0},0,"",{"$f":"D305*H305+F305*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B305=1,0,IF(B305<>\"\",(M305+N305)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G305), 0.5*Term*aprem)*(1+Indexation*(B305-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B305, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B305<>\"\",B305<=Term),IF(C305<61,Charges!$C$31,W304*(1+(B305<>B304)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,R305+CR304-BB304),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,0,IF(C305=Input!$O$18,Input!$O$19,R305+CR304-Z305-BE304)),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(Input!$W$55=1,CI305+CJ305,AB305*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK305+CL305,( 1-(1-CW305)^(1/12))*(AC305))-'8%'!CS305","v":{"$error":"#VALUE!"}},{"$f":"AC305*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM305+CN305,MAX(AC305-AG305,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(B305<=5,VLOOKUP(B305,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B305<>\"\",IF(C305<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",((Flat_Extra/1000)/12)*AQ305*AO305+Input!$H$34*V305*AP305,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B305<>\"\",IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B305<>\"\",B305<=Term-3),MIN(AU305,Charges!$H$11),0)","v":0},{"$f":"IF(C305=1,MIN(AV305,AW305),IF(AV305=0,0,MIN(AW305-AY304,IF(MOD(C305-1,12/Mode)=0,VLOOKUP(B305,Input!$B$43:$I$100,5)/Mode,0))))*(B305<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B305<>\"\",IF(BH305>0,IF(AH306<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,MIN(IF(MOD(C305,12)=0,VLOOKUP(B305,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM305,AH305),AH305-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C305<60,0,IF(MOD(C305,12)=0,(BC305<60)*SUM(INDIRECT($BF$7&(C305+11)&\":\"&$BF$7&C304))+(BC305>=60)*SUMPRODUCT($BD$12:BD305,$BE$12:$BE305),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B305<>\"\",IF(Input!$J$40=\"Yes\",IF(B305<=5,0,IF(MOD(C305,12)=0,VLOOKUP(B305,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B305<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B305<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B305<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B305<=Charges!$C$88),0)","v":0},{"$f":"IF(B305<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B305<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW305*BY305*Input!$H$35+BX305*BZ305*Input!$H$36","v":0},0,{"$f":"CB305*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F305*Charges!$F$51+CM304+IF(MOD(C305-1,12)=0,CN304,0)-BE304,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C305-1,12)=0,H305*D305,CN304),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG305-(B305>PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH305-(B305<=PPT)*Z305)*(1+Charges!$D$11),0)","v":0},{"$f":"CI305*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ305-CL305-(B305<=PPT)*AF305*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C305=\"\",MOD(C305-1,12)=0,B305>PPT),0%,100%/12+CO304),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B305>PPT),0%,100%-CO305)","v":0},{"$f":"IF(B305>=Charges!$B$68,IF(MOD(C305,12)=0,(Loyalty_Bonus+Charges!$C$69*(B305-11))*AH305,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B306<>\"\", B306<=10),VLOOKUP(B306,Charges!$C$40:$F$50, 4, 0), IF(AND(B306<>\"\", B306 >10), 100%, 0))","v":0},0,"",{"$f":"D306*H306+F306*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B306=1,0,IF(B306<>\"\",(M306+N306)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G306), 0.5*Term*aprem)*(1+Indexation*(B306-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B306, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B306<>\"\",B306<=Term),IF(C306<61,Charges!$C$31,W305*(1+(B306<>B305)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,R306+CR305-BB305),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,0,IF(C306=Input!$O$18,Input!$O$19,R306+CR305-Z306-BE305)),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(Input!$W$55=1,CI306+CJ306,AB306*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK306+CL306,( 1-(1-CW306)^(1/12))*(AC306))-'8%'!CS306","v":{"$error":"#VALUE!"}},{"$f":"AC306*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM306+CN306,MAX(AC306-AG306,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(B306<=5,VLOOKUP(B306,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B306<>\"\",IF(C306<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",((Flat_Extra/1000)/12)*AQ306*AO306+Input!$H$34*V306*AP306,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B306<>\"\",IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B306<>\"\",B306<=Term-3),MIN(AU306,Charges!$H$11),0)","v":0},{"$f":"IF(C306=1,MIN(AV306,AW306),IF(AV306=0,0,MIN(AW306-AY305,IF(MOD(C306-1,12/Mode)=0,VLOOKUP(B306,Input!$B$43:$I$100,5)/Mode,0))))*(B306<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B306<>\"\",IF(BH306>0,IF(AH307<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,MIN(IF(MOD(C306,12)=0,VLOOKUP(B306,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM306,AH306),AH306-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C306<60,0,IF(MOD(C306,12)=0,(BC306<60)*SUM(INDIRECT($BF$7&(C306+11)&\":\"&$BF$7&C305))+(BC306>=60)*SUMPRODUCT($BD$12:BD306,$BE$12:$BE306),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B306<>\"\",IF(Input!$J$40=\"Yes\",IF(B306<=5,0,IF(MOD(C306,12)=0,VLOOKUP(B306,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B306<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B306<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B306<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B306<=Charges!$C$88),0)","v":0},{"$f":"IF(B306<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B306<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW306*BY306*Input!$H$35+BX306*BZ306*Input!$H$36","v":0},0,{"$f":"CB306*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F306*Charges!$F$51+CM305+IF(MOD(C306-1,12)=0,CN305,0)-BE305,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C306-1,12)=0,H306*D306,CN305),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG306-(B306>PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH306-(B306<=PPT)*Z306)*(1+Charges!$D$11),0)","v":0},{"$f":"CI306*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ306-CL306-(B306<=PPT)*AF306*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C306=\"\",MOD(C306-1,12)=0,B306>PPT),0%,100%/12+CO305),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B306>PPT),0%,100%-CO306)","v":0},{"$f":"IF(B306>=Charges!$B$68,IF(MOD(C306,12)=0,(Loyalty_Bonus+Charges!$C$69*(B306-11))*AH306,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B307<>\"\", B307<=10),VLOOKUP(B307,Charges!$C$40:$F$50, 4, 0), IF(AND(B307<>\"\", B307 >10), 100%, 0))","v":0},0,"",{"$f":"D307*H307+F307*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B307=1,0,IF(B307<>\"\",(M307+N307)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G307), 0.5*Term*aprem)*(1+Indexation*(B307-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B307, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B307<>\"\",B307<=Term),IF(C307<61,Charges!$C$31,W306*(1+(B307<>B306)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,R307+CR306-BB306),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,0,IF(C307=Input!$O$18,Input!$O$19,R307+CR306-Z307-BE306)),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(Input!$W$55=1,CI307+CJ307,AB307*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK307+CL307,( 1-(1-CW307)^(1/12))*(AC307))-'8%'!CS307","v":{"$error":"#VALUE!"}},{"$f":"AC307*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM307+CN307,MAX(AC307-AG307,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(B307<=5,VLOOKUP(B307,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B307<>\"\",IF(C307<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",((Flat_Extra/1000)/12)*AQ307*AO307+Input!$H$34*V307*AP307,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B307<>\"\",IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B307<>\"\",B307<=Term-3),MIN(AU307,Charges!$H$11),0)","v":0},{"$f":"IF(C307=1,MIN(AV307,AW307),IF(AV307=0,0,MIN(AW307-AY306,IF(MOD(C307-1,12/Mode)=0,VLOOKUP(B307,Input!$B$43:$I$100,5)/Mode,0))))*(B307<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B307<>\"\",IF(BH307>0,IF(AH308<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,MIN(IF(MOD(C307,12)=0,VLOOKUP(B307,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM307,AH307),AH307-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C307<60,0,IF(MOD(C307,12)=0,(BC307<60)*SUM(INDIRECT($BF$7&(C307+11)&\":\"&$BF$7&C306))+(BC307>=60)*SUMPRODUCT($BD$12:BD307,$BE$12:$BE307),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B307<>\"\",IF(Input!$J$40=\"Yes\",IF(B307<=5,0,IF(MOD(C307,12)=0,VLOOKUP(B307,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B307<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B307<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B307<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B307<=Charges!$C$88),0)","v":0},{"$f":"IF(B307<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B307<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW307*BY307*Input!$H$35+BX307*BZ307*Input!$H$36","v":0},0,{"$f":"CB307*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F307*Charges!$F$51+CM306+IF(MOD(C307-1,12)=0,CN306,0)-BE306,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C307-1,12)=0,H307*D307,CN306),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG307-(B307>PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH307-(B307<=PPT)*Z307)*(1+Charges!$D$11),0)","v":0},{"$f":"CI307*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ307-CL307-(B307<=PPT)*AF307*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C307=\"\",MOD(C307-1,12)=0,B307>PPT),0%,100%/12+CO306),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B307>PPT),0%,100%-CO307)","v":0},{"$f":"IF(B307>=Charges!$B$68,IF(MOD(C307,12)=0,(Loyalty_Bonus+Charges!$C$69*(B307-11))*AH307,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B308<>\"\", B308<=10),VLOOKUP(B308,Charges!$C$40:$F$50, 4, 0), IF(AND(B308<>\"\", B308 >10), 100%, 0))","v":0},0,"",{"$f":"D308*H308+F308*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B308=1,0,IF(B308<>\"\",(M308+N308)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G308), 0.5*Term*aprem)*(1+Indexation*(B308-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B308, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B308<>\"\",B308<=Term),IF(C308<61,Charges!$C$31,W307*(1+(B308<>B307)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,R308+CR307-BB307),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,0,IF(C308=Input!$O$18,Input!$O$19,R308+CR307-Z308-BE307)),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(Input!$W$55=1,CI308+CJ308,AB308*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK308+CL308,( 1-(1-CW308)^(1/12))*(AC308))-'8%'!CS308","v":{"$error":"#VALUE!"}},{"$f":"AC308*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM308+CN308,MAX(AC308-AG308,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(B308<=5,VLOOKUP(B308,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B308<>\"\",IF(C308<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",((Flat_Extra/1000)/12)*AQ308*AO308+Input!$H$34*V308*AP308,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B308<>\"\",IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B308<>\"\",B308<=Term-3),MIN(AU308,Charges!$H$11),0)","v":0},{"$f":"IF(C308=1,MIN(AV308,AW308),IF(AV308=0,0,MIN(AW308-AY307,IF(MOD(C308-1,12/Mode)=0,VLOOKUP(B308,Input!$B$43:$I$100,5)/Mode,0))))*(B308<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B308<>\"\",IF(BH308>0,IF(AH309<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,MIN(IF(MOD(C308,12)=0,VLOOKUP(B308,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM308,AH308),AH308-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C308<60,0,IF(MOD(C308,12)=0,(BC308<60)*SUM(INDIRECT($BF$7&(C308+11)&\":\"&$BF$7&C307))+(BC308>=60)*SUMPRODUCT($BD$12:BD308,$BE$12:$BE308),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B308<>\"\",IF(Input!$J$40=\"Yes\",IF(B308<=5,0,IF(MOD(C308,12)=0,VLOOKUP(B308,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B308<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B308<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B308<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B308<=Charges!$C$88),0)","v":0},{"$f":"IF(B308<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B308<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW308*BY308*Input!$H$35+BX308*BZ308*Input!$H$36","v":0},0,{"$f":"CB308*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F308*Charges!$F$51+CM307+IF(MOD(C308-1,12)=0,CN307,0)-BE307,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C308-1,12)=0,H308*D308,CN307),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG308-(B308>PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH308-(B308<=PPT)*Z308)*(1+Charges!$D$11),0)","v":0},{"$f":"CI308*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ308-CL308-(B308<=PPT)*AF308*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C308=\"\",MOD(C308-1,12)=0,B308>PPT),0%,100%/12+CO307),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B308>PPT),0%,100%-CO308)","v":0},{"$f":"IF(B308>=Charges!$B$68,IF(MOD(C308,12)=0,(Loyalty_Bonus+Charges!$C$69*(B308-11))*AH308,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B309<>\"\", B309<=10),VLOOKUP(B309,Charges!$C$40:$F$50, 4, 0), IF(AND(B309<>\"\", B309 >10), 100%, 0))","v":0},0,"",{"$f":"D309*H309+F309*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B309=1,0,IF(B309<>\"\",(M309+N309)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G309), 0.5*Term*aprem)*(1+Indexation*(B309-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B309, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B309<>\"\",B309<=Term),IF(C309<61,Charges!$C$31,W308*(1+(B309<>B308)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,R309+CR308-BB308),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,0,IF(C309=Input!$O$18,Input!$O$19,R309+CR308-Z309-BE308)),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(Input!$W$55=1,CI309+CJ309,AB309*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK309+CL309,( 1-(1-CW309)^(1/12))*(AC309))-'8%'!CS309","v":{"$error":"#VALUE!"}},{"$f":"AC309*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM309+CN309,MAX(AC309-AG309,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(B309<=5,VLOOKUP(B309,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B309<>\"\",IF(C309<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",((Flat_Extra/1000)/12)*AQ309*AO309+Input!$H$34*V309*AP309,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B309<>\"\",IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B309<>\"\",B309<=Term-3),MIN(AU309,Charges!$H$11),0)","v":0},{"$f":"IF(C309=1,MIN(AV309,AW309),IF(AV309=0,0,MIN(AW309-AY308,IF(MOD(C309-1,12/Mode)=0,VLOOKUP(B309,Input!$B$43:$I$100,5)/Mode,0))))*(B309<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B309<>\"\",IF(BH309>0,IF(AH310<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,MIN(IF(MOD(C309,12)=0,VLOOKUP(B309,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM309,AH309),AH309-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C309<60,0,IF(MOD(C309,12)=0,(BC309<60)*SUM(INDIRECT($BF$7&(C309+11)&\":\"&$BF$7&C308))+(BC309>=60)*SUMPRODUCT($BD$12:BD309,$BE$12:$BE309),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B309<>\"\",IF(Input!$J$40=\"Yes\",IF(B309<=5,0,IF(MOD(C309,12)=0,VLOOKUP(B309,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B309<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B309<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B309<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B309<=Charges!$C$88),0)","v":0},{"$f":"IF(B309<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B309<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW309*BY309*Input!$H$35+BX309*BZ309*Input!$H$36","v":0},0,{"$f":"CB309*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F309*Charges!$F$51+CM308+IF(MOD(C309-1,12)=0,CN308,0)-BE308,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C309-1,12)=0,H309*D309,CN308),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG309-(B309>PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH309-(B309<=PPT)*Z309)*(1+Charges!$D$11),0)","v":0},{"$f":"CI309*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ309-CL309-(B309<=PPT)*AF309*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C309=\"\",MOD(C309-1,12)=0,B309>PPT),0%,100%/12+CO308),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B309>PPT),0%,100%-CO309)","v":0},{"$f":"IF(B309>=Charges!$B$68,IF(MOD(C309,12)=0,(Loyalty_Bonus+Charges!$C$69*(B309-11))*AH309,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B310<>\"\", B310<=10),VLOOKUP(B310,Charges!$C$40:$F$50, 4, 0), IF(AND(B310<>\"\", B310 >10), 100%, 0))","v":0},0,"",{"$f":"D310*H310+F310*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B310=1,0,IF(B310<>\"\",(M310+N310)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G310), 0.5*Term*aprem)*(1+Indexation*(B310-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B310, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B310<>\"\",B310<=Term),IF(C310<61,Charges!$C$31,W309*(1+(B310<>B309)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,R310+CR309-BB309),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,0,IF(C310=Input!$O$18,Input!$O$19,R310+CR309-Z310-BE309)),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(Input!$W$55=1,CI310+CJ310,AB310*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK310+CL310,( 1-(1-CW310)^(1/12))*(AC310))-'8%'!CS310","v":{"$error":"#VALUE!"}},{"$f":"AC310*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM310+CN310,MAX(AC310-AG310,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(B310<=5,VLOOKUP(B310,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B310<>\"\",IF(C310<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",((Flat_Extra/1000)/12)*AQ310*AO310+Input!$H$34*V310*AP310,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B310<>\"\",IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B310<>\"\",B310<=Term-3),MIN(AU310,Charges!$H$11),0)","v":0},{"$f":"IF(C310=1,MIN(AV310,AW310),IF(AV310=0,0,MIN(AW310-AY309,IF(MOD(C310-1,12/Mode)=0,VLOOKUP(B310,Input!$B$43:$I$100,5)/Mode,0))))*(B310<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B310<>\"\",IF(BH310>0,IF(AH311<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,MIN(IF(MOD(C310,12)=0,VLOOKUP(B310,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM310,AH310),AH310-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C310<60,0,IF(MOD(C310,12)=0,(BC310<60)*SUM(INDIRECT($BF$7&(C310+11)&\":\"&$BF$7&C309))+(BC310>=60)*SUMPRODUCT($BD$12:BD310,$BE$12:$BE310),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B310<>\"\",IF(Input!$J$40=\"Yes\",IF(B310<=5,0,IF(MOD(C310,12)=0,VLOOKUP(B310,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B310<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B310<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B310<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B310<=Charges!$C$88),0)","v":0},{"$f":"IF(B310<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B310<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW310*BY310*Input!$H$35+BX310*BZ310*Input!$H$36","v":0},0,{"$f":"CB310*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F310*Charges!$F$51+CM309+IF(MOD(C310-1,12)=0,CN309,0)-BE309,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C310-1,12)=0,H310*D310,CN309),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG310-(B310>PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH310-(B310<=PPT)*Z310)*(1+Charges!$D$11),0)","v":0},{"$f":"CI310*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ310-CL310-(B310<=PPT)*AF310*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C310=\"\",MOD(C310-1,12)=0,B310>PPT),0%,100%/12+CO309),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B310>PPT),0%,100%-CO310)","v":0},{"$f":"IF(B310>=Charges!$B$68,IF(MOD(C310,12)=0,(Loyalty_Bonus+Charges!$C$69*(B310-11))*AH310,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B311<>\"\", B311<=10),VLOOKUP(B311,Charges!$C$40:$F$50, 4, 0), IF(AND(B311<>\"\", B311 >10), 100%, 0))","v":0},0,"",{"$f":"D311*H311+F311*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B311=1,0,IF(B311<>\"\",(M311+N311)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G311), 0.5*Term*aprem)*(1+Indexation*(B311-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B311, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B311<>\"\",B311<=Term),IF(C311<61,Charges!$C$31,W310*(1+(B311<>B310)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,R311+CR310-BB310),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,0,IF(C311=Input!$O$18,Input!$O$19,R311+CR310-Z311-BE310)),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(Input!$W$55=1,CI311+CJ311,AB311*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK311+CL311,( 1-(1-CW311)^(1/12))*(AC311))-'8%'!CS311","v":{"$error":"#VALUE!"}},{"$f":"AC311*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM311+CN311,MAX(AC311-AG311,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(B311<=5,VLOOKUP(B311,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B311<>\"\",IF(C311<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",((Flat_Extra/1000)/12)*AQ311*AO311+Input!$H$34*V311*AP311,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B311<>\"\",IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B311<>\"\",B311<=Term-3),MIN(AU311,Charges!$H$11),0)","v":0},{"$f":"IF(C311=1,MIN(AV311,AW311),IF(AV311=0,0,MIN(AW311-AY310,IF(MOD(C311-1,12/Mode)=0,VLOOKUP(B311,Input!$B$43:$I$100,5)/Mode,0))))*(B311<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B311<>\"\",IF(BH311>0,IF(AH312<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,MIN(IF(MOD(C311,12)=0,VLOOKUP(B311,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM311,AH311),AH311-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C311<60,0,IF(MOD(C311,12)=0,(BC311<60)*SUM(INDIRECT($BF$7&(C311+11)&\":\"&$BF$7&C310))+(BC311>=60)*SUMPRODUCT($BD$12:BD311,$BE$12:$BE311),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B311<>\"\",IF(Input!$J$40=\"Yes\",IF(B311<=5,0,IF(MOD(C311,12)=0,VLOOKUP(B311,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B311<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B311<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B311<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B311<=Charges!$C$88),0)","v":0},{"$f":"IF(B311<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B311<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW311*BY311*Input!$H$35+BX311*BZ311*Input!$H$36","v":0},0,{"$f":"CB311*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F311*Charges!$F$51+CM310+IF(MOD(C311-1,12)=0,CN310,0)-BE310,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C311-1,12)=0,H311*D311,CN310),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG311-(B311>PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH311-(B311<=PPT)*Z311)*(1+Charges!$D$11),0)","v":0},{"$f":"CI311*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ311-CL311-(B311<=PPT)*AF311*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C311=\"\",MOD(C311-1,12)=0,B311>PPT),0%,100%/12+CO310),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B311>PPT),0%,100%-CO311)","v":0},{"$f":"IF(B311>=Charges!$B$68,IF(MOD(C311,12)=0,(Loyalty_Bonus+Charges!$C$69*(B311-11))*AH311,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","","",0,0,"","",{"$f":"IF(AND(B312<>\"\", B312<=10),VLOOKUP(B312,Charges!$C$40:$F$50, 4, 0), IF(AND(B312<>\"\", B312 >10), 100%, 0))","v":0},0,"",{"$f":"D312*H312+F312*Charges!$F$51","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},0,"","",{"$f":"IF(B312=1,0,IF(B312<>\"\",(M312+N312)*Charges!$C$4,\"\"))","v":""},"",{"$f":"MAX(SA, 1.05*SUM($G$12:G312), 0.5*Term*aprem)*(1+Indexation*(B312-1))","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR(VLOOKUP(B312, FIB!$B$9:$N$33, IF(PPT = 5, 2, Term - 12), 0)*SA/1000, 0)","v":0},0,{"$f":"MIN(IF(AND(B312<>\"\",B312<=Term),IF(C312<61,Charges!$C$31,W311*(1+(B312<>B311)*Charges!$C$32))),500)","v":0},0,0,"",{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,R312+CR311-BB311),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,0,IF(C312=Input!$O$18,Input!$O$19,R312+CR311-Z312-BE311)),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(Input!$W$55=1,CI312+CJ312,AB312*(1+Charges!$D$11)),0)","v":0},{"$f":"IF(Input!$W$55=1,CK312+CL312,( 1-(1-CW312)^(1/12))*(AC312))-'8%'!CS312","v":{"$error":"#VALUE!"}},{"$f":"AC312*Charges!$D$28/12","v":0},0,{"$error":"#VALUE!"},{"$f":"IF(Input!$W$55=1,CM312+CN312,MAX(AC312-AG312,0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,2,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,3,TRUE),0),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(B312<=5,VLOOKUP(B312,Charges!$B$57:$E$61,4,TRUE),0),\"\")","v":""},"",0,{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$33*12,1,0)*(Input!$D$33=\"Yes\"),\"\")","v":""},{"$f":"IF(B312<>\"\",IF(C312<=Input!$L$34*12,1,0)*(Input!$D$34=\"Yes\"),\"\")","v":""},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",((Flat_Extra/1000)/12)*AQ312*AO312+Input!$H$34*V312*AP312,\"\")","v":""},"",{"$error":"#VALUE!"},"",{"$f":"IF(B312<>\"\",IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$M$67,5)/Mode,0),\"\")*(Input!$F$40=\"Yes\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(B312<>\"\",B312<=Term-3),MIN(AU312,Charges!$H$11),0)","v":0},{"$f":"IF(C312=1,MIN(AV312,AW312),IF(AV312=0,0,MIN(AW312-AY311,IF(MOD(C312-1,12/Mode)=0,VLOOKUP(B312,Input!$B$43:$I$100,5)/Mode,0))))*(B312<=Term-3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(B312<>\"\",IF(BH312>0,IF(AH313<Charges!$D$73*aprem,1,0),0),\"\")","v":""},0,{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,MIN(IF(MOD(C312,12)=0,VLOOKUP(B312,Input!B$46:M$67,9),0),MAX(0,MIN(20%*IF(Input!$W$55=1,CM312,AH312),AH312-Charges!$D$73*aprem)))),0),0)","v":0},"","",0,{"$f":"IF(C312<60,0,IF(MOD(C312,12)=0,(BC312<60)*SUM(INDIRECT($BF$7&(C312+11)&\":\"&$BF$7&C311))+(BC312>=60)*SUMPRODUCT($BD$12:BD312,$BE$12:$BE312),0))","v":{"$error":"#VALUE!"}},"",{"$f":"IF(B312<>\"\",IF(Input!$J$40=\"Yes\",IF(B312<=5,0,IF(MOD(C312,12)=0,VLOOKUP(B312,Input!$B$46:$M$67,9,0),0)),0),\"\")","v":""},{"$error":"#VALUE!"},0,null,null,null,null,0,1,0,0,null,null,{"$f":"Charges!$C$82/12*(B312<=Charges!$C$81)*(Input!$D$27=\"Yes\")","v":0},{"$f":"Charges!$C$89/12*(B312<=Charges!$C$88)*(Input!$D$28=\"Yes\")","v":0},{"$f":"Charges!$C$83/12*(B312<=Charges!$C$81)","v":0},{"$f":"IF(Input!$D$28=\"Yes\",Charges!$C$90/12*(B312<=Charges!$C$88),0)","v":0},{"$f":"IF(B312<=Input!$L$35,1,0)*(Input!$D$35=\"Yes\")","v":0},{"$f":"IF(B312<=Input!$L$36,1,0)*(Input!$D$36=\"Yes\")","v":0},{"$f":"BW312*BY312*Input!$H$35+BX312*BZ312*Input!$H$36","v":0},0,{"$f":"CB312*Charges!$C$6","v":0},0,null,null,{"$f":"IF(Input!$W$55=1,F312*Charges!$F$51+CM311+IF(MOD(C312-1,12)=0,CN311,0)-BE311,0)","v":0},{"$f":"IF(Input!$W$55=1,IF(MOD(C312-1,12)=0,H312*D312,CN311),0)","v":0},{"$f":"IF(Input!$W$55=1,(CG312-(B312>PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"IF(Input!$W$55=1,(CH312-(B312<=PPT)*Z312)*(1+Charges!$D$11),0)","v":0},{"$f":"CI312*Charges!$C$22/12","v":0},0,{"$error":"#VALUE!"},{"$f":"CJ312-CL312-(B312<=PPT)*AF312*(Input!$W$55 = 1)","v":0},{"$f":"IF(Input!$W$55=1,IF(OR(C312=\"\",MOD(C312-1,12)=0,B312>PPT),0%,100%/12+CO311),0)","v":0},{"$f":"IF(OR(Input!$W$55<>1,B312>PPT),0%,100%-CO312)","v":0},{"$f":"IF(B312>=Charges!$B$68,IF(MOD(C312,12)=0,(Loyalty_Bonus+Charges!$C$69*(B312-11))*AH312,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B772>PPT, 0,PPT-B772)","v":5},{"$f":"IF(B772>=Term, 1,MIN(Term-B772+1,10))","v":10},{"$f":"10%*SA*(B772<=Term)","v":100000},{"$f":"E772","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B900>PPT, 0,PPT-B900)","v":5},{"$f":"IF(B900>=Term, 1,MIN(Term-B900+1,10))","v":10},{"$f":"10%*SA*(B900<=Term)","v":100000},{"$f":"E900","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1028>PPT, 0,PPT-B1028)","v":5},{"$f":"IF(B1028>=Term, 1,MIN(Term-B1028+1,10))","v":10},{"$f":"10%*SA*(B1028<=Term)","v":100000},{"$f":"E1028","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1156>PPT, 0,PPT-B1156)","v":5},{"$f":"IF(B1156>=Term, 1,MIN(Term-B1156+1,10))","v":10},{"$f":"10%*SA*(B1156<=Term)","v":100000},{"$f":"E1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1860>PPT, 0,PPT-B1860)","v":5},{"$f":"IF(B1860>=Term, 1,MIN(Term-B1860+1,10))","v":10},{"$f":"10%*SA*(B1860<=Term)","v":100000},{"$f":"E1860","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1988>PPT, 0,PPT-B1988)","v":5},{"$f":"IF(B1988>=Term, 1,MIN(Term-B1988+1,10))","v":10},{"$f":"10%*SA*(B1988<=Term)","v":100000},{"$f":"E1988","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2116>PPT, 0,PPT-B2116)","v":5},{"$f":"IF(B2116>=Term, 1,MIN(Term-B2116+1,10))","v":10},{"$f":"10%*SA*(B2116<=Term)","v":100000},{"$f":"E2116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B2180>PPT, 0,PPT-B2180)","v":5},{"$f":"IF(B2180>=Term, 1,MIN(Term-B2180+1,10))","v":10},{"$f":"10%*SA*(B2180<=Term)","v":100000},{"$f":"E2180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"10%*SA*(B2756<=Term)","v":100000},{"$f":"E2756","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,0]

{"sheet":"Filed Illustration","index":14,"n_rows":141,"n_cols":21,"rows_kept":141,"cut":false,"hidden":true,"merged":[[63,19,64,19],[63,20,64,20],[63,13,64,13],[63,14,64,14],[63,15,64,15],[63,16,64,16],[63,17,64,17],[63,18,64,18],[62,19,62,20],[63,1,64,1],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[63,12,64,12],[62,1,62,2],[62,3,62,5],[62,6,62,11],[62,12,62,18],[63,7,64,7],[63,8,64,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[33,19,34,19],[33,8,34,8],[33,9,34,9],[33,10,34,10],[33,11,34,11],[33,12,34,12],[33,13,34,13],[33,14,34,14],[33,15,34,15],[33,16,34,16],[33,17,34,17],[33,18,34,18],[32,1,32,2],[32,3,32,5],[32,6,32,11],[32,12,32,18],[33,1,34,1],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,6,34,6],[33,7,34,7],[8,1,8,4],[8,5,8,8],[8,9,8,12],[18,1,18,5],[19,1,19,5],[13,5,13,7],[12,5,12,7],[9,9,9,11],[10,9,10,11],[11,9,11,11],[11,5,11,7],[10,5,10,7],[9,5,9,7],[9,1,9,3],[20,1,20,5],[20,7,20,11],[19,7,19,11],[18,7,18,11],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[12,9,12,11],[13,9,13,11],[14,9,14,11],[15,9,15,11],[15,5,15,7],[14,5,14,7]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,"Max Life Shiksha Plus Super (UIN No. __________)"]
[null,null,null,null,null,"Non participating Unit Linked Insurance Plan"]
[null,null,null,null,null,null,"Policy/Proposal No:"]
[null,null,null,null,null,null,"Date of Illustration – DD/MM/YYYY"]
[]
[null,null,null,null,null,null,"IN THIS POLICY, THE INVESTMENT RISK IN THE INVESTMENT PORTFOLIO IS BORNE BY THE POLICYHOLDER"]
[]
[null,"Personal Details",null,null,null,"Product Features",null,null,null,"Investment Options"]
[null,"Proposer",null,null,"Ajay Kumar","Policy Term",null,null,20,"Growth Fund",null,null,1]
[null,"Age of Proposer at inception of Policy",null,null,35,"Premium Paying Term",null,null,20,"Growth Super Fund ",null,null,0]
[null,"Life Insured",null,null,"Ajay Kumar","Premium Paying Mode",null,null,"Annual","Balanced Fund ",null,null,0]
[null,"Age of Life Insured at inception of Policy",null,null,35,"Modal Premium",null,null,100000,"Conservative Fund ",null,null,0]
[null,"Gender of Life Insured",null,null,"Male","Annualized Premium",null,null,100000,"Secure Fund",null,null,0]
[null,"State",null,null,"Others","Sum Assured of Base Policy",null,null,1000000,"Dynamic Fund Allocation",null,null,"No"]
[null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan",null,null,"No"]
[]
[]
[null,"Gross Yield ",null,null,null,null,0.08,"Net Reduction in Yield  (This excludes service tax, mortality, morbidity, rider and guaranteed benefit charges) *",null,null,null,null,1.7299999999999999E-2]
[null,"Net Yield (This includes service tax & all charges) *",null,null,null,null,5.2900000000000003E-2,"Service Tax including Cess",null,null,null,null,0.1236]
[null,"Net Yield (This excludes service tax & mortality charge) *",null,null,null,null,6.2700000000000006E-2]
[null,"* The yields shown above do not take partial withdrawals into consideration."]
[]
[null,"Some benefits are guaranteed and some benefits are variable with returns based on the future performance of your Insurer carrying on life insurance business. If your policy offers "]
[null,"guaranteed returns then these will be clearly marked “guaranteed” in the illustration table on this page. If your policy offers variable returns then the illustrations on this page will show "]
[null,"two different rates of assumed future investment returns. These assumed rates of return are not guaranteed and they are not the upper or lower limits of what you might get "]
[null,"back, as the value of your policy is dependent on a number of factors including future investment performance."]
[]
[null,null,null,null,null,"YEARLY ILLUSTRATIVE DETAILS"]
[null,null,null,null,null,"(This shall form a part of the policy document)"]
[null,null,null,null,null,null,null,null,null,null,"The following provides year-by-year statements of various charges and benefits over the duration of the policy with assumed rate of return as mentioned:"]
[null,null,null,null,null,null,null,null,null,null,null," (All cash flows are in Rs.)"]
[null,"General Details",null,"Premium Details",null,null,"Charges & Service Tax Details - Scenario 1 (Gross Yield: 8% pa)",null,null,null,null,null,"Scenario 1 (Gross Yield: 8% pa)"]
[null,"Policy Year","Age of ","Annualized Premium","Premium Allocation charge","Amount Available for Investment        (out of premium)","Policy Administration Charge","Risk Charges","Fund    Management Charge","Other Charges","Total Charge","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY) ","Death Benefit (EOY) ****","Maturity Benefit","Commissions/ Brokerage, if payable **"]
[null,null,"life Assured"]
[null,1,35,100000,5000,95000,3840,3648,1171,0,13658,1688,93111,91796,0,0,86288,1000000,0,8000]
[null,2,36,100000,4000,96000,3840,3833,2379,0,14052,1737,193199,190525,0,0,186525,1000000,0,1000]
[null,3,37,100000,3000,97000,3840,4039,3678,0,14557,1799,300747,296614,0,0,293614,1000000,0,1000]
[null,4,38,100000,3000,97000,3840,4262,5058,0,16161,1997,415005,409321,0,0,407321,1000000,0,1000]
[null,5,39,100000,3000,97000,3840,4529,6524,0,17894,2212,536357,529027,0,0,529027,1000000,0,1000]
[null,6,40,100000,3000,97000,4032,4810,8080,0,19921,2462,665023,655944,0,0,655944,1000000,0,1000]
[null,7,41,100000,3000,97000,4234,5154,9728,0,22116,2733,801389,790458,0,0,790458,1000000,0,1000]
[null,8,42,100000,3000,97000,4445,5529,11476,0,24451,3022,945905,933010,0,0,933010,1000000,0,1000]
[null,9,43,100000,3000,97000,4668,5958,13327,0,26953,3331,1099024,1084049,0,0,1084049,1000000,0,1000]
[null,10,44,100000,3000,97000,4901,6562,15288,0,29752,3677,1261086,1243908,0,0,1243908,1050000,0,1000]
[null,11,45,100000,0,100000,5146,7415,17406,0,29967,3704,1436002,1416445,0,2833,1419278,1155000,0,0]
[null,12,46,100000,0,100000,5403,8241,19681,0,33325,4119,1624041,1601927,0,3524,1605451,1260000,0,0]
[null,13,47,100000,0,100000,5673,9137,22097,0,36907,4562,1823645,1798817,0,4317,1803134,1365000,0,0]
[null,14,48,100000,0,100000,5957,10092,24662,0,40711,5032,2035588,2007878,0,5220,2013098,1470000,0,0]
[null,15,49,100000,0,100000,6000,11115,27388,0,44504,5501,2260990,2230217,0,6245,2236461,1575000,0,0]
[null,16,50,100000,0,100000,6000,12189,30289,0,48478,5992,2500847,2466814,0,7400,2474215,1680000,0,0]
[null,17,51,100000,0,100000,6000,13217,33378,0,52595,6501,2756293,2718789,0,8700,2727489,1785000,0,0]
[null,18,52,100000,0,100000,6000,14225,36669,0,56894,7032,3028516,2987315,0,10157,2997472,1890000,0,0]
[null,19,53,100000,0,100000,6000,15742,40173,0,61915,7653,3318178,3273040,0,11783,3284823,1995000,0,0]
[null,20,54,100000,0,100000,6000,17356,43903,0,67260,8313,3626476,3577146,0,13593,3590739,2100000,3590739,0]
[]
[]
[null,"** Please refer to the following notes:"]
[null,"·    The actual amount of commission paid to the agent may be lower or higher than the depicted value as the actual payout is dependent on factors such as total business procured and policy renewability. "]
[null,"·    TDS is deducted from Commission/ brokerage payable to the agent / broker on this policy."]
[null,"·    Offering or accepting a rebate is prohibited under Section 41 of the Insurance Act, 1938 and is a punishable offense."]
[]
[null,"General Details",null,"Premium Details",null,null,"Charges & Service Tax Details - Scenario 2 (Gross Yield: 4% pa)",null,null,null,null,null,"Scenario 2 (Gross Yield: 4% pa)"]
[null,"Policy Year","Age of ","Annualized Premium","Premium Allocation charge","Amount Available for Investment        (out of premium)","Policy Administration Charge","Risk Charges","Fund    Management Charge","Other Charges","Total Charge","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY) ","Death Benefit (EOY) ****","Maturity Benefit","Commissions/ Brokerage, if payable **"]
[null,null,"life Assured"]
[null,1,35,100000,5000,95000,3840,3648,1146,0,13634,1685,89539,88251,0,0,82956,1000000,0,8000]
[null,2,36,100000,4000,96000,3840,3833,2285,0,13958,1725,182253,179685,0,0,175685,1000000,0,1000]
[null,3,37,100000,3000,97000,3840,4039,3465,0,14343,1773,278253,274360,0,0,271360,1000000,0,1000]
[null,4,38,100000,3000,97000,3840,4262,4671,0,15773,1950,376433,371185,0,0,369185,1000000,0,1000]
[null,5,39,100000,3000,97000,3840,4529,5904,0,17274,2135,476800,470166,0,0,470166,1000000,0,1000]
[null,6,40,100000,3000,97000,4032,4810,7164,0,19005,2349,579172,571123,0,0,571123,1000000,0,1000]
[null,7,41,100000,3000,97000,4234,5154,8448,0,20835,2575,683515,674023,0,0,674023,1000000,0,1000]
[null,8,42,100000,3000,97000,4445,5529,9756,0,22731,2810,789830,778868,0,0,778868,1000000,0,1000]
[null,9,43,100000,3000,97000,4668,5958,11089,0,24714,3055,898095,885636,0,0,885636,1000000,0,1000]
[null,10,44,100000,3000,97000,4901,6562,12445,0,26908,3326,1008144,994161,0,0,994161,1050000,0,1000]
[null,11,45,100000,0,100000,5146,7415,13864,0,26425,3266,1123227,1107649,0,2215,1109865,1155000,0,0]
[null,12,46,100000,0,100000,5403,8241,15332,0,28976,3581,1242286,1225059,0,2695,1227754,1260000,0,0]
[null,13,47,100000,0,100000,5673,9137,16827,0,31637,3910,1363522,1344615,0,3227,1347842,1365000,0,0]
[null,14,48,100000,0,100000,5957,10092,18350,0,34398,4252,1486960,1466343,0,3812,1470155,1470000,0,0]
[null,15,49,100000,0,100000,6000,11115,19902,0,37017,4575,1612910,1590548,0,4454,1595002,1575000,0,0]
[null,16,50,100000,0,100000,6000,12189,21487,0,39676,4904,1741486,1717344,0,5152,1722496,1680000,0,0]
[null,17,51,100000,0,100000,6000,13217,23106,0,42323,5231,1872867,1846906,0,5910,1852816,1785000,0,0]
[null,18,52,100000,0,100000,6000,14225,24761,0,44985,5560,2007209,1979388,0,6730,1986118,1890000,0,0]
[null,19,53,100000,0,100000,6000,15742,26450,0,48192,5956,2144068,2114349,0,7612,2121961,1995000,0,0]
[null,20,54,100000,0,100000,6000,17356,28171,0,51527,6369,2283456,2251803,0,8557,2260360,2100000,2260360,0]
[]
[]
[]
[null,"EOY – End of Year"]
[null,"***The Policyholder may surrender/discontinue the policy at any time after inception of the policy. In case the policyholder surrenders the policy within the lock-in-period, the Company will credit the Fund "]
[null,"Value into the Discontinuance Policy Fund after deducting applicable Surrender / Discontinuance Charges. At the expiry of lock-in period, the company will pay the policyholder the value of units in the "]
[null,"Discontinuance Policy Fund as at that date. In case the policyholder surrenders the policy after the completion of lock-in period, the company will pay the fund value as on the date of receipt of "]
[null,"surrender request. In this case, if the policy is surrendered post the death of the Life Insured, then along with the Fund Value as specified above, the present value of Family Income Benefit and Fund of "]
[null,"Premium benefit discounted at a rate of 6.5% per annum will also be paid. "]
[]
[null,"**** The illustrated death benefit is the lumpsum benefit (higher of sum assured, 105% of all premiums paid till the date of death or 0.5 times the product of policy term and Annualised premium) payable immediately on the death of the life insured. Along with this benefit, the following benefits will also be payable:"]
[null,"1.        Family Income benefit:"]
[null,"10% of the Sum Assured will be paid on each Policy anniversary following or coinciding with the date of death of the Life Insured till the end of the Policy Term, but not exceeding 10 such instalments."]
[null,"2.        Funding of Premium:"]
[null,"Under this benefit, the Company will fund all future outstanding premiums as and when due under the Policy and the Fund Value will be paid on maturity."]
[]
[null,"Important Notes:"]
[]
[null,"Section A"]
[null,"• Max Life Insurance Company is the name of the Company and Max Life Shiksha Plus Super is the name of the Unit Linked Life Insurance Policy and does not in any way indicate the future prospects or returns of the said Plan."]
[null,"This is only an illustrative document. It does not purport to be a contract of insurance and does not in any way create any rights and/or obligations."]
[null,"• Unit Linked Life Insurance products are different from traditional insurance products and are subject to risk factors mentioned in the policy document."]
[null,"• The Premiums paid in unit-linked life insurance policies are subject to investment risks associated with capital markets and the NAVs of the units may go up or down based "]
[null,"on the performance of the fund and factors influencing the capital market. The insured is responsible for his or her decisions."]
[null,"Past performance of the investment funds do not indicate the future performance of the same. There are no guaranteed or assured returns."]
[null,"• Policy benefits are payable provided all premiums are paid, when they are due. The illustrative benefits above assume that all premiums that are due will be paid on the due dates."]
[null,"• Service Tax and Education Cess would be levied as per applicable laws and would be to the account of the policyholder."]
[null,"• You may be entitled to certain applicable tax benefits on your premiums and Policy benefits. Please note that all the tax benefits are subject to tax laws "]
[null,"prevailing at the time of payment of premium or receipt of benefits by you/ your nominee."]
[null,"• Tax benefits are subject to the changes in tax laws. You may be entitled to certain applicable tax benefits on your premiums and policy benefits. "]
[null,"Please note that all the tax benefits are subject to the tax laws prevailing at the time of payment of premiums or receipt of benefits by you. You may seek an independent advise on tax benefits from your tax advisor."]
[]
[]
[null,"Section B"]
[null,"• Risk charges include sum at risk charges, where sum at risk is equal to the maximum of Base Sum Assured, 105% of total premiums paid, 0.5 times the product of policy term"]
[null," and annualized premium added to the present value of the Fixed Income benefit and Funding of Premium benefit discounted at 6.50%."]
[null,"·   Rider Charges, if any, will be included in Risk Charges."]
[null,"·   Death, Surrender and Maturity Benefits are inclusive of Partial Withdrawals, if any."]
[null,"·   Surrender value is net of Surrender charge (inclusive of the applicable service tax)."]
[null,"·   Guaranteed loyalty additions will be paid provided all due premiums have been paid by the policyholder."]
[]
[null,"I ________________________________________________________ (Name), have explained the terms and conditions and the benefits of the policy to the prospect/policyholder."]
[]
[]
[null,"Signature of Agent/Specified Person: "]
[]
[null,"Name and ID:"]
[null,"Place:"]
[null,"Date: "]
[null,"Company Seal:"]
[]
[null,"I ________________________________________________________ (Name), having received the information with respect to the above, have understood the above statement "]
[null,"before entering into the contract. I understand and intend to continue paying the above said premium amount for the complete Premium Payment Period and as per the opted frequency."]
[null,"Policyholders Signature:"]
[null,"Policyholders Name:"]
[null,"Date:"]

{"sheet":"Verification Text","index":15,"n_rows":155,"n_cols":47,"rows_kept":155,"cut":false,"hidden":true,"merged":[[24,25,24,39],[24,40,24,45],[25,25,25,39],[25,40,25,45],[16,25,16,28],[17,25,17,28],[21,25,21,39],[21,40,21,45],[22,25,22,39],[22,40,22,45],[23,25,23,39],[23,40,23,45],[78,39,78,45],[78,32,78,38],[78,28,78,31],[78,26,78,27],[36,31,36,37],[36,38,36,44],[36,27,36,30],[78,1,78,2],[78,3,78,6],[78,7,78,13],[78,14,78,20],[36,25,36,26],[24,1,24,15],[24,16,24,21],[25,1,25,15],[25,16,25,21],[36,1,36,2],[36,3,36,6],[36,7,36,13],[36,14,36,20],[21,1,21,15],[21,16,21,21],[22,1,22,15],[22,16,22,21],[23,1,23,15],[23,16,23,21],[19,20,19,21],[18,1,18,3],[18,4,18,7],[18,8,18,11],[18,12,18,15],[18,16,18,19],[18,20,18,21],[19,1,19,3],[19,4,19,7],[19,8,19,11],[19,12,19,15],[19,16,19,19],[17,20,17,21],[16,1,16,3],[16,4,16,7],[16,8,16,11],[16,12,16,15],[16,16,16,19],[16,20,16,21],[17,1,17,3],[17,4,17,7],[17,8,17,11],[17,12,17,15],[17,16,17,19],[11,1,11,7],[11,8,11,15],[11,16,11,21],[15,20,15,21],[14,1,14,3],[14,4,14,7],[14,8,14,11],[14,12,14,15],[14,16,14,19],[14,20,14,21],[15,1,15,3],[15,4,15,7],[15,8,15,11],[15,12,15,15],[15,16,15,19],[13,20,13,21],[12,20,12,21],[13,1,13,3],[13,4,13,7],[13,8,13,11],[13,12,13,15],[13,16,13,19],[12,1,12,3],[12,4,12,7],[12,8,12,11],[12,12,12,15],[12,16,12,19],[2,1,2,21],[4,9,4,15],[8,1,8,21],[9,18,9,19],[9,22,9,24]]}
[]
[]
[null,{"$f":"Input!B4","v":"Max Life Shiksha Plus Super"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!L4","v":"UIN:"},{"$f":"UIN","v":"104L084V07"}]
[null,null,null,null,null,null,null,null,null,"Non participating Unit Linked Insurance Plan"]
[null,null,null,null,null,null,null,null,null,null,null,"Policy/Proposal No:"]
[null,null,null,null,null,null,null,null,null,null,"Date of Illustration :",null,null,{"$f":"TODAY()","v":"2026-04-22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z16+Z35+AA77)","v":-179303517},null,{"$f":"IF(AA8<>0,\"Text is not as per Filed Illustration.\",\"Model matches with filed illustration\")","v":"Text is not as per Filed Illustration."}]
[null,"\nIN THIS POLICY, THE INVESTMENT RISK IN THE INVESTMENT PORTFOLIO IS BORNE BY THE POLICYHOLDER\n\n"]
[]
[]
[null,"Personal Details - Life to be Insured",null,null,null,null,null,null,"Product Features",null,null,null,null,null,null,null,"Investment Options"]
[null,"Proposer",null,null,{"$f":"Output!E13","v":"Ajay"},null,null,null,"Policy Term (in years)",null,null,null,{"$f":"Output!M13","v":10},null,null,null,"Growth Fund",null,null,null,{"$f":"Output!U13","v":0}]
[null,"Age of Proposer at inception of Policy",null,null,{"$f":"Output!E14","v":45},null,null,null,"Premium Paying Term (in years)",null,null,null,{"$f":"Output!M14","v":5},null,null,null,"Secure fund",null,null,null,{"$f":"Output!U14","v":0}]
[null,"Gender of Proposer",null,null,{"$f":"Output!E15","v":"Transgender"},null,null,null,"Premium Payment Mode",null,null,null,{"$f":"Output!M15","v":"Annual"},null,null,null,"Balanced Fund",null,null,null,{"$f":"Output!U15","v":0}]
[null,"Life Insured",null,null,{"$f":"Output!E16","v":"Ajay"},null,null,null,"Premium Payment Option",null,null,null,{"$f":"Output!M16","v":"Level"},null,null,null,null,null,null,null,{"$f":"Output!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"SUM(AD17:AD18)","v":0}]
[null,"Age of Life Insured at inception of Policy",null,null,{"$f":"Output!E17","v":45},null,null,null,"Annual Target Premium",null,null,null,{"$f":"Output!M17","v":100000},null,null,null,"Conservative Fund",null,null,null,{"$f":"Output!U16","v":0},null,null,null,null,"Annual Target Premium",null,null,null,{"$f":"M17-'Filed Illustration'!I14","v":0}]
[null,"Gender of Life Insured",null,null,{"$f":"Output!E18","v":"Transgender"},null,null,null,"Sum Assured of the Base Policy",null,null,null,{"$f":"Output!M18","v":1000000},null,null,null,"Growth Super Fund",null,null,null,{"$f":"Output!U17","v":0},null,null,null,null,"Sum Assured of the Base Policy",null,null,null,{"$f":"M18-'Filed Illustration'!I15","v":0}]
[null,"Age of Child ",null,null,{"$f":"Output!E19","v":18},null,null,null,null,null,null,null,null,null,null,null,"Systematic Transfer Plan",null,null,null,{"$f":"Output!U21","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dynamic Fund Allocation opted for",null,null,null,{"$f":"Output!U22","v":"No"}]
[]
[null,"Gross Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!Q24","v":0.08}]
[null,"Net Yield (This excludes service tax & mortality charge) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!Q25","v":5.3099412965282644E-2}]
[null,"Net Reduction in Yield (This excludes service tax, mortality, morbidity, rider and guaranteed benefit charges) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!Q26","v":2.6900587034717358E-2}]
[null,"Net Yield (This includes service tax & all charges) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!Q27","v":2.5771186883173147E-2}]
[null,"Service Tax including Cess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!Q28","v":0.18}]
[null,"* The yields shown above do not take partial withdrawals into consideration."]
[null,"Some benefits are guaranteed and some benefits are variable with returns based on the future performance of your Insurer carrying on life insurance business. If your policy offers guaranteed returns then these will be clearly marked “guaranteed”"]
[null," in the illustration table on this page. If your policy offers variable returns then the illustrations on this page will show two different rates of assumed future investment returns. These assumed rates of return are not guaranteed and they are not the upper or lower "]
[null,"limits of what you might get back, as the value of your policy is dependent on a number of factors including future investment performance."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"YEARLY ILLUSTRATIVE DETAILS"]
[null,null,null,null,null,null,null,null,null,null,null,"(This shall form a part of the policy document)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The following provides year-by-year statements of various charges and benefits over the duration of the policy with assumed rate of return as mentioned:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z36:AT36)","v":-101812524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(All cashflows are in INR)",null,null,null,null,{"$f":"SUM(Z39:Z63)","v":-155},{"$f":"SUM(AA39:AA63)","v":-395},-1500000,0,-15000,-1488240,-58179,0,-94950,-323131,0,-491268,-50521,-26348162,-25987865,{"$f":"SUM(AO39:AO63)","v":0},-73772,-26061422,-16325000,-2977464,-17000]
[null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 1 (Gross Yield: 8% pa)",null,null,null,null,null,null,"Scenario 1 (Gross Yield: 8% pa)",null,null,null,null,null,null,null,null,null,null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 1 (Gross Yield: 8% pa)",null,null,null,null,null,null,"Scenario 1 (Gross Yield: 8% pa)"]
[null,"Policy Year","Age of life Assured","Annualized Premium","Top-up Premium","Premium Allocation charge","Amount Available for Investment\n(out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable**",null,null,null,"Policy Year","Age of life Assured","Annualized Premium","Top-up Premium","Premium Allocation charge","Amount Available for Investment\n(out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable**"]
[null,{"$f":"Output!B41","v":1},{"$f":"Output!C41","v":45},{"$f":"Output!D41","v":100000},{"$f":"Output!E41","v":0},{"$f":"Output!F41","v":5000},{"$f":"Output!G41","v":94100},{"$f":"ROUND(Output!H41,0)","v":3840},{"$f":"Output!I41","v":0},{"$f":"ROUND(Output!J41,0)","v":6014},{"$f":"ROUND(Output!K41,0)","v":1053},{"$f":"Output!L41","v":0},{"$f":"ROUND(Output!M41,0)","v":15906},{"$f":"ROUND(Output!N41,0)","v":2863},{"$f":"ROUND(Output!O41,0)","v":89457},{"$f":"ROUND(Output!P41,0)","v":88215},{"$f":"Output!Q41","v":0},{"$f":"ROUND(Output!R41,0)","v":0},{"$f":"ROUND(Output!S41,0)","v":82922},{"$f":"ROUND(Output!T41,0)","v":1000000},{"$f":"ROUND(Output!U41,0)","v":0},{"$f":"ROUND(Output!V41,0)","v":0},null,null,null,{"$f":"B39-'Filed Illustration'!B36","v":0},{"$f":"C39-'Filed Illustration'!C36","v":10},{"$f":"D39-'Filed Illustration'!D36","v":0},null,{"$f":"F39-'Filed Illustration'!E36","v":0},{"$f":"G39-'Filed Illustration'!F36","v":-900},{"$f":"H39-'Filed Illustration'!G36","v":0},null,{"$f":"J39-'Filed Illustration'!H36","v":2366},{"$f":"K39-'Filed Illustration'!I36","v":-118},{"$f":"L39-'Filed Illustration'!J36","v":0},{"$f":"M39-'Filed Illustration'!K36","v":2248},{"$f":"N39-'Filed Illustration'!L36","v":1175},{"$f":"O39-'Filed Illustration'!M36","v":-3654},{"$f":"P39-'Filed Illustration'!N36","v":-3581},{"$f":"Q39-'Filed Illustration'!O36","v":0},{"$f":"R39-'Filed Illustration'!P36","v":0},{"$f":"S39-'Filed Illustration'!Q36","v":-3366},{"$f":"T39-'Filed Illustration'!R36","v":0},{"$f":"U39-'Filed Illustration'!S36","v":0},{"$f":"V39-'Filed Illustration'!T36","v":-8000}]
[null,{"$f":"Output!B42","v":2},{"$f":"Output!C42","v":46},{"$f":"Output!D42","v":100000},{"$f":"Output!E42","v":0},{"$f":"Output!F42","v":4000},{"$f":"Output!G42","v":95280},{"$f":"ROUND(Output!H42,0)","v":3840},{"$f":"Output!I42","v":0},{"$f":"ROUND(Output!J42,0)","v":6273},{"$f":"ROUND(Output!K42,0)","v":2122},{"$f":"Output!L42","v":0},{"$f":"ROUND(Output!M42,0)","v":16234},{"$f":"ROUND(Output!N42,0)","v":2922},{"$f":"ROUND(Output!O42,0)","v":185640},{"$f":"ROUND(Output!P42,0)","v":183137},{"$f":"Output!Q42","v":0},{"$f":"ROUND(Output!R42,0)","v":0},{"$f":"ROUND(Output!S42,0)","v":179137},{"$f":"ROUND(Output!T42,0)","v":1000000},{"$f":"ROUND(Output!U42,0)","v":0},{"$f":"ROUND(Output!V42,0)","v":0},null,null,null,{"$f":"B40-'Filed Illustration'!B37","v":0},{"$f":"C40-'Filed Illustration'!C37","v":10},{"$f":"D40-'Filed Illustration'!D37","v":0},null,{"$f":"F40-'Filed Illustration'!E37","v":0},{"$f":"G40-'Filed Illustration'!F37","v":-720},{"$f":"H40-'Filed Illustration'!G37","v":0},null,{"$f":"J40-'Filed Illustration'!H37","v":2440},{"$f":"K40-'Filed Illustration'!I37","v":-257},{"$f":"L40-'Filed Illustration'!J37","v":0},{"$f":"M40-'Filed Illustration'!K37","v":2182},{"$f":"N40-'Filed Illustration'!L37","v":1185},{"$f":"O40-'Filed Illustration'!M37","v":-7559},{"$f":"P40-'Filed Illustration'!N37","v":-7388},{"$f":"Q40-'Filed Illustration'!O37","v":0},{"$f":"R40-'Filed Illustration'!P37","v":0},{"$f":"S40-'Filed Illustration'!Q37","v":-7388},{"$f":"T40-'Filed Illustration'!R37","v":0},{"$f":"U40-'Filed Illustration'!S37","v":0},{"$f":"V40-'Filed Illustration'!T37","v":-1000}]
[null,{"$f":"Output!B43","v":3},{"$f":"Output!C43","v":47},{"$f":"Output!D43","v":100000},{"$f":"Output!E43","v":0},{"$f":"Output!F43","v":3000},{"$f":"Output!G43","v":96460},{"$f":"ROUND(Output!H43,0)","v":3840},{"$f":"Output!I43","v":0},{"$f":"ROUND(Output!J43,0)","v":6484},{"$f":"ROUND(Output!K43,0)","v":3271},{"$f":"Output!L43","v":0},{"$f":"ROUND(Output!M43,0)","v":16595},{"$f":"ROUND(Output!N43,0)","v":2987},{"$f":"ROUND(Output!O43,0)","v":289121},{"$f":"ROUND(Output!P43,0)","v":285261},{"$f":"Output!Q43","v":0},{"$f":"ROUND(Output!R43,0)","v":0},{"$f":"ROUND(Output!S43,0)","v":282261},{"$f":"ROUND(Output!T43,0)","v":1000000},{"$f":"ROUND(Output!U43,0)","v":0},{"$f":"ROUND(Output!V43,0)","v":0},null,null,null,{"$f":"B41-'Filed Illustration'!B38","v":0},{"$f":"C41-'Filed Illustration'!C38","v":10},{"$f":"D41-'Filed Illustration'!D38","v":0},null,{"$f":"F41-'Filed Illustration'!E38","v":0},{"$f":"G41-'Filed Illustration'!F38","v":-540},{"$f":"H41-'Filed Illustration'!G38","v":0},null,{"$f":"J41-'Filed Illustration'!H38","v":2445},{"$f":"K41-'Filed Illustration'!I38","v":-407},{"$f":"L41-'Filed Illustration'!J38","v":0},{"$f":"M41-'Filed Illustration'!K38","v":2038},{"$f":"N41-'Filed Illustration'!L38","v":1188},{"$f":"O41-'Filed Illustration'!M38","v":-11626},{"$f":"P41-'Filed Illustration'!N38","v":-11353},{"$f":"Q41-'Filed Illustration'!O38","v":0},{"$f":"R41-'Filed Illustration'!P38","v":0},{"$f":"S41-'Filed Illustration'!Q38","v":-11353},{"$f":"T41-'Filed Illustration'!R38","v":0},{"$f":"U41-'Filed Illustration'!S38","v":0},{"$f":"V41-'Filed Illustration'!T38","v":-1000}]
[null,{"$f":"Output!B44","v":4},{"$f":"Output!C44","v":48},{"$f":"Output!D44","v":100000},{"$f":"Output!E44","v":0},{"$f":"Output!F44","v":3000},{"$f":"Output!G44","v":96460},{"$f":"ROUND(Output!H44,0)","v":3840},{"$f":"Output!I44","v":0},{"$f":"ROUND(Output!J44,0)","v":6618},{"$f":"ROUND(Output!K44,0)","v":4494},{"$f":"Output!L44","v":0},{"$f":"ROUND(Output!M44,0)","v":17952},{"$f":"ROUND(Output!N44,0)","v":3231},{"$f":"ROUND(Output!O44,0)","v":399199},{"$f":"ROUND(Output!P44,0)","v":393896},{"$f":"Output!Q44","v":0},{"$f":"ROUND(Output!R44,0)","v":0},{"$f":"ROUND(Output!S44,0)","v":391896},{"$f":"ROUND(Output!T44,0)","v":1000000},{"$f":"ROUND(Output!U44,0)","v":0},{"$f":"ROUND(Output!V44,0)","v":0},null,null,null,{"$f":"B42-'Filed Illustration'!B39","v":0},{"$f":"C42-'Filed Illustration'!C39","v":10},{"$f":"D42-'Filed Illustration'!D39","v":0},null,{"$f":"F42-'Filed Illustration'!E39","v":0},{"$f":"G42-'Filed Illustration'!F39","v":-540},{"$f":"H42-'Filed Illustration'!G39","v":0},null,{"$f":"J42-'Filed Illustration'!H39","v":2356},{"$f":"K42-'Filed Illustration'!I39","v":-564},{"$f":"L42-'Filed Illustration'!J39","v":0},{"$f":"M42-'Filed Illustration'!K39","v":1791},{"$f":"N42-'Filed Illustration'!L39","v":1234},{"$f":"O42-'Filed Illustration'!M39","v":-15806},{"$f":"P42-'Filed Illustration'!N39","v":-15425},{"$f":"Q42-'Filed Illustration'!O39","v":0},{"$f":"R42-'Filed Illustration'!P39","v":0},{"$f":"S42-'Filed Illustration'!Q39","v":-15425},{"$f":"T42-'Filed Illustration'!R39","v":0},{"$f":"U42-'Filed Illustration'!S39","v":0},{"$f":"V42-'Filed Illustration'!T39","v":-1000}]
[null,{"$f":"Output!B45","v":5},{"$f":"Output!C45","v":49},{"$f":"Output!D45","v":100000},{"$f":"Output!E45","v":0},{"$f":"Output!F45","v":3000},{"$f":"Output!G45","v":96460},{"$f":"ROUND(Output!H45,0)","v":3840},{"$f":"Output!I45","v":0},{"$f":"ROUND(Output!J45,0)","v":6658},{"$f":"ROUND(Output!K45,0)","v":5795},{"$f":"Output!L45","v":0},{"$f":"ROUND(Output!M45,0)","v":19293},{"$f":"ROUND(Output!N45,0)","v":3473},{"$f":"ROUND(Output!O45,0)","v":516421},{"$f":"ROUND(Output!P45,0)","v":509583},{"$f":"Output!Q45","v":0},{"$f":"ROUND(Output!R45,0)","v":0},{"$f":"ROUND(Output!S45,0)","v":509583},{"$f":"ROUND(Output!T45,0)","v":1000000},{"$f":"ROUND(Output!U45,0)","v":0},{"$f":"ROUND(Output!V45,0)","v":0},null,null,null,{"$f":"B43-'Filed Illustration'!B40","v":0},{"$f":"C43-'Filed Illustration'!C40","v":10},{"$f":"D43-'Filed Illustration'!D40","v":0},null,{"$f":"F43-'Filed Illustration'!E40","v":0},{"$f":"G43-'Filed Illustration'!F40","v":-540},{"$f":"H43-'Filed Illustration'!G40","v":0},null,{"$f":"J43-'Filed Illustration'!H40","v":2129},{"$f":"K43-'Filed Illustration'!I40","v":-729},{"$f":"L43-'Filed Illustration'!J40","v":0},{"$f":"M43-'Filed Illustration'!K40","v":1399},{"$f":"N43-'Filed Illustration'!L40","v":1261},{"$f":"O43-'Filed Illustration'!M40","v":-19936},{"$f":"P43-'Filed Illustration'!N40","v":-19444},{"$f":"Q43-'Filed Illustration'!O40","v":0},{"$f":"R43-'Filed Illustration'!P40","v":0},{"$f":"S43-'Filed Illustration'!Q40","v":-19444},{"$f":"T43-'Filed Illustration'!R40","v":0},{"$f":"U43-'Filed Illustration'!S40","v":0},{"$f":"V43-'Filed Illustration'!T40","v":-1000}]
[null,{"$f":"Output!B46","v":6},{"$f":"Output!C46","v":50},{"$f":"Output!D46","v":0},{"$f":"Output!E46","v":0},{"$f":"Output!F46","v":0},{"$f":"Output!G46","v":0},{"$f":"ROUND(Output!H46,0)","v":4032},{"$f":"Output!I46","v":0},{"$f":"ROUND(Output!J46,0)","v":7073},{"$f":"ROUND(Output!K46,0)","v":6021},{"$f":"Output!L46","v":0},{"$f":"ROUND(Output!M46,0)","v":17125},{"$f":"ROUND(Output!N46,0)","v":3083},{"$f":"ROUND(Output!O46,0)","v":536430},{"$f":"ROUND(Output!P46,0)","v":529325},{"$f":"Output!Q46","v":0},{"$f":"ROUND(Output!R46,0)","v":0},{"$f":"ROUND(Output!S46,0)","v":529325},{"$f":"ROUND(Output!T46,0)","v":1000000},{"$f":"ROUND(Output!U46,0)","v":0},{"$f":"ROUND(Output!V46,0)","v":0},null,null,null,{"$f":"B44-'Filed Illustration'!B41","v":0},{"$f":"C44-'Filed Illustration'!C41","v":10},{"$f":"D44-'Filed Illustration'!D41","v":-100000},null,{"$f":"F44-'Filed Illustration'!E41","v":-3000},{"$f":"G44-'Filed Illustration'!F41","v":-97000},{"$f":"H44-'Filed Illustration'!G41","v":0},null,{"$f":"J44-'Filed Illustration'!H41","v":2263},{"$f":"K44-'Filed Illustration'!I41","v":-2059},{"$f":"L44-'Filed Illustration'!J41","v":0},{"$f":"M44-'Filed Illustration'!K41","v":-2796},{"$f":"N44-'Filed Illustration'!L41","v":621},{"$f":"O44-'Filed Illustration'!M41","v":-128593},{"$f":"P44-'Filed Illustration'!N41","v":-126619},{"$f":"Q44-'Filed Illustration'!O41","v":0},{"$f":"R44-'Filed Illustration'!P41","v":0},{"$f":"S44-'Filed Illustration'!Q41","v":-126619},{"$f":"T44-'Filed Illustration'!R41","v":0},{"$f":"U44-'Filed Illustration'!S41","v":0},{"$f":"V44-'Filed Illustration'!T41","v":-1000}]
[null,{"$f":"Output!B47","v":7},{"$f":"Output!C47","v":51},{"$f":"Output!D47","v":0},{"$f":"Output!E47","v":0},{"$f":"Output!F47","v":0},{"$f":"Output!G47","v":0},{"$f":"ROUND(Output!H47,0)","v":4234},{"$f":"Output!I47","v":0},{"$f":"ROUND(Output!J47,0)","v":7417},{"$f":"ROUND(Output!K47,0)","v":6253},{"$f":"Output!L47","v":0},{"$f":"ROUND(Output!M47,0)","v":17904},{"$f":"ROUND(Output!N47,0)","v":3223},{"$f":"ROUND(Output!O47,0)","v":557070},{"$f":"ROUND(Output!P47,0)","v":549691},{"$f":"Output!Q47","v":0},{"$f":"ROUND(Output!R47,0)","v":0},{"$f":"ROUND(Output!S47,0)","v":549691},{"$f":"ROUND(Output!T47,0)","v":1000000},{"$f":"ROUND(Output!U47,0)","v":0},{"$f":"ROUND(Output!V47,0)","v":0},null,null,null,{"$f":"B45-'Filed Illustration'!B42","v":0},{"$f":"C45-'Filed Illustration'!C42","v":10},{"$f":"D45-'Filed Illustration'!D42","v":-100000},null,{"$f":"F45-'Filed Illustration'!E42","v":-3000},{"$f":"G45-'Filed Illustration'!F42","v":-97000},{"$f":"H45-'Filed Illustration'!G42","v":0},null,{"$f":"J45-'Filed Illustration'!H42","v":2263},{"$f":"K45-'Filed Illustration'!I42","v":-3475},{"$f":"L45-'Filed Illustration'!J42","v":0},{"$f":"M45-'Filed Illustration'!K42","v":-4212},{"$f":"N45-'Filed Illustration'!L42","v":490},{"$f":"O45-'Filed Illustration'!M42","v":-244319},{"$f":"P45-'Filed Illustration'!N42","v":-240767},{"$f":"Q45-'Filed Illustration'!O42","v":0},{"$f":"R45-'Filed Illustration'!P42","v":0},{"$f":"S45-'Filed Illustration'!Q42","v":-240767},{"$f":"T45-'Filed Illustration'!R42","v":0},{"$f":"U45-'Filed Illustration'!S42","v":0},{"$f":"V45-'Filed Illustration'!T42","v":-1000}]
[null,{"$f":"Output!B48","v":8},{"$f":"Output!C48","v":52},{"$f":"Output!D48","v":0},{"$f":"Output!E48","v":0},{"$f":"Output!F48","v":0},{"$f":"Output!G48","v":0},{"$f":"ROUND(Output!H48,0)","v":4445},{"$f":"Output!I48","v":0},{"$f":"ROUND(Output!J48,0)","v":7704},{"$f":"ROUND(Output!K48,0)","v":6493},{"$f":"Output!L48","v":0},{"$f":"ROUND(Output!M48,0)","v":18642},{"$f":"ROUND(Output!N48,0)","v":3356},{"$f":"ROUND(Output!O48,0)","v":578442},{"$f":"ROUND(Output!P48,0)","v":570780},{"$f":"Output!Q48","v":0},{"$f":"ROUND(Output!R48,0)","v":0},{"$f":"ROUND(Output!S48,0)","v":570780},{"$f":"ROUND(Output!T48,0)","v":1000000},{"$f":"ROUND(Output!U48,0)","v":0},{"$f":"ROUND(Output!V48,0)","v":0},null,null,null,{"$f":"B46-'Filed Illustration'!B43","v":0},{"$f":"C46-'Filed Illustration'!C43","v":10},{"$f":"D46-'Filed Illustration'!D43","v":-100000},null,{"$f":"F46-'Filed Illustration'!E43","v":-3000},{"$f":"G46-'Filed Illustration'!F43","v":-97000},{"$f":"H46-'Filed Illustration'!G43","v":0},null,{"$f":"J46-'Filed Illustration'!H43","v":2175},{"$f":"K46-'Filed Illustration'!I43","v":-4983},{"$f":"L46-'Filed Illustration'!J43","v":0},{"$f":"M46-'Filed Illustration'!K43","v":-5809},{"$f":"N46-'Filed Illustration'!L43","v":334},{"$f":"O46-'Filed Illustration'!M43","v":-367463},{"$f":"P46-'Filed Illustration'!N43","v":-362230},{"$f":"Q46-'Filed Illustration'!O43","v":0},{"$f":"R46-'Filed Illustration'!P43","v":0},{"$f":"S46-'Filed Illustration'!Q43","v":-362230},{"$f":"T46-'Filed Illustration'!R43","v":0},{"$f":"U46-'Filed Illustration'!S43","v":0},{"$f":"V46-'Filed Illustration'!T43","v":-1000}]
[null,{"$f":"Output!B49","v":9},{"$f":"Output!C49","v":53},{"$f":"Output!D49","v":0},{"$f":"Output!E49","v":0},{"$f":"Output!F49","v":0},{"$f":"Output!G49","v":0},{"$f":"ROUND(Output!H49,0)","v":4668},{"$f":"Output!I49","v":0},{"$f":"ROUND(Output!J49,0)","v":8492},{"$f":"ROUND(Output!K49,0)","v":6738},{"$f":"Output!L49","v":0},{"$f":"ROUND(Output!M49,0)","v":19897},{"$f":"ROUND(Output!N49,0)","v":3582},{"$f":"ROUND(Output!O49,0)","v":599964},{"$f":"ROUND(Output!P49,0)","v":592012},{"$f":"Output!Q49","v":0},{"$f":"ROUND(Output!R49,0)","v":0},{"$f":"ROUND(Output!S49,0)","v":592012},{"$f":"ROUND(Output!T49,0)","v":1000000},{"$f":"ROUND(Output!U49,0)","v":0},{"$f":"ROUND(Output!V49,0)","v":0},null,null,null,{"$f":"B47-'Filed Illustration'!B44","v":0},{"$f":"C47-'Filed Illustration'!C44","v":10},{"$f":"D47-'Filed Illustration'!D44","v":-100000},null,{"$f":"F47-'Filed Illustration'!E44","v":-3000},{"$f":"G47-'Filed Illustration'!F44","v":-97000},{"$f":"H47-'Filed Illustration'!G44","v":0},null,{"$f":"J47-'Filed Illustration'!H44","v":2534},{"$f":"K47-'Filed Illustration'!I44","v":-6589},{"$f":"L47-'Filed Illustration'!J44","v":0},{"$f":"M47-'Filed Illustration'!K44","v":-7056},{"$f":"N47-'Filed Illustration'!L44","v":251},{"$f":"O47-'Filed Illustration'!M44","v":-499060},{"$f":"P47-'Filed Illustration'!N44","v":-492037},{"$f":"Q47-'Filed Illustration'!O44","v":0},{"$f":"R47-'Filed Illustration'!P44","v":0},{"$f":"S47-'Filed Illustration'!Q44","v":-492037},{"$f":"T47-'Filed Illustration'!R44","v":0},{"$f":"U47-'Filed Illustration'!S44","v":0},{"$f":"V47-'Filed Illustration'!T44","v":-1000}]
[null,{"$f":"Output!B50","v":10},{"$f":"Output!C50","v":54},{"$f":"Output!D50","v":0},{"$f":"Output!E50","v":0},{"$f":"Output!F50","v":0},{"$f":"Output!G50","v":0},{"$f":"ROUND(Output!H50,0)","v":4901},{"$f":"Output!I50","v":0},{"$f":"ROUND(Output!J50,0)","v":9370},{"$f":"ROUND(Output!K50,0)","v":6984},{"$f":"Output!L50","v":0},{"$f":"ROUND(Output!M50,0)","v":21255},{"$f":"ROUND(Output!N50,0)","v":3826},{"$f":"ROUND(Output!O50,0)","v":621516},{"$f":"ROUND(Output!P50,0)","v":613275},{"$f":"Output!Q50","v":0},{"$f":"ROUND(Output!R50,0)","v":0},{"$f":"ROUND(Output!S50,0)","v":613275},{"$f":"ROUND(Output!T50,0)","v":1000000},{"$f":"ROUND(Output!U50,0)","v":613275},{"$f":"ROUND(Output!V50,0)","v":0},null,null,null,{"$f":"B48-'Filed Illustration'!B45","v":0},{"$f":"C48-'Filed Illustration'!C45","v":10},{"$f":"D48-'Filed Illustration'!D45","v":-100000},null,{"$f":"F48-'Filed Illustration'!E45","v":-3000},{"$f":"G48-'Filed Illustration'!F45","v":-97000},{"$f":"H48-'Filed Illustration'!G45","v":0},null,{"$f":"J48-'Filed Illustration'!H45","v":2808},{"$f":"K48-'Filed Illustration'!I45","v":-8304},{"$f":"L48-'Filed Illustration'!J45","v":0},{"$f":"M48-'Filed Illustration'!K45","v":-8497},{"$f":"N48-'Filed Illustration'!L45","v":149},{"$f":"O48-'Filed Illustration'!M45","v":-639570},{"$f":"P48-'Filed Illustration'!N45","v":-630633},{"$f":"Q48-'Filed Illustration'!O45","v":0},{"$f":"R48-'Filed Illustration'!P45","v":0},{"$f":"S48-'Filed Illustration'!Q45","v":-630633},{"$f":"T48-'Filed Illustration'!R45","v":-50000},{"$f":"U48-'Filed Illustration'!S45","v":613275},{"$f":"V48-'Filed Illustration'!T45","v":-1000}]
[null,{"$f":"Output!B51","v":0},{"$f":"Output!C51","v":0},{"$f":"Output!D51","v":0},{"$f":"Output!E51","v":0},{"$f":"Output!F51","v":0},{"$f":"Output!G51","v":0},{"$f":"ROUND(Output!H51,0)","v":0},{"$f":"Output!I51","v":0},{"$f":"ROUND(Output!J51,0)","v":0},{"$f":"ROUND(Output!K51,0)","v":0},{"$f":"Output!L51","v":0},{"$f":"ROUND(Output!M51,0)","v":0},{"$f":"ROUND(Output!N51,0)","v":0},{"$f":"ROUND(Output!O51,0)","v":0},{"$f":"ROUND(Output!P51,0)","v":0},{"$f":"Output!Q51","v":0},{"$f":"ROUND(Output!R51,0)","v":0},{"$f":"ROUND(Output!S51,0)","v":0},{"$f":"ROUND(Output!T51,0)","v":0},{"$f":"ROUND(Output!U51,0)","v":0},{"$f":"ROUND(Output!V51,0)","v":0},null,null,null,{"$f":"B49-'Filed Illustration'!B46","v":-11},{"$f":"C49-'Filed Illustration'!C46","v":-45},{"$f":"D49-'Filed Illustration'!D46","v":-100000},null,{"$f":"F49-'Filed Illustration'!E46","v":0},{"$f":"G49-'Filed Illustration'!F46","v":-100000},{"$f":"H49-'Filed Illustration'!G46","v":-5146},null,{"$f":"J49-'Filed Illustration'!H46","v":-7415},{"$f":"K49-'Filed Illustration'!I46","v":-17406},{"$f":"L49-'Filed Illustration'!J46","v":0},{"$f":"M49-'Filed Illustration'!K46","v":-29967},{"$f":"N49-'Filed Illustration'!L46","v":-3704},{"$f":"O49-'Filed Illustration'!M46","v":-1436002},{"$f":"P49-'Filed Illustration'!N46","v":-1416445},{"$f":"Q49-'Filed Illustration'!O46","v":0},{"$f":"R49-'Filed Illustration'!P46","v":-2833},{"$f":"S49-'Filed Illustration'!Q46","v":-1419278},{"$f":"T49-'Filed Illustration'!R46","v":-1155000},{"$f":"U49-'Filed Illustration'!S46","v":0},{"$f":"V49-'Filed Illustration'!T46","v":0}]
[null,{"$f":"Output!B52","v":0},{"$f":"Output!C52","v":0},{"$f":"Output!D52","v":0},{"$f":"Output!E52","v":0},{"$f":"Output!F52","v":0},{"$f":"Output!G52","v":0},{"$f":"ROUND(Output!H52,0)","v":0},{"$f":"Output!I52","v":0},{"$f":"ROUND(Output!J52,0)","v":0},{"$f":"ROUND(Output!K52,0)","v":0},{"$f":"Output!L52","v":0},{"$f":"ROUND(Output!M52,0)","v":0},{"$f":"ROUND(Output!N52,0)","v":0},{"$f":"ROUND(Output!O52,0)","v":0},{"$f":"ROUND(Output!P52,0)","v":0},{"$f":"Output!Q52","v":0},{"$f":"ROUND(Output!R52,0)","v":0},{"$f":"ROUND(Output!S52,0)","v":0},{"$f":"ROUND(Output!T52,0)","v":0},{"$f":"ROUND(Output!U52,0)","v":0},{"$f":"ROUND(Output!V52,0)","v":0},null,null,null,{"$f":"B50-'Filed Illustration'!B47","v":-12},{"$f":"C50-'Filed Illustration'!C47","v":-46},{"$f":"D50-'Filed Illustration'!D47","v":-100000},null,{"$f":"F50-'Filed Illustration'!E47","v":0},{"$f":"G50-'Filed Illustration'!F47","v":-100000},{"$f":"H50-'Filed Illustration'!G47","v":-5403},null,{"$f":"J50-'Filed Illustration'!H47","v":-8241},{"$f":"K50-'Filed Illustration'!I47","v":-19681},{"$f":"L50-'Filed Illustration'!J47","v":0},{"$f":"M50-'Filed Illustration'!K47","v":-33325},{"$f":"N50-'Filed Illustration'!L47","v":-4119},{"$f":"O50-'Filed Illustration'!M47","v":-1624041},{"$f":"P50-'Filed Illustration'!N47","v":-1601927},{"$f":"Q50-'Filed Illustration'!O47","v":0},{"$f":"R50-'Filed Illustration'!P47","v":-3524},{"$f":"S50-'Filed Illustration'!Q47","v":-1605451},{"$f":"T50-'Filed Illustration'!R47","v":-1260000},{"$f":"U50-'Filed Illustration'!S47","v":0},{"$f":"V50-'Filed Illustration'!T47","v":0}]
[null,{"$f":"Output!B53","v":0},{"$f":"Output!C53","v":0},{"$f":"Output!D53","v":0},{"$f":"Output!E53","v":0},{"$f":"Output!F53","v":0},{"$f":"Output!G53","v":0},{"$f":"ROUND(Output!H53,0)","v":0},{"$f":"Output!I53","v":0},{"$f":"ROUND(Output!J53,0)","v":0},{"$f":"ROUND(Output!K53,0)","v":0},{"$f":"Output!L53","v":0},{"$f":"ROUND(Output!M53,0)","v":0},{"$f":"ROUND(Output!N53,0)","v":0},{"$f":"ROUND(Output!O53,0)","v":0},{"$f":"ROUND(Output!P53,0)","v":0},{"$f":"Output!Q53","v":0},{"$f":"ROUND(Output!R53,0)","v":0},{"$f":"ROUND(Output!S53,0)","v":0},{"$f":"ROUND(Output!T53,0)","v":0},{"$f":"ROUND(Output!U53,0)","v":0},{"$f":"ROUND(Output!V53,0)","v":0},null,null,null,{"$f":"B51-'Filed Illustration'!B48","v":-13},{"$f":"C51-'Filed Illustration'!C48","v":-47},{"$f":"D51-'Filed Illustration'!D48","v":-100000},null,{"$f":"F51-'Filed Illustration'!E48","v":0},{"$f":"G51-'Filed Illustration'!F48","v":-100000},{"$f":"H51-'Filed Illustration'!G48","v":-5673},null,{"$f":"J51-'Filed Illustration'!H48","v":-9137},{"$f":"K51-'Filed Illustration'!I48","v":-22097},{"$f":"L51-'Filed Illustration'!J48","v":0},{"$f":"M51-'Filed Illustration'!K48","v":-36907},{"$f":"N51-'Filed Illustration'!L48","v":-4562},{"$f":"O51-'Filed Illustration'!M48","v":-1823645},{"$f":"P51-'Filed Illustration'!N48","v":-1798817},{"$f":"Q51-'Filed Illustration'!O48","v":0},{"$f":"R51-'Filed Illustration'!P48","v":-4317},{"$f":"S51-'Filed Illustration'!Q48","v":-1803134},{"$f":"T51-'Filed Illustration'!R48","v":-1365000},{"$f":"U51-'Filed Illustration'!S48","v":0},{"$f":"V51-'Filed Illustration'!T48","v":0}]
[null,{"$f":"Output!B54","v":0},{"$f":"Output!C54","v":0},{"$f":"Output!D54","v":0},{"$f":"Output!E54","v":0},{"$f":"Output!F54","v":0},{"$f":"Output!G54","v":0},{"$f":"ROUND(Output!H54,0)","v":0},{"$f":"Output!I54","v":0},{"$f":"ROUND(Output!J54,0)","v":0},{"$f":"ROUND(Output!K54,0)","v":0},{"$f":"Output!L54","v":0},{"$f":"ROUND(Output!M54,0)","v":0},{"$f":"ROUND(Output!N54,0)","v":0},{"$f":"ROUND(Output!O54,0)","v":0},{"$f":"ROUND(Output!P54,0)","v":0},{"$f":"Output!Q54","v":0},{"$f":"ROUND(Output!R54,0)","v":0},{"$f":"ROUND(Output!S54,0)","v":0},{"$f":"ROUND(Output!T54,0)","v":0},{"$f":"ROUND(Output!U54,0)","v":0},{"$f":"ROUND(Output!V54,0)","v":0},null,null,null,{"$f":"B52-'Filed Illustration'!B49","v":-14},{"$f":"C52-'Filed Illustration'!C49","v":-48},{"$f":"D52-'Filed Illustration'!D49","v":-100000},null,{"$f":"F52-'Filed Illustration'!E49","v":0},{"$f":"G52-'Filed Illustration'!F49","v":-100000},{"$f":"H52-'Filed Illustration'!G49","v":-5957},null,{"$f":"J52-'Filed Illustration'!H49","v":-10092},{"$f":"K52-'Filed Illustration'!I49","v":-24662},{"$f":"L52-'Filed Illustration'!J49","v":0},{"$f":"M52-'Filed Illustration'!K49","v":-40711},{"$f":"N52-'Filed Illustration'!L49","v":-5032},{"$f":"O52-'Filed Illustration'!M49","v":-2035588},{"$f":"P52-'Filed Illustration'!N49","v":-2007878},{"$f":"Q52-'Filed Illustration'!O49","v":0},{"$f":"R52-'Filed Illustration'!P49","v":-5220},{"$f":"S52-'Filed Illustration'!Q49","v":-2013098},{"$f":"T52-'Filed Illustration'!R49","v":-1470000},{"$f":"U52-'Filed Illustration'!S49","v":0},{"$f":"V52-'Filed Illustration'!T49","v":0}]
[null,{"$f":"Output!B55","v":0},{"$f":"Output!C55","v":0},{"$f":"Output!D55","v":0},{"$f":"Output!E55","v":0},{"$f":"Output!F55","v":0},{"$f":"Output!G55","v":0},{"$f":"ROUND(Output!H55,0)","v":0},{"$f":"Output!I55","v":0},{"$f":"ROUND(Output!J55,0)","v":0},{"$f":"ROUND(Output!K55,0)","v":0},{"$f":"Output!L55","v":0},{"$f":"ROUND(Output!M55,0)","v":0},{"$f":"ROUND(Output!N55,0)","v":0},{"$f":"ROUND(Output!O55,0)","v":0},{"$f":"ROUND(Output!P55,0)","v":0},{"$f":"Output!Q55","v":0},{"$f":"ROUND(Output!R55,0)","v":0},{"$f":"ROUND(Output!S55,0)","v":0},{"$f":"ROUND(Output!T55,0)","v":0},{"$f":"ROUND(Output!U55,0)","v":0},{"$f":"ROUND(Output!V55,0)","v":0},null,null,null,{"$f":"B53-'Filed Illustration'!B50","v":-15},{"$f":"C53-'Filed Illustration'!C50","v":-49},{"$f":"D53-'Filed Illustration'!D50","v":-100000},null,{"$f":"F53-'Filed Illustration'!E50","v":0},{"$f":"G53-'Filed Illustration'!F50","v":-100000},{"$f":"H53-'Filed Illustration'!G50","v":-6000},null,{"$f":"J53-'Filed Illustration'!H50","v":-11115},{"$f":"K53-'Filed Illustration'!I50","v":-27388},{"$f":"L53-'Filed Illustration'!J50","v":0},{"$f":"M53-'Filed Illustration'!K50","v":-44504},{"$f":"N53-'Filed Illustration'!L50","v":-5501},{"$f":"O53-'Filed Illustration'!M50","v":-2260990},{"$f":"P53-'Filed Illustration'!N50","v":-2230217},{"$f":"Q53-'Filed Illustration'!O50","v":0},{"$f":"R53-'Filed Illustration'!P50","v":-6245},{"$f":"S53-'Filed Illustration'!Q50","v":-2236461},{"$f":"T53-'Filed Illustration'!R50","v":-1575000},{"$f":"U53-'Filed Illustration'!S50","v":0},{"$f":"V53-'Filed Illustration'!T50","v":0}]
[null,{"$f":"Output!B56","v":0},{"$f":"Output!C56","v":0},{"$f":"Output!D56","v":0},{"$f":"Output!E56","v":0},{"$f":"Output!F56","v":0},{"$f":"Output!G56","v":0},{"$f":"ROUND(Output!H56,0)","v":0},{"$f":"Output!I56","v":0},{"$f":"ROUND(Output!J56,0)","v":0},{"$f":"ROUND(Output!K56,0)","v":0},{"$f":"Output!L56","v":0},{"$f":"ROUND(Output!M56,0)","v":0},{"$f":"ROUND(Output!N56,0)","v":0},{"$f":"ROUND(Output!O56,0)","v":0},{"$f":"ROUND(Output!P56,0)","v":0},{"$f":"Output!Q56","v":0},{"$f":"ROUND(Output!R56,0)","v":0},{"$f":"ROUND(Output!S56,0)","v":0},{"$f":"ROUND(Output!T56,0)","v":0},{"$f":"ROUND(Output!U56,0)","v":0},{"$f":"ROUND(Output!V56,0)","v":0},null,null,null,{"$f":"B54-'Filed Illustration'!B51","v":-16},{"$f":"C54-'Filed Illustration'!C51","v":-50},{"$f":"D54-'Filed Illustration'!D51","v":-100000},null,{"$f":"F54-'Filed Illustration'!E51","v":0},{"$f":"G54-'Filed Illustration'!F51","v":-100000},{"$f":"H54-'Filed Illustration'!G51","v":-6000},null,{"$f":"J54-'Filed Illustration'!H51","v":-12189},{"$f":"K54-'Filed Illustration'!I51","v":-30289},{"$f":"L54-'Filed Illustration'!J51","v":0},{"$f":"M54-'Filed Illustration'!K51","v":-48478},{"$f":"N54-'Filed Illustration'!L51","v":-5992},{"$f":"O54-'Filed Illustration'!M51","v":-2500847},{"$f":"P54-'Filed Illustration'!N51","v":-2466814},{"$f":"Q54-'Filed Illustration'!O51","v":0},{"$f":"R54-'Filed Illustration'!P51","v":-7400},{"$f":"S54-'Filed Illustration'!Q51","v":-2474215},{"$f":"T54-'Filed Illustration'!R51","v":-1680000},{"$f":"U54-'Filed Illustration'!S51","v":0},{"$f":"V54-'Filed Illustration'!T51","v":0}]
[null,{"$f":"Output!B57","v":0},{"$f":"Output!C57","v":0},{"$f":"Output!D57","v":0},{"$f":"Output!E57","v":0},{"$f":"Output!F57","v":0},{"$f":"Output!G57","v":0},{"$f":"ROUND(Output!H57,0)","v":0},{"$f":"Output!I57","v":0},{"$f":"ROUND(Output!J57,0)","v":0},{"$f":"ROUND(Output!K57,0)","v":0},{"$f":"Output!L57","v":0},{"$f":"ROUND(Output!M57,0)","v":0},{"$f":"ROUND(Output!N57,0)","v":0},{"$f":"ROUND(Output!O57,0)","v":0},{"$f":"ROUND(Output!P57,0)","v":0},{"$f":"Output!Q57","v":0},{"$f":"ROUND(Output!R57,0)","v":0},{"$f":"ROUND(Output!S57,0)","v":0},{"$f":"ROUND(Output!T57,0)","v":0},{"$f":"ROUND(Output!U57,0)","v":0},{"$f":"ROUND(Output!V57,0)","v":0},null,null,null,{"$f":"B55-'Filed Illustration'!B52","v":-17},{"$f":"C55-'Filed Illustration'!C52","v":-51},{"$f":"D55-'Filed Illustration'!D52","v":-100000},null,{"$f":"F55-'Filed Illustration'!E52","v":0},{"$f":"G55-'Filed Illustration'!F52","v":-100000},{"$f":"H55-'Filed Illustration'!G52","v":-6000},null,{"$f":"J55-'Filed Illustration'!H52","v":-13217},{"$f":"K55-'Filed Illustration'!I52","v":-33378},{"$f":"L55-'Filed Illustration'!J52","v":0},{"$f":"M55-'Filed Illustration'!K52","v":-52595},{"$f":"N55-'Filed Illustration'!L52","v":-6501},{"$f":"O55-'Filed Illustration'!M52","v":-2756293},{"$f":"P55-'Filed Illustration'!N52","v":-2718789},{"$f":"Q55-'Filed Illustration'!O52","v":0},{"$f":"R55-'Filed Illustration'!P52","v":-8700},{"$f":"S55-'Filed Illustration'!Q52","v":-2727489},{"$f":"T55-'Filed Illustration'!R52","v":-1785000},{"$f":"U55-'Filed Illustration'!S52","v":0},{"$f":"V55-'Filed Illustration'!T52","v":0}]
[null,{"$f":"Output!B58","v":0},{"$f":"Output!C58","v":0},{"$f":"Output!D58","v":0},{"$f":"Output!E58","v":0},{"$f":"Output!F58","v":0},{"$f":"Output!G58","v":0},{"$f":"ROUND(Output!H58,0)","v":0},{"$f":"Output!I58","v":0},{"$f":"ROUND(Output!J58,0)","v":0},{"$f":"ROUND(Output!K58,0)","v":0},{"$f":"Output!L58","v":0},{"$f":"ROUND(Output!M58,0)","v":0},{"$f":"ROUND(Output!N58,0)","v":0},{"$f":"ROUND(Output!O58,0)","v":0},{"$f":"ROUND(Output!P58,0)","v":0},{"$f":"Output!Q58","v":0},{"$f":"ROUND(Output!R58,0)","v":0},{"$f":"ROUND(Output!S58,0)","v":0},{"$f":"ROUND(Output!T58,0)","v":0},{"$f":"ROUND(Output!U58,0)","v":0},{"$f":"ROUND(Output!V58,0)","v":0},null,null,null,{"$f":"B56-'Filed Illustration'!B53","v":-18},{"$f":"C56-'Filed Illustration'!C53","v":-52},{"$f":"D56-'Filed Illustration'!D53","v":-100000},null,{"$f":"F56-'Filed Illustration'!E53","v":0},{"$f":"G56-'Filed Illustration'!F53","v":-100000},{"$f":"H56-'Filed Illustration'!G53","v":-6000},null,{"$f":"J56-'Filed Illustration'!H53","v":-14225},{"$f":"K56-'Filed Illustration'!I53","v":-36669},{"$f":"L56-'Filed Illustration'!J53","v":0},{"$f":"M56-'Filed Illustration'!K53","v":-56894},{"$f":"N56-'Filed Illustration'!L53","v":-7032},{"$f":"O56-'Filed Illustration'!M53","v":-3028516},{"$f":"P56-'Filed Illustration'!N53","v":-2987315},{"$f":"Q56-'Filed Illustration'!O53","v":0},{"$f":"R56-'Filed Illustration'!P53","v":-10157},{"$f":"S56-'Filed Illustration'!Q53","v":-2997472},{"$f":"T56-'Filed Illustration'!R53","v":-1890000},{"$f":"U56-'Filed Illustration'!S53","v":0},{"$f":"V56-'Filed Illustration'!T53","v":0}]
[null,{"$f":"Output!B59","v":0},{"$f":"Output!C59","v":0},{"$f":"Output!D59","v":0},{"$f":"Output!E59","v":0},{"$f":"Output!F59","v":0},{"$f":"Output!G59","v":0},{"$f":"ROUND(Output!H59,0)","v":0},{"$f":"Output!I59","v":0},{"$f":"ROUND(Output!J59,0)","v":0},{"$f":"ROUND(Output!K59,0)","v":0},{"$f":"Output!L59","v":0},{"$f":"ROUND(Output!M59,0)","v":0},{"$f":"ROUND(Output!N59,0)","v":0},{"$f":"ROUND(Output!O59,0)","v":0},{"$f":"ROUND(Output!P59,0)","v":0},{"$f":"Output!Q59","v":0},{"$f":"ROUND(Output!R59,0)","v":0},{"$f":"ROUND(Output!S59,0)","v":0},{"$f":"ROUND(Output!T59,0)","v":0},{"$f":"ROUND(Output!U59,0)","v":0},{"$f":"ROUND(Output!V59,0)","v":0},null,null,null,{"$f":"B57-'Filed Illustration'!B54","v":-19},{"$f":"C57-'Filed Illustration'!C54","v":-53},{"$f":"D57-'Filed Illustration'!D54","v":-100000},null,{"$f":"F57-'Filed Illustration'!E54","v":0},{"$f":"G57-'Filed Illustration'!F54","v":-100000},{"$f":"H57-'Filed Illustration'!G54","v":-6000},null,{"$f":"J57-'Filed Illustration'!H54","v":-15742},{"$f":"K57-'Filed Illustration'!I54","v":-40173},{"$f":"L57-'Filed Illustration'!J54","v":0},{"$f":"M57-'Filed Illustration'!K54","v":-61915},{"$f":"N57-'Filed Illustration'!L54","v":-7653},{"$f":"O57-'Filed Illustration'!M54","v":-3318178},{"$f":"P57-'Filed Illustration'!N54","v":-3273040},{"$f":"Q57-'Filed Illustration'!O54","v":0},{"$f":"R57-'Filed Illustration'!P54","v":-11783},{"$f":"S57-'Filed Illustration'!Q54","v":-3284823},{"$f":"T57-'Filed Illustration'!R54","v":-1995000},{"$f":"U57-'Filed Illustration'!S54","v":0},{"$f":"V57-'Filed Illustration'!T54","v":0}]
[null,{"$f":"Output!B60","v":0},{"$f":"Output!C60","v":0},{"$f":"Output!D60","v":0},{"$f":"Output!E60","v":0},{"$f":"Output!F60","v":0},{"$f":"Output!G60","v":0},{"$f":"ROUND(Output!H60,0)","v":0},{"$f":"Output!I60","v":0},{"$f":"ROUND(Output!J60,0)","v":0},{"$f":"ROUND(Output!K60,0)","v":0},{"$f":"Output!L60","v":0},{"$f":"ROUND(Output!M60,0)","v":0},{"$f":"ROUND(Output!N60,0)","v":0},{"$f":"ROUND(Output!O60,0)","v":0},{"$f":"ROUND(Output!P60,0)","v":0},{"$f":"Output!Q60","v":0},{"$f":"ROUND(Output!R60,0)","v":0},{"$f":"ROUND(Output!S60,0)","v":0},{"$f":"ROUND(Output!T60,0)","v":0},{"$f":"ROUND(Output!U60,0)","v":0},{"$f":"ROUND(Output!V60,0)","v":0},null,null,null,{"$f":"B58-'Filed Illustration'!B55","v":-20},{"$f":"C58-'Filed Illustration'!C55","v":-54},{"$f":"D58-'Filed Illustration'!D55","v":-100000},null,{"$f":"F58-'Filed Illustration'!E55","v":0},{"$f":"G58-'Filed Illustration'!F55","v":-100000},{"$f":"H58-'Filed Illustration'!G55","v":-6000},null,{"$f":"J58-'Filed Illustration'!H55","v":-17356},{"$f":"K58-'Filed Illustration'!I55","v":-43903},{"$f":"L58-'Filed Illustration'!J55","v":0},{"$f":"M58-'Filed Illustration'!K55","v":-67260},{"$f":"N58-'Filed Illustration'!L55","v":-8313},{"$f":"O58-'Filed Illustration'!M55","v":-3626476},{"$f":"P58-'Filed Illustration'!N55","v":-3577146},{"$f":"Q58-'Filed Illustration'!O55","v":0},{"$f":"R58-'Filed Illustration'!P55","v":-13593},{"$f":"S58-'Filed Illustration'!Q55","v":-3590739},{"$f":"T58-'Filed Illustration'!R55","v":-2100000},{"$f":"U58-'Filed Illustration'!S55","v":-3590739},{"$f":"V58-'Filed Illustration'!T55","v":0}]
[null,{"$f":"Output!B61","v":0},{"$f":"Output!C61","v":0},{"$f":"Output!D61","v":0},{"$f":"Output!E61","v":0},{"$f":"Output!F61","v":0},{"$f":"Output!G61","v":0},{"$f":"ROUND(Output!H61,0)","v":0},{"$f":"Output!I61","v":0},{"$f":"ROUND(Output!J61,0)","v":0},{"$f":"ROUND(Output!K61,0)","v":0},{"$f":"Output!L61","v":0},{"$f":"ROUND(Output!M61,0)","v":0},{"$f":"ROUND(Output!N61,0)","v":0},{"$f":"ROUND(Output!O61,0)","v":0},{"$f":"ROUND(Output!P61,0)","v":0},{"$f":"Output!Q61","v":0},{"$f":"ROUND(Output!R61,0)","v":0},{"$f":"ROUND(Output!S61,0)","v":0},{"$f":"ROUND(Output!T61,0)","v":0},{"$f":"ROUND(Output!U61,0)","v":0},{"$f":"ROUND(Output!V61,0)","v":0}]
[null,{"$f":"Output!B62","v":0},{"$f":"Output!C62","v":0},{"$f":"Output!D62","v":0},{"$f":"Output!E62","v":0},{"$f":"Output!F62","v":0},{"$f":"Output!G62","v":0},{"$f":"ROUND(Output!H62,0)","v":0},{"$f":"Output!I62","v":0},{"$f":"ROUND(Output!J62,0)","v":0},{"$f":"ROUND(Output!K62,0)","v":0},{"$f":"Output!L62","v":0},{"$f":"ROUND(Output!M62,0)","v":0},{"$f":"ROUND(Output!N62,0)","v":0},{"$f":"ROUND(Output!O62,0)","v":0},{"$f":"ROUND(Output!P62,0)","v":0},{"$f":"Output!Q62","v":0},{"$f":"ROUND(Output!R62,0)","v":0},{"$f":"ROUND(Output!S62,0)","v":0},{"$f":"ROUND(Output!T62,0)","v":0},{"$f":"ROUND(Output!U62,0)","v":0},{"$f":"ROUND(Output!V62,0)","v":0}]
[null,{"$f":"Output!B63","v":0},{"$f":"Output!C63","v":0},{"$f":"Output!D63","v":0},{"$f":"Output!E63","v":0},{"$f":"Output!F63","v":0},{"$f":"Output!G63","v":0},{"$f":"ROUND(Output!H63,0)","v":0},{"$f":"Output!I63","v":0},{"$f":"ROUND(Output!J63,0)","v":0},{"$f":"ROUND(Output!K63,0)","v":0},{"$f":"Output!L63","v":0},{"$f":"ROUND(Output!M63,0)","v":0},{"$f":"ROUND(Output!N63,0)","v":0},{"$f":"ROUND(Output!O63,0)","v":0},{"$f":"ROUND(Output!P63,0)","v":0},{"$f":"Output!Q63","v":0},{"$f":"ROUND(Output!R63,0)","v":0},{"$f":"ROUND(Output!S63,0)","v":0},{"$f":"ROUND(Output!T63,0)","v":0},{"$f":"ROUND(Output!U63,0)","v":0},{"$f":"ROUND(Output!V63,0)","v":0}]
[null,{"$f":"Output!B64","v":0},{"$f":"Output!C64","v":0},{"$f":"Output!D64","v":0},{"$f":"Output!E64","v":0},{"$f":"Output!F64","v":0},{"$f":"Output!G64","v":0},{"$f":"ROUND(Output!H64,0)","v":0},{"$f":"Output!I64","v":0},{"$f":"ROUND(Output!J64,0)","v":0},{"$f":"ROUND(Output!K64,0)","v":0},{"$f":"Output!L64","v":0},{"$f":"ROUND(Output!M64,0)","v":0},{"$f":"ROUND(Output!N64,0)","v":0},{"$f":"ROUND(Output!O64,0)","v":0},{"$f":"ROUND(Output!P64,0)","v":0},{"$f":"Output!Q64","v":0},{"$f":"ROUND(Output!R64,0)","v":0},{"$f":"ROUND(Output!S64,0)","v":0},{"$f":"ROUND(Output!T64,0)","v":0},{"$f":"ROUND(Output!U64,0)","v":0},{"$f":"ROUND(Output!V64,0)","v":0}]
[null,{"$f":"Output!B65","v":0},{"$f":"Output!C65","v":0},{"$f":"Output!D65","v":0},{"$f":"Output!E65","v":0},{"$f":"Output!F65","v":0},{"$f":"Output!G65","v":0},{"$f":"ROUND(Output!H65,0)","v":0},{"$f":"Output!I65","v":0},{"$f":"ROUND(Output!J65,0)","v":0},{"$f":"ROUND(Output!K65,0)","v":0},{"$f":"Output!L65","v":0},{"$f":"ROUND(Output!M65,0)","v":0},{"$f":"ROUND(Output!N65,0)","v":0},{"$f":"ROUND(Output!O65,0)","v":0},{"$f":"ROUND(Output!P65,0)","v":0},{"$f":"Output!Q65","v":0},{"$f":"ROUND(Output!R65,0)","v":0},{"$f":"ROUND(Output!S65,0)","v":0},{"$f":"ROUND(Output!T65,0)","v":0},{"$f":"ROUND(Output!U65,0)","v":0},{"$f":"ROUND(Output!V65,0)","v":0}]
[null,"Gross Yield to policyholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R66","v":0.08},null,null,{"$f":"ROUND(Output!U66,0)","v":0}]
[null,"Net Yield to the policholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R67","v":2.5771186883173147E-2},null,null,{"$f":"ROUND(Output!U67,0)","v":0}]
[null,"Net Yield to the policholder (Exclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R68","v":5.3099412965282644E-2},null,null,{"$f":"ROUND(Output!U68,0)","v":0}]
[null,"Net Reduction in yield  (Exclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R69","v":2.6900587034717358E-2},null,null,{"$f":"ROUND(Output!U69,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maturity Benefit",{"$f":"ROUND(Output!U70,0)","v":613275}]
[null,"** Please refer to the following notes:"]
[null,"·    The actual amount of commission paid to the agent may be lower or higher than the depicted value as the actual payout is dependent on factors such as total business procured and policy renewability. "]
[null,"·    TDS is deducted from Commission/ brokerage payable to the agent / broker on this policy."]
[null,"·    Offering or accepting a rebate is prohibited under Section 41 of the Insurance Act, 1938 and is a punishable offense."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:AU78)","v":-77490993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(All cashflows are in INR)",null,null,null,null,null,{"$f":"SUM(AA81:AA103)","v":-155},{"$f":"SUM(AB81:AB103)","v":-395},-1500000,0,-15000,-1488240,-58179,0,-94950,-233262,0,-401388,-39858,-18637406,-18377647,0,-50364,-18427802,-16325000,-1824347,-17000]
[null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 2 (Gross Yield: 4% pa)",null,null,null,null,null,null,"Scenario 2 (Gross Yield: 4% pa)",null,null,null,null,null,null,null,null,null,null,null,"General Details",null,"Premium Details",null,null,null,"Charges & Service Tax Details - Scenario 2 (Gross Yield: 4% pa)",null,null,null,null,null,null,"Scenario 2 (Gross Yield: 4% pa)"]
[null,"Policy Year","Age of life Assured","Annualized Target Premium*","Top-up Premium","Premium Allocation charge","Amount Available for Investment        (out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable",null,null,null,null,"Policy Year","Age of life Assured","Annualized Target Premium*","Top-up Premium","Premium Allocation charge","Amount Available for Investment        (out of premium)","Policy Administration Charge","Guarantee Charge","Risk Charges","Fund Management Charge","Other Charges","Total Charges","Service Tax","Fund Value before FMC","Fund Value (EOY)","Partial Withdrawal (EOY)","Guaranteed Loyalty Additions to fund (if any) (EOY)","Surrender Value*** (EOY)","Death Benefit (EOY)****","Maturity Benefit","Commisions/ Brokerage, if payable"]
[null,{"$f":"Output!B83","v":1},{"$f":"Output!C83","v":45},{"$f":"Output!D83","v":100000},{"$f":"Output!E83","v":0},{"$f":"Output!F83","v":5000},{"$f":"Output!G83","v":94100},{"$f":"ROUND(Output!H83,0)","v":3840},{"$f":"Output!I83","v":0},{"$f":"ROUND(Output!J83,0)","v":6014},{"$f":"ROUND(Output!K83,0)","v":1031},{"$f":"Output!L83","v":0},{"$f":"ROUND(Output!M83,0)","v":15885},{"$f":"ROUND(Output!N83,0)","v":2859},{"$f":"ROUND(Output!O83,0)","v":85963},{"$f":"ROUND(Output!P83,0)","v":84747},{"$f":"Output!Q83","v":0},{"$f":"ROUND(Output!R83,0)","v":0},{"$f":"ROUND(Output!S83,0)","v":79662},{"$f":"Output!T83","v":1000000},{"$f":"ROUND(Output!U83,0)","v":0},{"$f":"Output!V83","v":0},null,null,null,null,{"$f":"B81-'Filed Illustration'!B66","v":0},{"$f":"C81-'Filed Illustration'!C66","v":10},{"$f":"D81-'Filed Illustration'!D66","v":0},null,{"$f":"F81-'Filed Illustration'!E66","v":0},{"$f":"G81-'Filed Illustration'!F66","v":-900},{"$f":"H81-'Filed Illustration'!G66","v":0},null,{"$f":"J81-'Filed Illustration'!H66","v":2366},{"$f":"K81-'Filed Illustration'!I66","v":-115},{"$f":"L81-'Filed Illustration'!J66","v":0},{"$f":"M81-'Filed Illustration'!K66","v":2251},{"$f":"N81-'Filed Illustration'!L66","v":1174},{"$f":"O81-'Filed Illustration'!M66","v":-3576},{"$f":"P81-'Filed Illustration'!N66","v":-3504},{"$f":"Q81-'Filed Illustration'!O66","v":0},{"$f":"R81-'Filed Illustration'!P66","v":0},{"$f":"S81-'Filed Illustration'!Q66","v":-3294},{"$f":"T81-'Filed Illustration'!R66","v":0},{"$f":"U81-'Filed Illustration'!S66","v":0},{"$f":"V81-'Filed Illustration'!T66","v":-8000}]
[null,{"$f":"Output!B84","v":2},{"$f":"Output!C84","v":46},{"$f":"Output!D84","v":100000},{"$f":"Output!E84","v":0},{"$f":"Output!F84","v":4000},{"$f":"Output!G84","v":95280},{"$f":"ROUND(Output!H84,0)","v":3840},{"$f":"Output!I84","v":0},{"$f":"ROUND(Output!J84,0)","v":6273},{"$f":"ROUND(Output!K84,0)","v":2037},{"$f":"Output!L84","v":0},{"$f":"ROUND(Output!M84,0)","v":16150},{"$f":"ROUND(Output!N84,0)","v":2907},{"$f":"ROUND(Output!O84,0)","v":174994},{"$f":"ROUND(Output!P84,0)","v":172590},{"$f":"Output!Q84","v":0},{"$f":"ROUND(Output!R84,0)","v":0},{"$f":"ROUND(Output!S84,0)","v":168590},{"$f":"Output!T84","v":1000000},{"$f":"ROUND(Output!U84,0)","v":0},{"$f":"Output!V84","v":0},null,null,null,null,{"$f":"B82-'Filed Illustration'!B67","v":0},{"$f":"C82-'Filed Illustration'!C67","v":10},{"$f":"D82-'Filed Illustration'!D67","v":0},null,{"$f":"F82-'Filed Illustration'!E67","v":0},{"$f":"G82-'Filed Illustration'!F67","v":-720},{"$f":"H82-'Filed Illustration'!G67","v":0},null,{"$f":"J82-'Filed Illustration'!H67","v":2440},{"$f":"K82-'Filed Illustration'!I67","v":-248},{"$f":"L82-'Filed Illustration'!J67","v":0},{"$f":"M82-'Filed Illustration'!K67","v":2192},{"$f":"N82-'Filed Illustration'!L67","v":1182},{"$f":"O82-'Filed Illustration'!M67","v":-7259},{"$f":"P82-'Filed Illustration'!N67","v":-7095},{"$f":"Q82-'Filed Illustration'!O67","v":0},{"$f":"R82-'Filed Illustration'!P67","v":0},{"$f":"S82-'Filed Illustration'!Q67","v":-7095},{"$f":"T82-'Filed Illustration'!R67","v":0},{"$f":"U82-'Filed Illustration'!S67","v":0},{"$f":"V82-'Filed Illustration'!T67","v":-1000}]
[null,{"$f":"Output!B85","v":3},{"$f":"Output!C85","v":47},{"$f":"Output!D85","v":100000},{"$f":"Output!E85","v":0},{"$f":"Output!F85","v":3000},{"$f":"Output!G85","v":96460},{"$f":"ROUND(Output!H85,0)","v":3840},{"$f":"Output!I85","v":0},{"$f":"ROUND(Output!J85,0)","v":6484},{"$f":"ROUND(Output!K85,0)","v":3080},{"$f":"Output!L85","v":0},{"$f":"ROUND(Output!M85,0)","v":16404},{"$f":"ROUND(Output!N85,0)","v":2953},{"$f":"ROUND(Output!O85,0)","v":267301},{"$f":"ROUND(Output!P85,0)","v":263666},{"$f":"Output!Q85","v":0},{"$f":"ROUND(Output!R85,0)","v":0},{"$f":"ROUND(Output!S85,0)","v":260666},{"$f":"Output!T85","v":1000000},{"$f":"ROUND(Output!U85,0)","v":0},{"$f":"Output!V85","v":0},null,null,null,null,{"$f":"B83-'Filed Illustration'!B68","v":0},{"$f":"C83-'Filed Illustration'!C68","v":10},{"$f":"D83-'Filed Illustration'!D68","v":0},null,{"$f":"F83-'Filed Illustration'!E68","v":0},{"$f":"G83-'Filed Illustration'!F68","v":-540},{"$f":"H83-'Filed Illustration'!G68","v":0},null,{"$f":"J83-'Filed Illustration'!H68","v":2445},{"$f":"K83-'Filed Illustration'!I68","v":-385},{"$f":"L83-'Filed Illustration'!J68","v":0},{"$f":"M83-'Filed Illustration'!K68","v":2061},{"$f":"N83-'Filed Illustration'!L68","v":1180},{"$f":"O83-'Filed Illustration'!M68","v":-10952},{"$f":"P83-'Filed Illustration'!N68","v":-10694},{"$f":"Q83-'Filed Illustration'!O68","v":0},{"$f":"R83-'Filed Illustration'!P68","v":0},{"$f":"S83-'Filed Illustration'!Q68","v":-10694},{"$f":"T83-'Filed Illustration'!R68","v":0},{"$f":"U83-'Filed Illustration'!S68","v":0},{"$f":"V83-'Filed Illustration'!T68","v":-1000}]
[null,{"$f":"Output!B86","v":4},{"$f":"Output!C86","v":48},{"$f":"Output!D86","v":100000},{"$f":"Output!E86","v":0},{"$f":"Output!F86","v":3000},{"$f":"Output!G86","v":96460},{"$f":"ROUND(Output!H86,0)","v":3840},{"$f":"Output!I86","v":0},{"$f":"ROUND(Output!J86,0)","v":6618},{"$f":"ROUND(Output!K86,0)","v":4148},{"$f":"Output!L86","v":0},{"$f":"ROUND(Output!M86,0)","v":17607},{"$f":"ROUND(Output!N86,0)","v":3169},{"$f":"ROUND(Output!O86,0)","v":361836},{"$f":"ROUND(Output!P86,0)","v":356941},{"$f":"Output!Q86","v":0},{"$f":"ROUND(Output!R86,0)","v":0},{"$f":"ROUND(Output!S86,0)","v":354941},{"$f":"Output!T86","v":1000000},{"$f":"ROUND(Output!U86,0)","v":0},{"$f":"Output!V86","v":0},null,null,null,null,{"$f":"B84-'Filed Illustration'!B69","v":0},{"$f":"C84-'Filed Illustration'!C69","v":10},{"$f":"D84-'Filed Illustration'!D69","v":0},null,{"$f":"F84-'Filed Illustration'!E69","v":0},{"$f":"G84-'Filed Illustration'!F69","v":-540},{"$f":"H84-'Filed Illustration'!G69","v":0},null,{"$f":"J84-'Filed Illustration'!H69","v":2356},{"$f":"K84-'Filed Illustration'!I69","v":-523},{"$f":"L84-'Filed Illustration'!J69","v":0},{"$f":"M84-'Filed Illustration'!K69","v":1834},{"$f":"N84-'Filed Illustration'!L69","v":1219},{"$f":"O84-'Filed Illustration'!M69","v":-14597},{"$f":"P84-'Filed Illustration'!N69","v":-14244},{"$f":"Q84-'Filed Illustration'!O69","v":0},{"$f":"R84-'Filed Illustration'!P69","v":0},{"$f":"S84-'Filed Illustration'!Q69","v":-14244},{"$f":"T84-'Filed Illustration'!R69","v":0},{"$f":"U84-'Filed Illustration'!S69","v":0},{"$f":"V84-'Filed Illustration'!T69","v":-1000}]
[null,{"$f":"Output!B87","v":5},{"$f":"Output!C87","v":49},{"$f":"Output!D87","v":100000},{"$f":"Output!E87","v":0},{"$f":"Output!F87","v":3000},{"$f":"Output!G87","v":96460},{"$f":"ROUND(Output!H87,0)","v":3840},{"$f":"Output!I87","v":0},{"$f":"ROUND(Output!J87,0)","v":6658},{"$f":"ROUND(Output!K87,0)","v":5243},{"$f":"Output!L87","v":0},{"$f":"ROUND(Output!M87,0)","v":18741},{"$f":"ROUND(Output!N87,0)","v":3373},{"$f":"ROUND(Output!O87,0)","v":458769},{"$f":"ROUND(Output!P87,0)","v":452583},{"$f":"Output!Q87","v":0},{"$f":"ROUND(Output!R87,0)","v":0},{"$f":"ROUND(Output!S87,0)","v":452583},{"$f":"Output!T87","v":1000000},{"$f":"ROUND(Output!U87,0)","v":0},{"$f":"Output!V87","v":0},null,null,null,null,{"$f":"B85-'Filed Illustration'!B70","v":0},{"$f":"C85-'Filed Illustration'!C70","v":10},{"$f":"D85-'Filed Illustration'!D70","v":0},null,{"$f":"F85-'Filed Illustration'!E70","v":0},{"$f":"G85-'Filed Illustration'!F70","v":-540},{"$f":"H85-'Filed Illustration'!G70","v":0},null,{"$f":"J85-'Filed Illustration'!H70","v":2129},{"$f":"K85-'Filed Illustration'!I70","v":-661},{"$f":"L85-'Filed Illustration'!J70","v":0},{"$f":"M85-'Filed Illustration'!K70","v":1467},{"$f":"N85-'Filed Illustration'!L70","v":1238},{"$f":"O85-'Filed Illustration'!M70","v":-18031},{"$f":"P85-'Filed Illustration'!N70","v":-17583},{"$f":"Q85-'Filed Illustration'!O70","v":0},{"$f":"R85-'Filed Illustration'!P70","v":0},{"$f":"S85-'Filed Illustration'!Q70","v":-17583},{"$f":"T85-'Filed Illustration'!R70","v":0},{"$f":"U85-'Filed Illustration'!S70","v":0},{"$f":"V85-'Filed Illustration'!T70","v":-1000}]
[null,{"$f":"Output!B88","v":6},{"$f":"Output!C88","v":50},{"$f":"Output!D88","v":0},{"$f":"Output!E88","v":0},{"$f":"Output!F88","v":0},{"$f":"Output!G88","v":0},{"$f":"ROUND(Output!H88,0)","v":4032},{"$f":"Output!I88","v":0},{"$f":"ROUND(Output!J88,0)","v":7073},{"$f":"ROUND(Output!K88,0)","v":5229},{"$f":"Output!L88","v":0},{"$f":"ROUND(Output!M88,0)","v":16333},{"$f":"ROUND(Output!N88,0)","v":2940},{"$f":"ROUND(Output!O88,0)","v":457188},{"$f":"ROUND(Output!P88,0)","v":451018},{"$f":"Output!Q88","v":0},{"$f":"ROUND(Output!R88,0)","v":0},{"$f":"ROUND(Output!S88,0)","v":451018},{"$f":"Output!T88","v":1000000},{"$f":"ROUND(Output!U88,0)","v":0},{"$f":"Output!V88","v":0},null,null,null,null,{"$f":"B86-'Filed Illustration'!B71","v":0},{"$f":"C86-'Filed Illustration'!C71","v":10},{"$f":"D86-'Filed Illustration'!D71","v":-100000},null,{"$f":"F86-'Filed Illustration'!E71","v":-3000},{"$f":"G86-'Filed Illustration'!F71","v":-97000},{"$f":"H86-'Filed Illustration'!G71","v":0},null,{"$f":"J86-'Filed Illustration'!H71","v":2263},{"$f":"K86-'Filed Illustration'!I71","v":-1935},{"$f":"L86-'Filed Illustration'!J71","v":0},{"$f":"M86-'Filed Illustration'!K71","v":-2672},{"$f":"N86-'Filed Illustration'!L71","v":591},{"$f":"O86-'Filed Illustration'!M71","v":-121984},{"$f":"P86-'Filed Illustration'!N71","v":-120105},{"$f":"Q86-'Filed Illustration'!O71","v":0},{"$f":"R86-'Filed Illustration'!P71","v":0},{"$f":"S86-'Filed Illustration'!Q71","v":-120105},{"$f":"T86-'Filed Illustration'!R71","v":0},{"$f":"U86-'Filed Illustration'!S71","v":0},{"$f":"V86-'Filed Illustration'!T71","v":-1000}]
[null,{"$f":"Output!B89","v":7},{"$f":"Output!C89","v":51},{"$f":"Output!D89","v":0},{"$f":"Output!E89","v":0},{"$f":"Output!F89","v":0},{"$f":"Output!G89","v":0},{"$f":"ROUND(Output!H89,0)","v":4234},{"$f":"Output!I89","v":0},{"$f":"ROUND(Output!J89,0)","v":7417},{"$f":"ROUND(Output!K89,0)","v":5206},{"$f":"Output!L89","v":0},{"$f":"ROUND(Output!M89,0)","v":16857},{"$f":"ROUND(Output!N89,0)","v":3034},{"$f":"ROUND(Output!O89,0)","v":454903},{"$f":"ROUND(Output!P89,0)","v":448760},{"$f":"Output!Q89","v":0},{"$f":"ROUND(Output!R89,0)","v":0},{"$f":"ROUND(Output!S89,0)","v":448760},{"$f":"Output!T89","v":1000000},{"$f":"ROUND(Output!U89,0)","v":0},{"$f":"Output!V89","v":0},null,null,null,null,{"$f":"B87-'Filed Illustration'!B72","v":0},{"$f":"C87-'Filed Illustration'!C72","v":10},{"$f":"D87-'Filed Illustration'!D72","v":-100000},null,{"$f":"F87-'Filed Illustration'!E72","v":-3000},{"$f":"G87-'Filed Illustration'!F72","v":-97000},{"$f":"H87-'Filed Illustration'!G72","v":0},null,{"$f":"J87-'Filed Illustration'!H72","v":2263},{"$f":"K87-'Filed Illustration'!I72","v":-3242},{"$f":"L87-'Filed Illustration'!J72","v":0},{"$f":"M87-'Filed Illustration'!K72","v":-3978},{"$f":"N87-'Filed Illustration'!L72","v":459},{"$f":"O87-'Filed Illustration'!M72","v":-228612},{"$f":"P87-'Filed Illustration'!N72","v":-225263},{"$f":"Q87-'Filed Illustration'!O72","v":0},{"$f":"R87-'Filed Illustration'!P72","v":0},{"$f":"S87-'Filed Illustration'!Q72","v":-225263},{"$f":"T87-'Filed Illustration'!R72","v":0},{"$f":"U87-'Filed Illustration'!S72","v":0},{"$f":"V87-'Filed Illustration'!T72","v":-1000}]
[null,{"$f":"Output!B90","v":8},{"$f":"Output!C90","v":52},{"$f":"Output!D90","v":0},{"$f":"Output!E90","v":0},{"$f":"Output!F90","v":0},{"$f":"Output!G90","v":0},{"$f":"ROUND(Output!H90,0)","v":4445},{"$f":"Output!I90","v":0},{"$f":"ROUND(Output!J90,0)","v":7704},{"$f":"ROUND(Output!K90,0)","v":5176},{"$f":"Output!L90","v":0},{"$f":"ROUND(Output!M90,0)","v":17325},{"$f":"ROUND(Output!N90,0)","v":3118},{"$f":"ROUND(Output!O90,0)","v":451954},{"$f":"ROUND(Output!P90,0)","v":445847},{"$f":"Output!Q90","v":0},{"$f":"ROUND(Output!R90,0)","v":0},{"$f":"ROUND(Output!S90,0)","v":445847},{"$f":"Output!T90","v":1000000},{"$f":"ROUND(Output!U90,0)","v":0},{"$f":"Output!V90","v":0},null,null,null,null,{"$f":"B88-'Filed Illustration'!B73","v":0},{"$f":"C88-'Filed Illustration'!C73","v":10},{"$f":"D88-'Filed Illustration'!D73","v":-100000},null,{"$f":"F88-'Filed Illustration'!E73","v":-3000},{"$f":"G88-'Filed Illustration'!F73","v":-97000},{"$f":"H88-'Filed Illustration'!G73","v":0},null,{"$f":"J88-'Filed Illustration'!H73","v":2175},{"$f":"K88-'Filed Illustration'!I73","v":-4580},{"$f":"L88-'Filed Illustration'!J73","v":0},{"$f":"M88-'Filed Illustration'!K73","v":-5406},{"$f":"N88-'Filed Illustration'!L73","v":308},{"$f":"O88-'Filed Illustration'!M73","v":-337876},{"$f":"P88-'Filed Illustration'!N73","v":-333021},{"$f":"Q88-'Filed Illustration'!O73","v":0},{"$f":"R88-'Filed Illustration'!P73","v":0},{"$f":"S88-'Filed Illustration'!Q73","v":-333021},{"$f":"T88-'Filed Illustration'!R73","v":0},{"$f":"U88-'Filed Illustration'!S73","v":0},{"$f":"V88-'Filed Illustration'!T73","v":-1000}]
[null,{"$f":"Output!B91","v":9},{"$f":"Output!C91","v":53},{"$f":"Output!D91","v":0},{"$f":"Output!E91","v":0},{"$f":"Output!F91","v":0},{"$f":"Output!G91","v":0},{"$f":"ROUND(Output!H91,0)","v":4668},{"$f":"Output!I91","v":0},{"$f":"ROUND(Output!J91,0)","v":8492},{"$f":"ROUND(Output!K91,0)","v":5134},{"$f":"Output!L91","v":0},{"$f":"ROUND(Output!M91,0)","v":18293},{"$f":"ROUND(Output!N91,0)","v":3293},{"$f":"ROUND(Output!O91,0)","v":447708},{"$f":"ROUND(Output!P91,0)","v":441650},{"$f":"Output!Q91","v":0},{"$f":"ROUND(Output!R91,0)","v":0},{"$f":"ROUND(Output!S91,0)","v":441650},{"$f":"Output!T91","v":1000000},{"$f":"ROUND(Output!U91,0)","v":0},{"$f":"Output!V91","v":0},null,null,null,null,{"$f":"B89-'Filed Illustration'!B74","v":0},{"$f":"C89-'Filed Illustration'!C74","v":10},{"$f":"D89-'Filed Illustration'!D74","v":-100000},null,{"$f":"F89-'Filed Illustration'!E74","v":-3000},{"$f":"G89-'Filed Illustration'!F74","v":-97000},{"$f":"H89-'Filed Illustration'!G74","v":0},null,{"$f":"J89-'Filed Illustration'!H74","v":2534},{"$f":"K89-'Filed Illustration'!I74","v":-5955},{"$f":"L89-'Filed Illustration'!J74","v":0},{"$f":"M89-'Filed Illustration'!K74","v":-6421},{"$f":"N89-'Filed Illustration'!L74","v":238},{"$f":"O89-'Filed Illustration'!M74","v":-450387},{"$f":"P89-'Filed Illustration'!N74","v":-443986},{"$f":"Q89-'Filed Illustration'!O74","v":0},{"$f":"R89-'Filed Illustration'!P74","v":0},{"$f":"S89-'Filed Illustration'!Q74","v":-443986},{"$f":"T89-'Filed Illustration'!R74","v":0},{"$f":"U89-'Filed Illustration'!S74","v":0},{"$f":"V89-'Filed Illustration'!T74","v":-1000}]
[null,{"$f":"Output!B92","v":10},{"$f":"Output!C92","v":54},{"$f":"Output!D92","v":0},{"$f":"Output!E92","v":0},{"$f":"Output!F92","v":0},{"$f":"Output!G92","v":0},{"$f":"ROUND(Output!H92,0)","v":4901},{"$f":"Output!I92","v":0},{"$f":"ROUND(Output!J92,0)","v":9370},{"$f":"ROUND(Output!K92,0)","v":5077},{"$f":"Output!L92","v":0},{"$f":"ROUND(Output!M92,0)","v":19348},{"$f":"ROUND(Output!N92,0)","v":3483},{"$f":"ROUND(Output!O92,0)","v":442003},{"$f":"ROUND(Output!P92,0)","v":436013},{"$f":"Output!Q92","v":0},{"$f":"ROUND(Output!R92,0)","v":0},{"$f":"ROUND(Output!S92,0)","v":436013},{"$f":"Output!T92","v":1000000},{"$f":"ROUND(Output!U92,0)","v":436013},{"$f":"Output!V92","v":0},null,null,null,null,{"$f":"B90-'Filed Illustration'!B75","v":0},{"$f":"C90-'Filed Illustration'!C75","v":10},{"$f":"D90-'Filed Illustration'!D75","v":-100000},null,{"$f":"F90-'Filed Illustration'!E75","v":-3000},{"$f":"G90-'Filed Illustration'!F75","v":-97000},{"$f":"H90-'Filed Illustration'!G75","v":0},null,{"$f":"J90-'Filed Illustration'!H75","v":2808},{"$f":"K90-'Filed Illustration'!I75","v":-7368},{"$f":"L90-'Filed Illustration'!J75","v":0},{"$f":"M90-'Filed Illustration'!K75","v":-7560},{"$f":"N90-'Filed Illustration'!L75","v":157},{"$f":"O90-'Filed Illustration'!M75","v":-566141},{"$f":"P90-'Filed Illustration'!N75","v":-558148},{"$f":"Q90-'Filed Illustration'!O75","v":0},{"$f":"R90-'Filed Illustration'!P75","v":0},{"$f":"S90-'Filed Illustration'!Q75","v":-558148},{"$f":"T90-'Filed Illustration'!R75","v":-50000},{"$f":"U90-'Filed Illustration'!S75","v":436013},{"$f":"V90-'Filed Illustration'!T75","v":-1000}]
[null,{"$f":"Output!B93","v":0},{"$f":"Output!C93","v":0},{"$f":"Output!D93","v":0},{"$f":"Output!E93","v":0},{"$f":"Output!F93","v":0},{"$f":"Output!G93","v":0},{"$f":"ROUND(Output!H93,0)","v":0},{"$f":"Output!I93","v":0},{"$f":"ROUND(Output!J93,0)","v":0},{"$f":"ROUND(Output!K93,0)","v":0},{"$f":"Output!L93","v":0},{"$f":"ROUND(Output!M93,0)","v":0},{"$f":"ROUND(Output!N93,0)","v":0},{"$f":"ROUND(Output!O93,0)","v":0},{"$f":"ROUND(Output!P93,0)","v":0},{"$f":"Output!Q93","v":0},{"$f":"ROUND(Output!R93,0)","v":0},{"$f":"ROUND(Output!S93,0)","v":0},{"$f":"Output!T93","v":0},{"$f":"ROUND(Output!U93,0)","v":0},{"$f":"Output!V93","v":0},null,null,null,null,{"$f":"B91-'Filed Illustration'!B76","v":-11},{"$f":"C91-'Filed Illustration'!C76","v":-45},{"$f":"D91-'Filed Illustration'!D76","v":-100000},null,{"$f":"F91-'Filed Illustration'!E76","v":0},{"$f":"G91-'Filed Illustration'!F76","v":-100000},{"$f":"H91-'Filed Illustration'!G76","v":-5146},null,{"$f":"J91-'Filed Illustration'!H76","v":-7415},{"$f":"K91-'Filed Illustration'!I76","v":-13864},{"$f":"L91-'Filed Illustration'!J76","v":0},{"$f":"M91-'Filed Illustration'!K76","v":-26425},{"$f":"N91-'Filed Illustration'!L76","v":-3266},{"$f":"O91-'Filed Illustration'!M76","v":-1123227},{"$f":"P91-'Filed Illustration'!N76","v":-1107649},{"$f":"Q91-'Filed Illustration'!O76","v":0},{"$f":"R91-'Filed Illustration'!P76","v":-2215},{"$f":"S91-'Filed Illustration'!Q76","v":-1109865},{"$f":"T91-'Filed Illustration'!R76","v":-1155000},{"$f":"U91-'Filed Illustration'!S76","v":0},{"$f":"V91-'Filed Illustration'!T76","v":0}]
[null,{"$f":"Output!B94","v":0},{"$f":"Output!C94","v":0},{"$f":"Output!D94","v":0},{"$f":"Output!E94","v":0},{"$f":"Output!F94","v":0},{"$f":"Output!G94","v":0},{"$f":"ROUND(Output!H94,0)","v":0},{"$f":"Output!I94","v":0},{"$f":"ROUND(Output!J94,0)","v":0},{"$f":"ROUND(Output!K94,0)","v":0},{"$f":"Output!L94","v":0},{"$f":"ROUND(Output!M94,0)","v":0},{"$f":"ROUND(Output!N94,0)","v":0},{"$f":"ROUND(Output!O94,0)","v":0},{"$f":"ROUND(Output!P94,0)","v":0},{"$f":"Output!Q94","v":0},{"$f":"ROUND(Output!R94,0)","v":0},{"$f":"ROUND(Output!S94,0)","v":0},{"$f":"Output!T94","v":0},{"$f":"ROUND(Output!U94,0)","v":0},{"$f":"Output!V94","v":0},null,null,null,null,{"$f":"B92-'Filed Illustration'!B77","v":-12},{"$f":"C92-'Filed Illustration'!C77","v":-46},{"$f":"D92-'Filed Illustration'!D77","v":-100000},null,{"$f":"F92-'Filed Illustration'!E77","v":0},{"$f":"G92-'Filed Illustration'!F77","v":-100000},{"$f":"H92-'Filed Illustration'!G77","v":-5403},null,{"$f":"J92-'Filed Illustration'!H77","v":-8241},{"$f":"K92-'Filed Illustration'!I77","v":-15332},{"$f":"L92-'Filed Illustration'!J77","v":0},{"$f":"M92-'Filed Illustration'!K77","v":-28976},{"$f":"N92-'Filed Illustration'!L77","v":-3581},{"$f":"O92-'Filed Illustration'!M77","v":-1242286},{"$f":"P92-'Filed Illustration'!N77","v":-1225059},{"$f":"Q92-'Filed Illustration'!O77","v":0},{"$f":"R92-'Filed Illustration'!P77","v":-2695},{"$f":"S92-'Filed Illustration'!Q77","v":-1227754},{"$f":"T92-'Filed Illustration'!R77","v":-1260000},{"$f":"U92-'Filed Illustration'!S77","v":0},{"$f":"V92-'Filed Illustration'!T77","v":0}]
[null,{"$f":"Output!B95","v":0},{"$f":"Output!C95","v":0},{"$f":"Output!D95","v":0},{"$f":"Output!E95","v":0},{"$f":"Output!F95","v":0},{"$f":"Output!G95","v":0},{"$f":"ROUND(Output!H95,0)","v":0},{"$f":"Output!I95","v":0},{"$f":"ROUND(Output!J95,0)","v":0},{"$f":"ROUND(Output!K95,0)","v":0},{"$f":"Output!L95","v":0},{"$f":"ROUND(Output!M95,0)","v":0},{"$f":"ROUND(Output!N95,0)","v":0},{"$f":"ROUND(Output!O95,0)","v":0},{"$f":"ROUND(Output!P95,0)","v":0},{"$f":"Output!Q95","v":0},{"$f":"ROUND(Output!R95,0)","v":0},{"$f":"ROUND(Output!S95,0)","v":0},{"$f":"Output!T95","v":0},{"$f":"ROUND(Output!U95,0)","v":0},{"$f":"Output!V95","v":0},null,null,null,null,{"$f":"B93-'Filed Illustration'!B78","v":-13},{"$f":"C93-'Filed Illustration'!C78","v":-47},{"$f":"D93-'Filed Illustration'!D78","v":-100000},null,{"$f":"F93-'Filed Illustration'!E78","v":0},{"$f":"G93-'Filed Illustration'!F78","v":-100000},{"$f":"H93-'Filed Illustration'!G78","v":-5673},null,{"$f":"J93-'Filed Illustration'!H78","v":-9137},{"$f":"K93-'Filed Illustration'!I78","v":-16827},{"$f":"L93-'Filed Illustration'!J78","v":0},{"$f":"M93-'Filed Illustration'!K78","v":-31637},{"$f":"N93-'Filed Illustration'!L78","v":-3910},{"$f":"O93-'Filed Illustration'!M78","v":-1363522},{"$f":"P93-'Filed Illustration'!N78","v":-1344615},{"$f":"Q93-'Filed Illustration'!O78","v":0},{"$f":"R93-'Filed Illustration'!P78","v":-3227},{"$f":"S93-'Filed Illustration'!Q78","v":-1347842},{"$f":"T93-'Filed Illustration'!R78","v":-1365000},{"$f":"U93-'Filed Illustration'!S78","v":0},{"$f":"V93-'Filed Illustration'!T78","v":0}]
[null,{"$f":"Output!B96","v":0},{"$f":"Output!C96","v":0},{"$f":"Output!D96","v":0},{"$f":"Output!E96","v":0},{"$f":"Output!F96","v":0},{"$f":"Output!G96","v":0},{"$f":"ROUND(Output!H96,0)","v":0},{"$f":"Output!I96","v":0},{"$f":"ROUND(Output!J96,0)","v":0},{"$f":"ROUND(Output!K96,0)","v":0},{"$f":"Output!L96","v":0},{"$f":"ROUND(Output!M96,0)","v":0},{"$f":"ROUND(Output!N96,0)","v":0},{"$f":"ROUND(Output!O96,0)","v":0},{"$f":"ROUND(Output!P96,0)","v":0},{"$f":"Output!Q96","v":0},{"$f":"ROUND(Output!R96,0)","v":0},{"$f":"ROUND(Output!S96,0)","v":0},{"$f":"Output!T96","v":0},{"$f":"ROUND(Output!U96,0)","v":0},{"$f":"Output!V96","v":0},null,null,null,null,{"$f":"B94-'Filed Illustration'!B79","v":-14},{"$f":"C94-'Filed Illustration'!C79","v":-48},{"$f":"D94-'Filed Illustration'!D79","v":-100000},null,{"$f":"F94-'Filed Illustration'!E79","v":0},{"$f":"G94-'Filed Illustration'!F79","v":-100000},{"$f":"H94-'Filed Illustration'!G79","v":-5957},null,{"$f":"J94-'Filed Illustration'!H79","v":-10092},{"$f":"K94-'Filed Illustration'!I79","v":-18350},{"$f":"L94-'Filed Illustration'!J79","v":0},{"$f":"M94-'Filed Illustration'!K79","v":-34398},{"$f":"N94-'Filed Illustration'!L79","v":-4252},{"$f":"O94-'Filed Illustration'!M79","v":-1486960},{"$f":"P94-'Filed Illustration'!N79","v":-1466343},{"$f":"Q94-'Filed Illustration'!O79","v":0},{"$f":"R94-'Filed Illustration'!P79","v":-3812},{"$f":"S94-'Filed Illustration'!Q79","v":-1470155},{"$f":"T94-'Filed Illustration'!R79","v":-1470000},{"$f":"U94-'Filed Illustration'!S79","v":0},{"$f":"V94-'Filed Illustration'!T79","v":0}]
[null,{"$f":"Output!B97","v":0},{"$f":"Output!C97","v":0},{"$f":"Output!D97","v":0},{"$f":"Output!E97","v":0},{"$f":"Output!F97","v":0},{"$f":"Output!G97","v":0},{"$f":"ROUND(Output!H97,0)","v":0},{"$f":"Output!I97","v":0},{"$f":"ROUND(Output!J97,0)","v":0},{"$f":"ROUND(Output!K97,0)","v":0},{"$f":"Output!L97","v":0},{"$f":"ROUND(Output!M97,0)","v":0},{"$f":"ROUND(Output!N97,0)","v":0},{"$f":"ROUND(Output!O97,0)","v":0},{"$f":"ROUND(Output!P97,0)","v":0},{"$f":"Output!Q97","v":0},{"$f":"ROUND(Output!R97,0)","v":0},{"$f":"ROUND(Output!S97,0)","v":0},{"$f":"Output!T97","v":0},{"$f":"ROUND(Output!U97,0)","v":0},{"$f":"Output!V97","v":0},null,null,null,null,{"$f":"B95-'Filed Illustration'!B80","v":-15},{"$f":"C95-'Filed Illustration'!C80","v":-49},{"$f":"D95-'Filed Illustration'!D80","v":-100000},null,{"$f":"F95-'Filed Illustration'!E80","v":0},{"$f":"G95-'Filed Illustration'!F80","v":-100000},{"$f":"H95-'Filed Illustration'!G80","v":-6000},null,{"$f":"J95-'Filed Illustration'!H80","v":-11115},{"$f":"K95-'Filed Illustration'!I80","v":-19902},{"$f":"L95-'Filed Illustration'!J80","v":0},{"$f":"M95-'Filed Illustration'!K80","v":-37017},{"$f":"N95-'Filed Illustration'!L80","v":-4575},{"$f":"O95-'Filed Illustration'!M80","v":-1612910},{"$f":"P95-'Filed Illustration'!N80","v":-1590548},{"$f":"Q95-'Filed Illustration'!O80","v":0},{"$f":"R95-'Filed Illustration'!P80","v":-4454},{"$f":"S95-'Filed Illustration'!Q80","v":-1595002},{"$f":"T95-'Filed Illustration'!R80","v":-1575000},{"$f":"U95-'Filed Illustration'!S80","v":0},{"$f":"V95-'Filed Illustration'!T80","v":0}]
[null,{"$f":"Output!B98","v":0},{"$f":"Output!C98","v":0},{"$f":"Output!D98","v":0},{"$f":"Output!E98","v":0},{"$f":"Output!F98","v":0},{"$f":"Output!G98","v":0},{"$f":"ROUND(Output!H98,0)","v":0},{"$f":"Output!I98","v":0},{"$f":"ROUND(Output!J98,0)","v":0},{"$f":"ROUND(Output!K98,0)","v":0},{"$f":"Output!L98","v":0},{"$f":"ROUND(Output!M98,0)","v":0},{"$f":"ROUND(Output!N98,0)","v":0},{"$f":"ROUND(Output!O98,0)","v":0},{"$f":"ROUND(Output!P98,0)","v":0},{"$f":"Output!Q98","v":0},{"$f":"ROUND(Output!R98,0)","v":0},{"$f":"ROUND(Output!S98,0)","v":0},{"$f":"Output!T98","v":0},{"$f":"ROUND(Output!U98,0)","v":0},{"$f":"Output!V98","v":0},null,null,null,null,{"$f":"B96-'Filed Illustration'!B81","v":-16},{"$f":"C96-'Filed Illustration'!C81","v":-50},{"$f":"D96-'Filed Illustration'!D81","v":-100000},null,{"$f":"F96-'Filed Illustration'!E81","v":0},{"$f":"G96-'Filed Illustration'!F81","v":-100000},{"$f":"H96-'Filed Illustration'!G81","v":-6000},null,{"$f":"J96-'Filed Illustration'!H81","v":-12189},{"$f":"K96-'Filed Illustration'!I81","v":-21487},{"$f":"L96-'Filed Illustration'!J81","v":0},{"$f":"M96-'Filed Illustration'!K81","v":-39676},{"$f":"N96-'Filed Illustration'!L81","v":-4904},{"$f":"O96-'Filed Illustration'!M81","v":-1741486},{"$f":"P96-'Filed Illustration'!N81","v":-1717344},{"$f":"Q96-'Filed Illustration'!O81","v":0},{"$f":"R96-'Filed Illustration'!P81","v":-5152},{"$f":"S96-'Filed Illustration'!Q81","v":-1722496},{"$f":"T96-'Filed Illustration'!R81","v":-1680000},{"$f":"U96-'Filed Illustration'!S81","v":0},{"$f":"V96-'Filed Illustration'!T81","v":0}]
[null,{"$f":"Output!B99","v":0},{"$f":"Output!C99","v":0},{"$f":"Output!D99","v":0},{"$f":"Output!E99","v":0},{"$f":"Output!F99","v":0},{"$f":"Output!G99","v":0},{"$f":"ROUND(Output!H99,0)","v":0},{"$f":"Output!I99","v":0},{"$f":"ROUND(Output!J99,0)","v":0},{"$f":"ROUND(Output!K99,0)","v":0},{"$f":"Output!L99","v":0},{"$f":"ROUND(Output!M99,0)","v":0},{"$f":"ROUND(Output!N99,0)","v":0},{"$f":"ROUND(Output!O99,0)","v":0},{"$f":"ROUND(Output!P99,0)","v":0},{"$f":"Output!Q99","v":0},{"$f":"ROUND(Output!R99,0)","v":0},{"$f":"ROUND(Output!S99,0)","v":0},{"$f":"Output!T99","v":0},{"$f":"ROUND(Output!U99,0)","v":0},{"$f":"Output!V99","v":0},null,null,null,null,{"$f":"B97-'Filed Illustration'!B82","v":-17},{"$f":"C97-'Filed Illustration'!C82","v":-51},{"$f":"D97-'Filed Illustration'!D82","v":-100000},null,{"$f":"F97-'Filed Illustration'!E82","v":0},{"$f":"G97-'Filed Illustration'!F82","v":-100000},{"$f":"H97-'Filed Illustration'!G82","v":-6000},null,{"$f":"J97-'Filed Illustration'!H82","v":-13217},{"$f":"K97-'Filed Illustration'!I82","v":-23106},{"$f":"L97-'Filed Illustration'!J82","v":0},{"$f":"M97-'Filed Illustration'!K82","v":-42323},{"$f":"N97-'Filed Illustration'!L82","v":-5231},{"$f":"O97-'Filed Illustration'!M82","v":-1872867},{"$f":"P97-'Filed Illustration'!N82","v":-1846906},{"$f":"Q97-'Filed Illustration'!O82","v":0},{"$f":"R97-'Filed Illustration'!P82","v":-5910},{"$f":"S97-'Filed Illustration'!Q82","v":-1852816},{"$f":"T97-'Filed Illustration'!R82","v":-1785000},{"$f":"U97-'Filed Illustration'!S82","v":0},{"$f":"V97-'Filed Illustration'!T82","v":0}]
[null,{"$f":"Output!B100","v":0},{"$f":"Output!C100","v":0},{"$f":"Output!D100","v":0},{"$f":"Output!E100","v":0},{"$f":"Output!F100","v":0},{"$f":"Output!G100","v":0},{"$f":"ROUND(Output!H100,0)","v":0},{"$f":"Output!I100","v":0},{"$f":"ROUND(Output!J100,0)","v":0},{"$f":"ROUND(Output!K100,0)","v":0},{"$f":"Output!L100","v":0},{"$f":"ROUND(Output!M100,0)","v":0},{"$f":"ROUND(Output!N100,0)","v":0},{"$f":"ROUND(Output!O100,0)","v":0},{"$f":"ROUND(Output!P100,0)","v":0},{"$f":"Output!Q100","v":0},{"$f":"ROUND(Output!R100,0)","v":0},{"$f":"ROUND(Output!S100,0)","v":0},{"$f":"Output!T100","v":0},{"$f":"ROUND(Output!U100,0)","v":0},{"$f":"Output!V100","v":0},null,null,null,null,{"$f":"B98-'Filed Illustration'!B83","v":-18},{"$f":"C98-'Filed Illustration'!C83","v":-52},{"$f":"D98-'Filed Illustration'!D83","v":-100000},null,{"$f":"F98-'Filed Illustration'!E83","v":0},{"$f":"G98-'Filed Illustration'!F83","v":-100000},{"$f":"H98-'Filed Illustration'!G83","v":-6000},null,{"$f":"J98-'Filed Illustration'!H83","v":-14225},{"$f":"K98-'Filed Illustration'!I83","v":-24761},{"$f":"L98-'Filed Illustration'!J83","v":0},{"$f":"M98-'Filed Illustration'!K83","v":-44985},{"$f":"N98-'Filed Illustration'!L83","v":-5560},{"$f":"O98-'Filed Illustration'!M83","v":-2007209},{"$f":"P98-'Filed Illustration'!N83","v":-1979388},{"$f":"Q98-'Filed Illustration'!O83","v":0},{"$f":"R98-'Filed Illustration'!P83","v":-6730},{"$f":"S98-'Filed Illustration'!Q83","v":-1986118},{"$f":"T98-'Filed Illustration'!R83","v":-1890000},{"$f":"U98-'Filed Illustration'!S83","v":0},{"$f":"V98-'Filed Illustration'!T83","v":0}]
[null,{"$f":"Output!B101","v":0},{"$f":"Output!C101","v":0},{"$f":"Output!D101","v":0},{"$f":"Output!E101","v":0},{"$f":"Output!F101","v":0},{"$f":"Output!G101","v":0},{"$f":"ROUND(Output!H101,0)","v":0},{"$f":"Output!I101","v":0},{"$f":"ROUND(Output!J101,0)","v":0},{"$f":"ROUND(Output!K101,0)","v":0},{"$f":"Output!L101","v":0},{"$f":"ROUND(Output!M101,0)","v":0},{"$f":"ROUND(Output!N101,0)","v":0},{"$f":"ROUND(Output!O101,0)","v":0},{"$f":"ROUND(Output!P101,0)","v":0},{"$f":"Output!Q101","v":0},{"$f":"ROUND(Output!R101,0)","v":0},{"$f":"ROUND(Output!S101,0)","v":0},{"$f":"Output!T101","v":0},{"$f":"ROUND(Output!U101,0)","v":0},{"$f":"Output!V101","v":0},null,null,null,null,{"$f":"B99-'Filed Illustration'!B84","v":-19},{"$f":"C99-'Filed Illustration'!C84","v":-53},{"$f":"D99-'Filed Illustration'!D84","v":-100000},null,{"$f":"F99-'Filed Illustration'!E84","v":0},{"$f":"G99-'Filed Illustration'!F84","v":-100000},{"$f":"H99-'Filed Illustration'!G84","v":-6000},null,{"$f":"J99-'Filed Illustration'!H84","v":-15742},{"$f":"K99-'Filed Illustration'!I84","v":-26450},{"$f":"L99-'Filed Illustration'!J84","v":0},{"$f":"M99-'Filed Illustration'!K84","v":-48192},{"$f":"N99-'Filed Illustration'!L84","v":-5956},{"$f":"O99-'Filed Illustration'!M84","v":-2144068},{"$f":"P99-'Filed Illustration'!N84","v":-2114349},{"$f":"Q99-'Filed Illustration'!O84","v":0},{"$f":"R99-'Filed Illustration'!P84","v":-7612},{"$f":"S99-'Filed Illustration'!Q84","v":-2121961},{"$f":"T99-'Filed Illustration'!R84","v":-1995000},{"$f":"U99-'Filed Illustration'!S84","v":0},{"$f":"V99-'Filed Illustration'!T84","v":0}]
[null,{"$f":"Output!B102","v":0},{"$f":"Output!C102","v":0},{"$f":"Output!D102","v":0},{"$f":"Output!E102","v":0},{"$f":"Output!F102","v":0},{"$f":"Output!G102","v":0},{"$f":"ROUND(Output!H102,0)","v":0},{"$f":"Output!I102","v":0},{"$f":"ROUND(Output!J102,0)","v":0},{"$f":"ROUND(Output!K102,0)","v":0},{"$f":"Output!L102","v":0},{"$f":"ROUND(Output!M102,0)","v":0},{"$f":"ROUND(Output!N102,0)","v":0},{"$f":"ROUND(Output!O102,0)","v":0},{"$f":"ROUND(Output!P102,0)","v":0},{"$f":"Output!Q102","v":0},{"$f":"ROUND(Output!R102,0)","v":0},{"$f":"ROUND(Output!S102,0)","v":0},{"$f":"Output!T102","v":0},{"$f":"ROUND(Output!U102,0)","v":0},{"$f":"Output!V102","v":0},null,null,null,null,{"$f":"B100-'Filed Illustration'!B85","v":-20},{"$f":"C100-'Filed Illustration'!C85","v":-54},{"$f":"D100-'Filed Illustration'!D85","v":-100000},null,{"$f":"F100-'Filed Illustration'!E85","v":0},{"$f":"G100-'Filed Illustration'!F85","v":-100000},{"$f":"H100-'Filed Illustration'!G85","v":-6000},null,{"$f":"J100-'Filed Illustration'!H85","v":-17356},{"$f":"K100-'Filed Illustration'!I85","v":-28171},{"$f":"L100-'Filed Illustration'!J85","v":0},{"$f":"M100-'Filed Illustration'!K85","v":-51527},{"$f":"N100-'Filed Illustration'!L85","v":-6369},{"$f":"O100-'Filed Illustration'!M85","v":-2283456},{"$f":"P100-'Filed Illustration'!N85","v":-2251803},{"$f":"Q100-'Filed Illustration'!O85","v":0},{"$f":"R100-'Filed Illustration'!P85","v":-8557},{"$f":"S100-'Filed Illustration'!Q85","v":-2260360},{"$f":"T100-'Filed Illustration'!R85","v":-2100000},{"$f":"U100-'Filed Illustration'!S85","v":-2260360},{"$f":"V100-'Filed Illustration'!T85","v":0}]
[null,{"$f":"Output!B103","v":0},{"$f":"Output!C103","v":0},{"$f":"Output!D103","v":0},{"$f":"Output!E103","v":0},{"$f":"Output!F103","v":0},{"$f":"Output!G103","v":0},{"$f":"ROUND(Output!H103,0)","v":0},{"$f":"Output!I103","v":0},{"$f":"ROUND(Output!J103,0)","v":0},{"$f":"ROUND(Output!K103,0)","v":0},{"$f":"Output!L103","v":0},{"$f":"ROUND(Output!M103,0)","v":0},{"$f":"ROUND(Output!N103,0)","v":0},{"$f":"ROUND(Output!O103,0)","v":0},{"$f":"ROUND(Output!P103,0)","v":0},{"$f":"Output!Q103","v":0},{"$f":"ROUND(Output!R103,0)","v":0},{"$f":"ROUND(Output!S103,0)","v":0},{"$f":"Output!T103","v":0},{"$f":"ROUND(Output!U103,0)","v":0},{"$f":"Output!V103","v":0}]
[null,{"$f":"Output!B104","v":0},{"$f":"Output!C104","v":0},{"$f":"Output!D104","v":0},{"$f":"Output!E104","v":0},{"$f":"Output!F104","v":0},{"$f":"Output!G104","v":0},{"$f":"ROUND(Output!H104,0)","v":0},{"$f":"Output!I104","v":0},{"$f":"ROUND(Output!J104,0)","v":0},{"$f":"ROUND(Output!K104,0)","v":0},{"$f":"Output!L104","v":0},{"$f":"ROUND(Output!M104,0)","v":0},{"$f":"ROUND(Output!N104,0)","v":0},{"$f":"ROUND(Output!O104,0)","v":0},{"$f":"ROUND(Output!P104,0)","v":0},{"$f":"Output!Q104","v":0},{"$f":"ROUND(Output!R104,0)","v":0},{"$f":"ROUND(Output!S104,0)","v":0},{"$f":"Output!T104","v":0},{"$f":"ROUND(Output!U104,0)","v":0},{"$f":"Output!V104","v":0}]
[null,{"$f":"Output!B105","v":0},{"$f":"Output!C105","v":0},{"$f":"Output!D105","v":0},{"$f":"Output!E105","v":0},{"$f":"Output!F105","v":0},{"$f":"Output!G105","v":0},{"$f":"ROUND(Output!H105,0)","v":0},{"$f":"Output!I105","v":0},{"$f":"ROUND(Output!J105,0)","v":0},{"$f":"ROUND(Output!K105,0)","v":0},{"$f":"Output!L105","v":0},{"$f":"ROUND(Output!M105,0)","v":0},{"$f":"ROUND(Output!N105,0)","v":0},{"$f":"ROUND(Output!O105,0)","v":0},{"$f":"ROUND(Output!P105,0)","v":0},{"$f":"Output!Q105","v":0},{"$f":"ROUND(Output!R105,0)","v":0},{"$f":"ROUND(Output!S105,0)","v":0},{"$f":"Output!T105","v":0},{"$f":"ROUND(Output!U105,0)","v":0},{"$f":"Output!V105","v":0}]
[null,{"$f":"Output!B106","v":0},{"$f":"Output!C106","v":0},{"$f":"Output!D106","v":0},{"$f":"Output!E106","v":0},{"$f":"Output!F106","v":0},{"$f":"Output!G106","v":0},{"$f":"ROUND(Output!H106,0)","v":0},{"$f":"Output!I106","v":0},{"$f":"ROUND(Output!J106,0)","v":0},{"$f":"ROUND(Output!K106,0)","v":0},{"$f":"Output!L106","v":0},{"$f":"ROUND(Output!M106,0)","v":0},{"$f":"ROUND(Output!N106,0)","v":0},{"$f":"ROUND(Output!O106,0)","v":0},{"$f":"ROUND(Output!P106,0)","v":0},{"$f":"Output!Q106","v":0},{"$f":"ROUND(Output!R106,0)","v":0},{"$f":"ROUND(Output!S106,0)","v":0},{"$f":"Output!T106","v":0},{"$f":"ROUND(Output!U106,0)","v":0},{"$f":"Output!V106","v":0}]
[null,{"$f":"Output!B107","v":0},{"$f":"Output!C107","v":0},{"$f":"Output!D107","v":0},{"$f":"Output!E107","v":0},{"$f":"Output!F107","v":0},{"$f":"Output!G107","v":0},{"$f":"ROUND(Output!H107,0)","v":0},{"$f":"Output!I107","v":0},{"$f":"ROUND(Output!J107,0)","v":0},{"$f":"ROUND(Output!K107,0)","v":0},{"$f":"Output!L107","v":0},{"$f":"ROUND(Output!M107,0)","v":0},{"$f":"ROUND(Output!N107,0)","v":0},{"$f":"ROUND(Output!O107,0)","v":0},{"$f":"ROUND(Output!P107,0)","v":0},{"$f":"Output!Q107","v":0},{"$f":"ROUND(Output!R107,0)","v":0},{"$f":"ROUND(Output!S107,0)","v":0},{"$f":"Output!T107","v":0},{"$f":"ROUND(Output!U107,0)","v":0},{"$f":"Output!V107","v":0}]
[null,"Gross Yield to policyholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R108","v":0.04}]
[null,"Net Yield to the policholder (Inclusive of risk cover charges and service tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!R109","v":-1.7007517035938391E-2}]
[null,"EOY – End of Year"]
[null,"***The Policyholder may surrender/discontinue the policy at any time after inception of the policy. In case the policyholder surrenders the policy within the lock-in-period, the Company will credit the Fund Value into the Discontinuance Policy Fund "]
[null,"after deducting applicable Surrender / Discontinuance Charges. At the expiry of lock-in period, the company will pay the policyholder the value of units in the Discontinuance Policy Fund as at that date. In case the policyholder surrenders the policy after the completion of lock-in period, the company will pay the fund value as on the date of receipt "]
[null,"of surrender request. In this case, if the policy is surrendered post the death of the Life Insured, then along with the Fund Value as specified above, the present value of Family Income Benefit and Fund of Premium benefit discounted at a rate of 6.5% per annum will also be paid. "]
[]
[]
[null,"**** The illustrated death benefit is the lumpsum benefit (higher of sum assured, 105% of all premiums paid till the date of death or 0.5 times the product of policy term and Annualised premium) payable immediately on the death of the life insured."]
[null," Along with this benefit, the following benefits will also be payable:"]
[null,"1.        Family Income benefit:"]
[null,"10% of the Sum Assured will be paid on each Policy anniversary following or coinciding with the date of death of the Life Insured till the end of the Policy Term, but not exceeding 10 such instalments."]
[null,"2.        Funding of Premium:"]
[null,"Under this benefit, the Company will fund all future outstanding premiums as and when due under the Policy and the Fund Value will be paid on maturity."]
[]
[]
[null,"Important Notes:"]
[]
[null,"• Max Life Insurance Company is the name of the Company and Max Life Shiksha Plus Super is the name of the Unit Linked Life Insurance Policy and does not in any way indicate the future prospects or returns of the said Plan."]
[null,"• This is only an illustrative document. It does not purport to be a contract of insurance and does not in any way create any rights and/or obligations."]
[null,"• Unit Linked Life Insurance products are different from traditional insurance products and are subject to risk factors mentioned in the policy document."]
[null,"• The Premiums paid in unit-linked life insurance policies are subject to investment risks associated with capital markets and the NAVs of the units may go up or down based on the performance of the fund and factors influencing the capital market. The insured is responsible for his or her decisions."]
[null,"• Past performance of the investment funds do not indicate the future performance of the same. There are no guaranteed or assured returns."]
[null,"• Policy benefits are payable provided all premiums are paid, when they are due. The illustrative benefits above assume that all premiums that are due will be paid on the due dates."]
[null,"• Service Tax and Education Cess would be levied as per applicable laws and would be to the account of the policyholder."]
[null,"• You may be entitled to certain applicable tax benefits on your premiums and Policy benefits. Please note that all the tax benefits are subject to tax laws prevailing at the time of payment of premium or receipt of benefits by you/ your nominee."]
[null,"• Tax benefits are subject to the changes in tax laws. You may be entitled to certain applicable tax benefits on your premiums and policy benefits. Please note that all the tax benefits are subject to the tax laws prevailing at the time of payment of premiums or receipt of benefits by you. You may seek an independent advise on tax benefits from your tax advisor."]
[]
[]
[]
[null,"Section B"]
[]
[null,"• Risk charges include sum at risk charges, where sum at risk is equal to the maximum of Base Sum Assured, 105% of total premiums paid, 0.5 times the product of policy term and annualized premium added to the present value of the Fixed Income benefit and Funding of Premium benefit discounted at 6.50%."]
[null,"• Rider Charges, if any, will be included in Risk Charges."]
[null,"• Death, Surrender and Maturity Benefits are inclusive of Partial Withdrawals, if any."]
[null,"• Surrender value is net of Surrender charge (inclusive of the applicable service tax). "]
[null,"• Guaranteed loyalty additions will be paid provided all due premiums have been paid by the policyholder."]
[]
[null,"I ________________________________________________________ (Name), have explained the terms and conditions and the benefits of the policy to the prospect/policyholder."]
[]
[]
[null,"Signature of Agent/Specified Person: \n\nName and ID:\nPlace:\nDate: \nCompany Seal:\n"]
[]
[null,"I ________________________________________________________ (Name), having received the information with respect to the above, have understood the above statement before entering into the contract. I understand and intend to continue paying the above "]
[null,"said premium amount for the complete Premium Payment Period and as per the opted frequency."]
[]
[]
[null,"Policyholders Signature:"]
[null,"Policyholders Name:"]
[null,"Date:"]

{"sheet":"Charges Validation","index":16,"n_rows":88,"n_cols":15,"rows_kept":88,"cut":false,"hidden":true,"merged":[[27,1,27,2],[14,1,14,3],[14,6,14,7],[14,11,14,12],[24,1,24,2],[24,6,24,7],[71,1,71,2],[73,1,73,4],[75,1,75,2],[83,1,83,2],[35,1,35,5],[36,1,36,2],[48,2,48,3],[52,1,52,4],[63,1,63,2],[70,1,70,2]]}
["Validation Check",{"$f":"SUM(F6,F16,E9,J10,F29,I37,I54,G70,O24,'Level Mortailty Charge'!$H$3,FOP!$A$66,FIB!$AD$6)","v":-0.20399999999999999},{"$f":"IF(B1<>0,\"Charges are not as per F&U\",\"\")","v":"Charges are not as per F&U"}]
[null,null,null,null,null,null,"Guarantee Charge Annual",1.5E-3]
[null,null,null,null,null,null,"Guarantee Charge Monthly",{"$f":"(1-(1-H2)^(1/12))","v":1.2508601994698498E-4}]
[null,"Bid/Offer",0]
[null,"Inflation",0.05,{"$f":"(1+C5)^(1/12)-1","v":4.0741237836483535E-3}]
[null,"Service Tax ",{"$f":"15%*$C$7","v":0},null,{"$f":"Service_tax","v":0.18},{"$f":"C6-E6","v":-0.18},"Service Tax",{"$f":"IF(Input!$D$10=\"Others\",\"On\",\"Off\")","v":"Off"}]
[null,"Service Tax Flag",{"$f":"IF($H$6=\"Off\",0,1)","v":0},null,null,null,"Mortality Charge","On"]
[]
[null,null,"Per Annum","Monthly",{"$f":"SUM(E12:F13)","v":0}]
[null,"Investment Rate@4% p.a.",0.04,{"$f":"(1+C10)^(1/12)-1","v":3.2737397821989145E-3},{"$f":"Charges!C10","v":0.04},{"$f":"Charges!D10","v":3.2737397821989145E-3},"Cover Multiple on Top Up",1.1000000000000001,{"$f":"Charges!H10","v":1.1000000000000001},{"$f":"H10-I10","v":0}]
[null,"Investment Rate@ 8% p.a.",0.08,{"$f":"(1+C11)^(1/12)-1","v":6.4340301100034303E-3},{"$f":"Charges!C11","v":0.08},{"$f":"Charges!D11","v":6.4340301100034303E-3},"Maximum Limit on Cumulative Top Up",2000000,"TOP UP not allowed in this plan"]
[null,null,null,null,{"$f":"C10-E10","v":0},{"$f":"D10-F10","v":0}]
[null,null,null,null,{"$f":"C11-E11","v":0},{"$f":"D11-F11","v":0},null,null,null,"Dynamic Transfer Table to be used",null,{"$f":"IF(Term=10,2,6)*(dfa_option = \"Yes\")","v":0}]
[]
[null,"FM Charge (excl of Service tax)",null,null,null,null,"Dynamic Fund Allocation - Limited Pay",null,{"$f":"Input!$C$22","v":"No"},null,null,"Dynamic Fund Allocation - Regular Pay",null,{"$f":"Input!$C$22","v":"No"}]
[null,null,null,"Allocation of Premium",null,{"$f":"SUM(F17:F24)","v":-2.4E-2},"Number of Years to Maturity","Assets under management to be maintained under the              Growth Super Fund","Assets under management to be maintained under the Secure Fund","Average FMC under DFA",null,"Number of Years to Maturity","Assets under management to be maintained under the              Growth Super Fund","Assets under management to be maintained under the Secure Fund","Average FMC under DFA"]
[null,"Growth Fund",{"$f":"1.25%","v":1.2500000000000001E-2},{"$f":"Input!$F$20","v":0},{"$f":"Charges!C17","v":1.2500000000000001E-2},{"$f":"C17-E17","v":0},"8-10 years",0.7,0.3,{"$f":"SUMPRODUCT(H17:I17,$H$21:$I$21)","v":1.1449999999999998E-2},"avg_fmc_dfa2","16 – 25 years",0.8,0.2,{"$f":"SUMPRODUCT(M17:N17,$M$21:$N$21)","v":1.1800000000000001E-2}]
[null,"Secure fund",8.9999999999999993E-3,{"$f":"Input!$H$20","v":0},{"$f":"Charges!C18","v":8.9999999999999993E-3},{"$f":"C18-E18","v":0},"4-7 years",0.5,0.5,{"$f":"SUMPRODUCT(H18:I18,$H$21:$I$21)","v":1.0749999999999999E-2},"avg_fmc_dfa3","11 – 15 years",0.6,0.4,{"$f":"SUMPRODUCT(M18:N18,$M$21:$N$21)","v":1.1099999999999999E-2}]
[null,"Balanced Fund",1.0999999999999999E-2,{"$f":"Input!$J$20","v":0},{"$f":"Charges!C19","v":1.0999999999999999E-2},0,"0-3 years",0.3,0.7,{"$f":"SUMPRODUCT(H19:I19,$H$21:$I$21)","v":1.005E-2},"avg_fmc_dfa4","6 – 10 years",0.4,0.6,{"$f":"SUMPRODUCT(M19:N19,$M$21:$N$21)","v":1.04E-2}]
[null,null,null,null,{"$f":"Charges!C20","v":1.2500000000000001E-2},-1.2500000000000001E-2,null,null,null,null,null,"0 – 5 years",0.2,0.8,{"$f":"SUMPRODUCT(M20:N20,$M$21:$N$21)","v":9.7000000000000003E-3}]
[null,"Conservative Fund",8.9999999999999993E-3,{"$f":"Input!$D$20","v":0},{"$f":"Charges!C21","v":8.9999999999999993E-3},0,"FMC",{"$f":"C17","v":1.2500000000000001E-2},{"$f":"C18","v":8.9999999999999993E-3},null,null,"FMC",{"$f":"C17","v":1.2500000000000001E-2},{"$f":"C18","v":8.9999999999999993E-3}]
[null,"Growth Super Fund",{"$f":"1.25%","v":1.2500000000000001E-2},{"$f":"Input!$B$20","v":0},{"$f":"Charges!C22","v":1.2500000000000001E-2},0]
[null,"Secure Plus Fund",{"$f":"IF(STP_Option = \"Yes\", 0.9%, 0%)","v":0},0,{"$f":"Charges!C26","v":0},0,null,null,null,null,null,"Dynamic Fun Allocation _Limited pay_Check"]
[null,"Avg FMC",null,{"$f":"SUMPRODUCT($C$17:$C$23,$D$17:$D$23)","v":0},{"$f":"Average_FMC","v":1.15E-2},{"$f":"D24-E24","v":-1.15E-2},null,null,null,null,{"$f":"Charges!H17","v":0.7},{"$f":"Charges!I17","v":0.3},{"$f":"H17-K24","v":0},0,{"$f":"SUM(M24:N27,M29:N33)","v":0}]
[null,"FMC Ceiling",null,1.35E-2,null,null,null,null,null,null,{"$f":"Charges!H18","v":0.5},{"$f":"Charges!I18","v":0.5},0,0]
[null,null,null,null,null,null,"WOP or FIB Discount Rate",6.5000000000000002E-2,{"$f":"(1+H26)^(1/12)-1","v":5.2616942768477504E-3},null,{"$f":"Charges!H19","v":0.3},{"$f":"Charges!I19","v":0.7},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!H21","v":1.2500000000000001E-2},{"$f":"Charges!I21","v":8.9999999999999993E-3},{"$f":"H21-K27","v":0},{"$f":"I21-L27","v":0}]
[null,"Policy Administration Charge",null,null,null,null,null,null,null,null,null,"Dynamic Fun Allocation _Regular pay_Check"]
[null,"Dedn",{"$f":"MIN(500, IF(Input!K15 = \"Annual\", 0.32%, 0.22%) * aprem)","v":320},{"$f":"Charges!C31","v":320},{"$f":"C29-D29","v":0},{"$f":"SUM(E29:E30)","v":0},null,null,null,null,{"$f":"Charges!M17","v":0.8},{"$f":"Charges!N17","v":0.2},{"$f":"M17-K29","v":0},0]
[null,"Yearly inflation applicable",0.05,{"$f":"Charges!C32","v":0.05},{"$f":"C30-D30","v":0},null,null,null,null,null,{"$f":"Charges!M18","v":0.6},{"$f":"Charges!N18","v":0.4},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Charges!M19","v":0.4},{"$f":"Charges!N19","v":0.6},0,0]
[null,"Not using in the model",null,null,null,null,null,null,null,null,{"$f":"Charges!M20","v":0.2},{"$f":"Charges!N20","v":0.8},0,0]
[null,"SA Related Charge",0,null,null,null,null,null,null,null,{"$f":"Charges!M21","v":1.2500000000000001E-2},{"$f":"Charges!N21","v":8.9999999999999993E-3},0,0]
[]
[]
[null,"Allocation Charge"]
[null,null,null,"Charge",null,"Allocated Premium",null,null,{"$f":"SUM(I38:J48)","v":0}]
[null,"1st Year ",1,0.05,null,{"$f":"100%-D38","v":0.95},{"$f":"Charges!D40","v":0.05},{"$f":"Charges!F40","v":0.95},{"$f":"D38-G38","v":0},{"$f":"F38-H38","v":0}]
[null,"2nd Year",2,0.04,null,{"$f":"100%-D39","v":0.96},{"$f":"Charges!D41","v":0.04},{"$f":"Charges!F41","v":0.96},{"$f":"D39-G39","v":0},{"$f":"F39-H39","v":0}]
[null,"3rd Year",3,0.03,null,0.97,{"$f":"Charges!D42","v":0.03},{"$f":"Charges!F42","v":0.97},0,0]
[null,"4th year",4,0.03,null,0.97,{"$f":"Charges!D43","v":0.03},{"$f":"Charges!F43","v":0.97},0,0]
[null,"5th year",5,0.03,null,0.97,{"$f":"Charges!D44","v":0.03},{"$f":"Charges!F44","v":0.97},0,0]
[null,"6th year",6,0.03,null,0.97,{"$f":"Charges!D45","v":0.03},{"$f":"Charges!F45","v":0.97},0,0]
[null,"7th year",7,0.03,null,0.97,{"$f":"Charges!D46","v":0.03},{"$f":"Charges!F46","v":0.97},0,0]
[null,"8th year",8,0.03,null,0.97,{"$f":"Charges!D47","v":0.03},{"$f":"Charges!F47","v":0.97},0,0]
[null,"9th year",9,0.03,null,0.97,{"$f":"Charges!D48","v":0.03},{"$f":"Charges!F48","v":0.97},0,0]
[null,"10th year",10,0.03,null,0.97,{"$f":"Charges!D49","v":0.03},{"$f":"Charges!F49","v":0.97},0,0]
[null,"11th Year Onwards",11,0,null,1,{"$f":"Charges!D50","v":0},{"$f":"Charges!F50","v":1},0,0]
[]
[]
[]
[]
[null,"Surrender Charge"]
[null,"Year","As a % of First Year Premium","% of Prevailing Fund Value","Fixed Rupee Amount",null,null,null,{"$f":"SUM(I55:K59)","v":0}]
[null,1,0.06,0.06,6000,{"$f":"Charges!C57","v":0.06},{"$f":"Charges!D57","v":0.06},{"$f":"Charges!E57","v":6000},{"$f":"C55-F55","v":0},0,0]
[null,2,0.04,0.04,5000,{"$f":"Charges!C58","v":0.04},{"$f":"Charges!D58","v":0.04},{"$f":"Charges!E58","v":5000},0,0,0]
[null,3,0.03,0.03,4000,{"$f":"Charges!C59","v":0.03},{"$f":"Charges!D59","v":0.03},{"$f":"Charges!E59","v":4000},0,0,0]
[null,4,0.02,0.02,2000,{"$f":"Charges!C60","v":0.02},{"$f":"Charges!D60","v":0.02},{"$f":"Charges!E60","v":2000},0,0,0]
[null,5,0,0,0,{"$f":"Charges!C61","v":0},{"$f":"Charges!D61","v":0},{"$f":"Charges!E61","v":0},0,0,0]
[]
[]
[]
[]
[null,"Loyalty  Units (as % of FV)"]
[null,"Policy Year","Persistency Bonus (% of ATP)"]
[null,11,2E-3]
[null,"Compd Rate",2.0000000000000001E-4]
[null,20,0]
[]
[null,null,null,null,null,null,{"$f":"SUM(G71:G72)","v":0}]
[null,"Maximum partial Withdrawal Limit",null,0.5,"of Fund Value",{"$f":"Charges!D73","v":0.5},{"$f":"D71-F71","v":0}]
[null,"Minimum partial Withdrawal Limit",null,5000,null,{"$f":"Charges!D74","v":5000},{"$f":"D72-F72","v":0}]
[]
[null,"RIDERS"]
[]
["DD * PAB riders are not attached with the plan","DD Rider"]
[null,"DD Rider ",{"$f":"Input!$D$27","v":"No"}]
[null,"DD Rider SA",{"$f":"DDSA","v":400000}]
[null,"Term of DD Rider",{"$f":"Input!$L$27","v":10}]
[null,"DD Rider Premium Rate",{"$f":"IF(C77=\"Yes\",IF(Age<20,0,VLOOKUP(Age,'DD Charge'!$B$4:$AL$40,C79-3,FALSE)*IF(OR(Age<20,Age>50),0,1)*IF(C79<5,0,1)))","v":false}]
[null,"DD Rider Premium",{"$f":"C78*C80/1000*(1+IF(Input!$D$35=\"Yes\",Input!$H$35,0))","v":0}]
[]
[]
[null,"PAB Rider "]
[null,"Rider Sum Assured",{"$f":"PABSA","v":100000}]
[null,"Term of Rider",{"$f":"Input!$L$28","v":10}]
[null,"PAB Rider Charge Rate",1.35]
[null,"PAB Rider Premium",{"$f":"IF(Input!$D$28=\"Yes\",C85*C87/1000,0)*(1+IF(Input!$D$36=\"Yes\",Input!$H$36,0))","v":0}]

{"sheet":"Level Mortailty Charge","index":17,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Level Mortality Charges per mille (By Age/Term)"]
[null,null,null,null,"Mortality Charge - Per 1000 Sum at Risk"]
["Age/Term","Mortality",null,null,"Attained Age","Mortality Rate ",null,{"$f":"SUM(H4:H48)","v":0}]
[21,0.92,null,null,21,0.92,null,{"$f":"B4-F4","v":0}]
[22,0.94,null,null,22,0.94,null,{"$f":"B5-F5","v":0}]
[23,0.96,null,null,23,0.96,null,0]
[24,0.97,null,null,24,0.97,null,0]
[25,0.98,null,null,25,0.98,null,0]
[26,0.99,null,null,26,0.99,null,0]
[27,1,null,null,27,1,null,0]
[28,1.02,null,null,28,1.02,null,0]
[29,1.03,null,null,29,1.03,null,0]
[30,1.06,null,null,30,1.06,null,0]
[31,1.08,null,null,31,1.08,null,0]
[32,1.1200000000000001,null,null,32,1.1200000000000001,null,0]
[33,1.1599999999999999,null,null,33,1.1599999999999999,null,0]
[34,1.22,null,null,34,1.22,null,0]
[35,1.28,null,null,35,1.28,null,0]
[36,1.36,null,null,36,1.36,null,0]
[37,1.45,null,null,37,1.45,null,0]
[38,1.55,null,null,38,1.55,null,0]
[39,1.67,null,null,39,1.67,null,0]
[40,1.8,null,null,40,1.8,null,0]
[41,1.96,null,null,41,1.96,null,0]
[42,2.14,null,null,42,2.14,null,0]
[43,2.35,null,null,43,2.35,null,0]
[44,2.59,null,null,44,2.59,null,0]
[45,2.87,null,null,45,2.87,null,0]
[46,3.2,null,null,46,3.2,null,0]
[47,3.57,null,null,47,3.57,null,0]
[48,3.98,null,null,48,3.98,null,0]
[49,4.4400000000000004,null,null,49,4.4400000000000004,null,0]
[50,4.95,null,null,50,4.95,null,0]
[51,5.48,null,null,51,5.48,null,0]
[52,6.05,null,null,52,6.05,null,0]
[53,6.64,null,null,53,6.64,null,0]
[54,7.26,null,null,54,7.26,null,0]
[55,7.89,null,null,55,7.89,null,0]
[56,8.5399999999999991,null,null,56,8.5399999999999991,null,0]
[57,9.23,null,null,57,9.23,null,0]
[58,9.94,null,null,58,9.94,null,0]
[59,10.71,null,null,59,10.71,null,0]
[60,11.53,null,null,60,11.53,null,0]
[61,12.43,null,null,61,12.43,null,0]
[62,13.41,null,null,62,13.41,null,0]
[63,14.5,null,null,63,14.5,null,0]
[64,15.69,null,null,64,15.69,null,0]
[65,17.010000000000002,null,null,65,17.010000000000002,null,0]

{"sheet":"Mort Rates","index":18,"n_rows":701,"n_cols":18,"rows_kept":701,"cut":false,"hidden":true,"merged":[[1,5,1,6],[4,16,5,16]]}
[null,null,null,"Mortality/Morbidity Charges",null,null,null,null,null,null,null,"Charge Rates"]
["LIC9496Modified(MNYLI)",null,"Applied Rates in Unit Builder",null,null,"DD",null,null,"Sex",1]
["AGE","RATES","IALM 94-96Rates","Age","IALM Rates","Male","Female","ADB",null,null,"Age","LIC9496"]
[]
[null,null,null,null,null,null,null,null,null,"Loading Factor",null,{"$f":"IF(Charges!$H$7=\"Off\",0%,'Mort Rates'!$M$5)","v":1},{"$f":"(80%+$R$5)","v":1},"Policy Month","Mortality charge Rates",null,"MAD + Rate Guarantee (absolute)",0.2]
[null,null,null,null,null,null,null,null,null,"Age Adjustment",null,0]
[0,3.5699999999999998E-3,1.6299999999999999E-3,0,{"$f":"INDEX($C$7:$C$107,D7+1)","v":1.6299999999999999E-3},4.0000000000000002E-4,4.2999999999999999E-4,7.2999999999999996E-4,null,null,{"$f":"D7","v":0},{"$f":"(IF(K7<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K7-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K7,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.0673333333333333E-3},null,{"$f":"'4%'!C12","v":1},{"$f":"IF(N7<>\"\",VLOOKUP(Age+INT(N7-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},1.904333333333333E-3]
[{"$f":"A7+1","v":1},1.09E-3,9.6000000000000002E-4,{"$f":"D7+1","v":1},{"$f":"INDEX($C$7:$C$107,D8+1)","v":9.6000000000000002E-4},4.0000000000000002E-4,4.2999999999999999E-4,7.2999999999999996E-4,null,null,1,{"$f":"(IF(K8<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K8-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K8,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.3973333333333333E-3},null,{"$f":"'4%'!C13","v":2},{"$f":"IF(N8<>\"\",VLOOKUP(Age+INT(N8-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},1.3013333333333332E-3,"Cost of Capital",{"$f":"0.2%*170%*(13%-7%)","v":2.0399999999999997E-4}]
[{"$f":"A8+1","v":2},7.5000000000000002E-4,6.7000000000000002E-4,{"$f":"D8+1","v":2},6.7000000000000002E-4,4.0000000000000002E-4,4.2999999999999999E-4,7.2999999999999996E-4,null,null,2,{"$f":"(IF(K9<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K9-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K9,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.1073333333333334E-3},null,{"$f":"'4%'!C14","v":3},{"$f":"IF(N9<>\"\",VLOOKUP(Age+INT(N9-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},1.0403333333333332E-3,"Stamp Duty - One time",{"$f":"0.2/1000","v":2.0000000000000001E-4}]
[3,5.9000000000000003E-4,6.2E-4,3,6.2E-4,4.0000000000000002E-4,4.2999999999999999E-4,7.2999999999999996E-4,null,null,3,{"$f":"(IF(K10<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K10-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K10,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.0573333333333333E-3},null,{"$f":"'4%'!C15","v":4},{"$f":"IF(N10<>\"\",VLOOKUP(Age+INT(N10-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},9.9533333333333331E-4,"Underwriting Cost - One time",5.0000000000000001E-4]
[4,5.1000000000000004E-4,4.6999999999999999E-4,4,4.6999999999999999E-4,4.2999999999999999E-4,4.4999999999999999E-4,7.2999999999999996E-4,null,null,4,{"$f":"(IF(K11<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K11-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K11,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":9.0733333333333334E-4},null,{"$f":"'4%'!C16","v":5},{"$f":"IF(N11<>\"\",VLOOKUP(Age+INT(N11-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},8.6033333333333318E-4]
[5,4.4999999999999999E-4,4.2000000000000002E-4,5,4.2000000000000002E-4,4.4999999999999999E-4,4.6999999999999999E-4,7.2999999999999996E-4,null,null,5,{"$f":"(IF(K12<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K12-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K12,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.5733333333333332E-4},null,{"$f":"'4%'!C17","v":6},{"$f":"IF(N12<>\"\",VLOOKUP(Age+INT(N12-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},8.1533333333333327E-4,"Total",{"$f":"R8+(R9+R10)/3","v":4.373333333333333E-4}]
[6,4.0999999999999999E-4,3.8000000000000002E-4,6,3.8000000000000002E-4,4.6999999999999999E-4,5.0000000000000001E-4,7.2999999999999996E-4,null,null,6,{"$f":"(IF(K13<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K13-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K13,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.1733333333333332E-4},null,{"$f":"'4%'!C18","v":7},{"$f":"IF(N13<>\"\",VLOOKUP(Age+INT(N13-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},7.7933333333333327E-4]
[7,3.6999999999999999E-4,4.0000000000000002E-4,7,4.0000000000000002E-4,5.0000000000000001E-4,5.2999999999999998E-4,7.2999999999999996E-4,null,null,7,{"$f":"(IF(K14<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K14-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K14,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.3733333333333338E-4},null,{"$f":"'4%'!C19","v":8},{"$f":"IF(N14<>\"\",VLOOKUP(Age+INT(N14-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},7.9733333333333327E-4]
[8,4.06E-4,4.0000000000000002E-4,8,4.0000000000000002E-4,5.2999999999999998E-4,5.6999999999999998E-4,7.2999999999999996E-4,null,null,8,{"$f":"(IF(K15<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K15-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K15,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.3733333333333338E-4},null,{"$f":"'4%'!C20","v":9},{"$f":"IF(N15<>\"\",VLOOKUP(Age+INT(N15-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},7.9733333333333327E-4]
[9,4.46E-4,4.0000000000000002E-4,9,4.0000000000000002E-4,5.6000000000000006E-4,6.0999999999999997E-4,7.2999999999999996E-4,null,null,9,{"$f":"(IF(K16<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K16-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K16,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.3733333333333338E-4},null,{"$f":"'4%'!C21","v":10},{"$f":"IF(N16<>\"\",VLOOKUP(Age+INT(N16-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},7.9733333333333327E-4]
[10,4.8999999999999998E-4,3.8000000000000002E-4,10,3.8000000000000002E-4,5.8999999999999992E-4,6.8000000000000005E-4,7.2999999999999996E-4,null,null,10,{"$f":"(IF(K17<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K17-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K17,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.1733333333333332E-4},null,{"$f":"'4%'!C22","v":11},{"$f":"IF(N17<>\"\",VLOOKUP(Age+INT(N17-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},7.7933333333333327E-4]
[11,5.3799999999999996E-4,4.4999999999999999E-4,11,4.4999999999999999E-4,6.4000000000000005E-4,7.5000000000000002E-4,7.2999999999999996E-4,null,null,11,{"$f":"(IF(K18<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K18-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K18,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.8733333333333329E-4},null,{"$f":"'4%'!C23","v":12},{"$f":"IF(N18<>\"\",VLOOKUP(Age+INT(N18-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.9561111111111113E-4},8.4233333333333317E-4]
[12,5.9100000000000005E-4,5.2999999999999998E-4,12,5.2999999999999998E-4,6.8999999999999997E-4,8.3000000000000001E-4,7.2999999999999996E-4,null,null,12,{"$f":"(IF(K19<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K19-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K19,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":9.6733333333333328E-4},null,{"$f":"'4%'!C24","v":13},{"$f":"IF(N19<>\"\",VLOOKUP(Age+INT(N19-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},9.1433333333333319E-4]
[13,6.4899999999999995E-4,6.4999999999999997E-4,13,6.4999999999999997E-4,7.6000000000000004E-4,9.3000000000000005E-4,7.2999999999999996E-4,null,null,13,{"$f":"(IF(K20<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K20-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K20,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.0873333333333334E-3},null,{"$f":"'4%'!C25","v":14},{"$f":"IF(N20<>\"\",VLOOKUP(Age+INT(N20-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.0223333333333332E-3]
[14,7.1310000000000004E-4,7.1299999999999998E-4,14,7.1299999999999998E-4,8.4999999999999995E-4,1.0200000000000001E-3,7.2999999999999996E-4,null,null,14,{"$f":"(IF(K21<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K21-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K21,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.1503333333333333E-3},null,{"$f":"'4%'!C26","v":15},{"$f":"IF(N21<>\"\",VLOOKUP(Age+INT(N21-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.0790333333333332E-3]
[15,7.7019999999999996E-4,7.6999999999999996E-4,15,7.6999999999999996E-4,9.5999999999999992E-4,1.1100000000000001E-3,7.2999999999999996E-4,null,null,15,{"$f":"(IF(K22<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K22-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K22,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.2073333333333333E-3},null,{"$f":"'4%'!C27","v":16},{"$f":"IF(N22<>\"\",VLOOKUP(Age+INT(N22-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.1303333333333332E-3]
[16,8.2350000000000001E-4,8.2299999999999995E-4,16,8.2299999999999995E-4,1.09E-3,1.2099999999999999E-3,7.2999999999999996E-4,null,null,16,{"$f":"(IF(K23<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K23-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K23,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.2603333333333334E-3},null,{"$f":"'4%'!C28","v":17},{"$f":"IF(N23<>\"\",VLOOKUP(Age+INT(N23-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.1780333333333331E-3]
[17,8.7299999999999997E-4,8.7299999999999997E-4,17,8.7299999999999997E-4,1.25E-3,1.32E-3,7.2999999999999996E-4,null,null,17,{"$f":"(IF(K24<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K24-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K24,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.3103333333333333E-3},null,{"$f":"'4%'!C29","v":18},{"$f":"IF(N24<>\"\",VLOOKUP(Age+INT(N24-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.2230333333333333E-3]
[18,9.1859999999999999E-4,9.19E-4,18,9.19E-4,1.41E-3,1.4399999999999999E-3,7.2999999999999996E-4,null,null,18,{"$f":"(IF(K25<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K25-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K25,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.3563333333333333E-3},null,{"$f":"'4%'!C30","v":19},{"$f":"IF(N25<>\"\",VLOOKUP(Age+INT(N25-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.2644333333333333E-3]
[19,9.6049999999999998E-4,9.6100000000000005E-4,19,9.6100000000000005E-4,1.57E-3,1.5499999999999999E-3,7.2999999999999996E-4,null,null,19,{"$f":"(IF(K26<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K26-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K26,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.3983333333333335E-3},null,{"$f":"'4%'!C31","v":20},{"$f":"IF(N26<>\"\",VLOOKUP(Age+INT(N26-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.3022333333333332E-3]
[20,9.986000000000001E-4,9.990000000000001E-4,20,9.990000000000001E-4,1.74E-3,1.6799999999999999E-3,7.2999999999999996E-4,null,null,20,{"$f":"(IF(K27<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K27-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K27,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.4363333333333333E-3},null,{"$f":"'4%'!C32","v":21},{"$f":"IF(N27<>\"\",VLOOKUP(Age+INT(N27-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.3364333333333333E-3]
[21,1.0329E-3,1.0330000000000001E-3,21,1.0330000000000001E-3,1.9E-3,1.81E-3,7.2999999999999996E-4,null,null,21,{"$f":"(IF(K28<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K28-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K28,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.4703333333333335E-3},null,{"$f":"'4%'!C33","v":22},{"$f":"IF(N28<>\"\",VLOOKUP(Age+INT(N28-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.3670333333333333E-3]
[22,1.0633999999999999E-3,1.0629999999999999E-3,22,1.0629999999999999E-3,2.0699999999999998E-3,1.97E-3,7.2999999999999996E-4,null,null,22,{"$f":"(IF(K29<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K29-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K29,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5003333333333331E-3},null,{"$f":"'4%'!C34","v":23},{"$f":"IF(N29<>\"\",VLOOKUP(Age+INT(N29-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.3940333333333332E-3]
[23,1.09E-3,1.09E-3,23,1.09E-3,2.2400000000000002E-3,2.1199999999999999E-3,7.2999999999999996E-4,null,null,23,{"$f":"(IF(K30<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K30-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K30,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5273333333333332E-3},null,{"$f":"'4%'!C35","v":24},{"$f":"IF(N30<>\"\",VLOOKUP(Age+INT(N30-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.2294444444444444E-4},1.4183333333333331E-3]
[24,1.1129E-3,1.1130000000000001E-3,24,1.1130000000000001E-3,2.4199999999999998E-3,2.2699999999999999E-3,7.2999999999999996E-4,null,null,24,{"$f":"(IF(K31<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K31-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K31,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5503333333333333E-3},null,{"$f":"'4%'!C36","v":25},{"$f":"IF(N31<>\"\",VLOOKUP(Age+INT(N31-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4390333333333333E-3]
[25,1.132E-3,1.132E-3,25,1.132E-3,2.6099999999999999E-3,2.4199999999999998E-3,7.2999999999999996E-4,null,null,25,{"$f":"(IF(K32<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K32-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K32,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5693333333333332E-3},null,{"$f":"'4%'!C37","v":26},{"$f":"IF(N32<>\"\",VLOOKUP(Age+INT(N32-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4561333333333332E-3]
[26,1.1473E-3,1.147E-3,26,1.147E-3,2.8599999999999997E-3,2.6199999999999999E-3,7.2999999999999996E-4,null,null,26,{"$f":"(IF(K33<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K33-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K33,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5843333333333334E-3},null,{"$f":"'4%'!C38","v":27},{"$f":"IF(N33<>\"\",VLOOKUP(Age+INT(N33-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4696333333333333E-3]
[27,1.1588E-3,1.1590000000000001E-3,27,1.1590000000000001E-3,3.16E-3,2.8599999999999997E-3,7.2999999999999996E-4,null,null,27,{"$f":"(IF(K34<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K34-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K34,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.5963333333333333E-3},null,{"$f":"'4%'!C39","v":28},{"$f":"IF(N34<>\"\",VLOOKUP(Age+INT(N34-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4804333333333333E-3]
[28,1.1659999999999999E-3,1.1659999999999999E-3,28,1.1659999999999999E-3,3.5099999999999997E-3,3.15E-3,7.2999999999999996E-4,null,null,28,{"$f":"(IF(K35<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K35-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K35,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6033333333333333E-3},null,{"$f":"'4%'!C40","v":29},{"$f":"IF(N35<>\"\",VLOOKUP(Age+INT(N35-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4867333333333332E-3]
[29,1.17E-3,1.17E-3,29,1.17E-3,3.8900000000000002E-3,3.47E-3,7.2999999999999996E-4,null,null,29,{"$f":"(IF(K36<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K36-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K36,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6073333333333334E-3},null,{"$f":"'4%'!C41","v":30},{"$f":"IF(N36<>\"\",VLOOKUP(Age+INT(N36-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4903333333333331E-3]
[30,1.17E-3,1.17E-3,30,1.17E-3,4.3200000000000001E-3,3.8300000000000001E-3,7.2999999999999996E-4,null,null,30,{"$f":"(IF(K37<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K37-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K37,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6073333333333334E-3},null,{"$f":"'4%'!C42","v":31},{"$f":"IF(N37<>\"\",VLOOKUP(Age+INT(N37-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.4903333333333331E-3]
[31,1.1709999999999999E-3,1.1709999999999999E-3,31,1.1709999999999999E-3,4.7999999999999996E-3,4.2199999999999998E-3,7.2999999999999996E-4,null,null,31,{"$f":"(IF(K38<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K38-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K38,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6083333333333331E-3},null,{"$f":"'4%'!C43","v":32},{"$f":"IF(N38<>\"\",VLOOKUP(Age+INT(N38-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.491233333333333E-3]
[32,1.201E-3,1.201E-3,32,1.201E-3,5.3499999999999997E-3,4.64E-3,7.2999999999999996E-4,null,null,32,{"$f":"(IF(K39<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K39-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K39,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6383333333333332E-3},null,{"$f":"'4%'!C44","v":33},{"$f":"IF(N39<>\"\",VLOOKUP(Age+INT(N39-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.5182333333333331E-3]
[33,1.2459999999999999E-3,1.2459999999999999E-3,33,1.2459999999999999E-3,5.9100000000000003E-3,5.0699999999999999E-3,7.2999999999999996E-4,null,null,33,{"$f":"(IF(K40<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K40-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K40,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6833333333333331E-3},null,{"$f":"'4%'!C45","v":34},{"$f":"IF(N40<>\"\",VLOOKUP(Age+INT(N40-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.5587333333333332E-3]
[34,1.3079999999999999E-3,1.3079999999999999E-3,34,1.3079999999999999E-3,6.4400000000000004E-3,5.47E-3,7.2999999999999996E-4,null,null,34,{"$f":"(IF(K41<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K41-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K41,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.7453333333333331E-3},null,{"$f":"'4%'!C46","v":35},{"$f":"IF(N41<>\"\",VLOOKUP(Age+INT(N41-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.6145333333333332E-3]
[35,1.387E-3,1.387E-3,35,1.387E-3,6.9699999999999996E-3,5.9000000000000007E-3,7.2999999999999996E-4,null,null,35,{"$f":"(IF(K42<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K42-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K42,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.8243333333333332E-3},null,{"$f":"'4%'!C47","v":36},{"$f":"IF(N42<>\"\",VLOOKUP(Age+INT(N42-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.5444444444444439E-4},1.6856333333333333E-3]
[36,1.482E-3,1.482E-3,36,1.482E-3,7.5399999999999998E-3,6.3099999999999996E-3,7.2999999999999996E-4,null,null,36,{"$f":"(IF(K43<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K43-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K43,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.9193333333333332E-3},null,{"$f":"'4%'!C48","v":37},{"$f":"IF(N43<>\"\",VLOOKUP(Age+INT(N43-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},1.771133333333333E-3]
[37,1.593E-3,1.593E-3,37,1.593E-3,8.1400000000000014E-3,6.7499999999999999E-3,7.2999999999999996E-4,null,null,37,{"$f":"(IF(K44<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K44-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K44,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.0303333333333332E-3},null,{"$f":"'4%'!C49","v":38},{"$f":"IF(N44<>\"\",VLOOKUP(Age+INT(N44-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},1.871033333333333E-3]
[38,1.7210000000000001E-3,1.7210000000000001E-3,38,1.7210000000000001E-3,8.7399999999999995E-3,7.1900000000000002E-3,7.2999999999999996E-4,null,null,38,{"$f":"(IF(K45<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K45-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K45,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.1583333333333333E-3},null,{"$f":"'4%'!C50","v":39},{"$f":"IF(N45<>\"\",VLOOKUP(Age+INT(N45-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},1.9862333333333332E-3]
[39,1.8649999999999999E-3,1.8649999999999999E-3,39,1.8649999999999999E-3,9.3600000000000003E-3,7.6E-3,7.2999999999999996E-4,null,null,39,{"$f":"(IF(K46<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K46-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K46,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.3023333333333333E-3},null,{"$f":"'4%'!C51","v":40},{"$f":"IF(N46<>\"\",VLOOKUP(Age+INT(N46-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.1158333333333328E-3]
[40,2.0530000000000001E-3,2.0530000000000001E-3,40,2.0530000000000001E-3,1.0060000000000001E-2,8.1099999999999992E-3,7.2999999999999996E-4,null,null,40,{"$f":"(IF(K47<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K47-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K47,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.4903333333333335E-3},null,{"$f":"'4%'!C52","v":41},{"$f":"IF(N47<>\"\",VLOOKUP(Age+INT(N47-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.2850333333333333E-3]
[41,2.2474999999999999E-3,2.2469999999999999E-3,41,2.2469999999999999E-3,1.089E-2,8.6999999999999994E-3,7.2999999999999996E-4,null,null,41,{"$f":"(IF(K48<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K48-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K48,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.6843333333333333E-3},null,{"$f":"'4%'!C53","v":42},{"$f":"IF(N48<>\"\",VLOOKUP(Age+INT(N48-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.4596333333333333E-3]
[42,2.4182000000000001E-3,2.418E-3,42,2.418E-3,1.192E-2,9.3499999999999989E-3,7.2999999999999996E-4,null,null,42,{"$f":"(IF(K49<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K49-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K49,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.8553333333333334E-3},null,{"$f":"'4%'!C54","v":43},{"$f":"IF(N49<>\"\",VLOOKUP(Age+INT(N49-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.6135333333333331E-3]
[43,2.6020000000000001E-3,2.6020000000000001E-3,43,2.6020000000000001E-3,1.308E-2,1.009E-2,7.2999999999999996E-4,null,null,43,{"$f":"(IF(K50<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K50-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K50,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.0393333333333336E-3},null,{"$f":"'4%'!C55","v":44},{"$f":"IF(N50<>\"\",VLOOKUP(Age+INT(N50-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.7791333333333332E-3]
[44,2.8319999999999999E-3,2.8319999999999999E-3,44,2.8319999999999999E-3,null,null,7.2999999999999996E-4,null,null,44,{"$f":"(IF(K51<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K51-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K51,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.2693333333333333E-3},null,{"$f":"'4%'!C56","v":45},{"$f":"IF(N51<>\"\",VLOOKUP(Age+INT(N51-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},2.9861333333333329E-3]
[45,3.1099999999999999E-3,3.1099999999999999E-3,45,3.1099999999999999E-3,null,null,7.2999999999999996E-4,null,null,45,{"$f":"(IF(K52<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K52-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K52,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.5473333333333333E-3},null,{"$f":"'4%'!C57","v":46},{"$f":"IF(N52<>\"\",VLOOKUP(Age+INT(N52-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},3.2363333333333332E-3]
[46,3.4380000000000001E-3,3.4380000000000001E-3,46,3.4380000000000001E-3,null,null,7.2999999999999996E-4,null,null,46,{"$f":"(IF(K53<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K53-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K53,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.8753333333333335E-3},null,{"$f":"'4%'!C58","v":47},{"$f":"IF(N53<>\"\",VLOOKUP(Age+INT(N53-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},3.5315333333333331E-3]
[47,3.8159999999999999E-3,3.8159999999999999E-3,47,3.8159999999999999E-3,null,null,7.2999999999999996E-4,null,null,47,{"$f":"(IF(K54<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K54-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K54,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":4.2533333333333329E-3},null,{"$f":"'4%'!C59","v":48},{"$f":"IF(N54<>\"\",VLOOKUP(Age+INT(N54-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":3.9002777777777777E-4},3.8717333333333332E-3]
[48,4.2430000000000002E-3,4.2430000000000002E-3,48,4.2430000000000002E-3,null,null,7.2999999999999996E-4,null,null,48,{"$f":"(IF(K55<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K55-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K55,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":4.6803333333333332E-3},null,{"$f":"'4%'!C60","v":49},{"$f":"IF(N55<>\"\",VLOOKUP(Age+INT(N55-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},4.2560333333333334E-3]
[49,4.7190000000000001E-3,4.7190000000000001E-3,49,4.7190000000000001E-3,null,null,null,null,null,49,{"$f":"(IF(K56<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K56-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K56,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":5.1563333333333331E-3},null,{"$f":"'4%'!C61","v":50},{"$f":"IF(N56<>\"\",VLOOKUP(Age+INT(N56-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},4.6844333333333323E-3]
[50,5.2440000000000004E-3,5.2440000000000004E-3,50,5.2440000000000004E-3,null,null,null,null,null,50,{"$f":"(IF(K57<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K57-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K57,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":5.6813333333333334E-3},null,{"$f":"'4%'!C62","v":51},{"$f":"IF(N57<>\"\",VLOOKUP(Age+INT(N57-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},5.156933333333333E-3]
[51,5.8190000000000004E-3,5.8190000000000004E-3,51,5.8190000000000004E-3,null,null,null,null,null,51,{"$f":"(IF(K58<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K58-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K58,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":6.2563333333333334E-3},null,{"$f":"'4%'!C63","v":52},{"$f":"IF(N58<>\"\",VLOOKUP(Age+INT(N58-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},5.6744333333333327E-3]
[52,6.4429999999999999E-3,6.4429999999999999E-3,52,6.4429999999999999E-3,null,null,null,null,null,52,{"$f":"(IF(K59<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K59-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K59,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":6.8803333333333329E-3},null,{"$f":"'4%'!C64","v":53},{"$f":"IF(N59<>\"\",VLOOKUP(Age+INT(N59-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},6.2360333333333325E-3]
[53,7.1159999999999999E-3,7.1159999999999999E-3,53,7.1159999999999999E-3,null,null,null,null,null,53,{"$f":"(IF(K60<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K60-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K60,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":7.5533333333333329E-3},null,{"$f":"'4%'!C65","v":54},{"$f":"IF(N60<>\"\",VLOOKUP(Age+INT(N60-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},6.8417333333333323E-3]
[54,7.8390000000000005E-3,7.8390000000000005E-3,54,7.8390000000000005E-3,null,null,null,null,null,54,{"$f":"(IF(K61<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K61-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K61,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.2763333333333335E-3},null,{"$f":"'4%'!C66","v":55},{"$f":"IF(N61<>\"\",VLOOKUP(Age+INT(N61-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},7.4924333333333329E-3]
[55,8.6110000000000006E-3,8.6110000000000006E-3,55,8.6110000000000006E-3,null,null,null,null,null,55,{"$f":"(IF(K62<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K62-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K62,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":9.0483333333333336E-3},null,{"$f":"'4%'!C67","v":56},{"$f":"IF(N62<>\"\",VLOOKUP(Age+INT(N62-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},8.1872333333333335E-3]
[56,9.4330000000000004E-3,9.4330000000000004E-3,56,9.4330000000000004E-3,null,null,null,null,null,56,{"$f":"(IF(K63<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K63-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K63,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":9.8703333333333334E-3},null,{"$f":"'4%'!C68","v":57},{"$f":"IF(N63<>\"\",VLOOKUP(Age+INT(N63-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},8.9270333333333323E-3]
[57,1.0293999999999999E-2,1.0293999999999999E-2,57,1.0293999999999999E-2,null,null,null,null,null,57,{"$f":"(IF(K64<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K64-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K64,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.0731333333333332E-2},null,{"$f":"'4%'!C69","v":58},{"$f":"IF(N64<>\"\",VLOOKUP(Age+INT(N64-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},9.7019333333333308E-3]
[58,1.1025E-2,1.1025E-2,58,1.1025E-2,null,null,null,null,null,58,{"$f":"(IF(K65<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K65-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K65,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.1462333333333333E-2},null,{"$f":"'4%'!C70","v":59},{"$f":"IF(N65<>\"\",VLOOKUP(Age+INT(N65-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},1.0359833333333332E-2]
[59,1.1951E-2,1.1951E-2,59,1.1951E-2,null,null,null,null,null,59,{"$f":"(IF(K66<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K66-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K66,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.2388333333333333E-2},null,{"$f":"'4%'!C71","v":60},{"$f":"IF(N66<>\"\",VLOOKUP(Age+INT(N66-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.2969444444444441E-4},1.1193233333333332E-2]
[60,1.3073E-2,1.3073E-2,60,1.3073E-2,null,null,null,null,null,60,{"$f":"(IF(K67<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K67-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K67,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.3510333333333333E-2},null,{"$f":"'4%'!C72","v":61},{"$f":"IF(N67<>\"\",VLOOKUP(Age+INT(N67-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.2203033333333332E-2]
[61,1.4390999999999999E-2,1.4390999999999999E-2,61,1.4390999999999999E-2,null,null,null,null,null,61,{"$f":"(IF(K68<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K68-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K68,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.4828333333333332E-2},null,{"$f":"'4%'!C73","v":62},{"$f":"IF(N68<>\"\",VLOOKUP(Age+INT(N68-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.3389233333333332E-2]
[62,1.5904000000000001E-2,1.5904000000000001E-2,62,1.5904000000000001E-2,null,null,null,null,null,62,{"$f":"(IF(K69<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K69-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K69,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.6341333333333336E-2},null,{"$f":"'4%'!C74","v":63},{"$f":"IF(N69<>\"\",VLOOKUP(Age+INT(N69-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.4750933333333332E-2]
[63,1.7611999999999999E-2,1.7611999999999999E-2,63,1.7611999999999999E-2,null,null,null,null,null,63,{"$f":"(IF(K70<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K70-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K70,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.8049333333333334E-2},null,{"$f":"'4%'!C75","v":64},{"$f":"IF(N70<>\"\",VLOOKUP(Age+INT(N70-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.6288133333333333E-2]
[64,1.9515999999999999E-2,1.9515999999999999E-2,64,1.9515999999999999E-2,null,null,null,null,null,{"$f":"D71","v":64},{"$f":"(IF(K71<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K71-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K71,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.9953333333333333E-2},null,{"$f":"'4%'!C76","v":65},{"$f":"IF(N71<>\"\",VLOOKUP(Age+INT(N71-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.8001733333333332E-2]
[65,2.1614999999999999E-2,2.1614999999999999E-2,65,{"$f":"INDEX($C$7:$C$107,D72+1)","v":2.1614999999999999E-2},null,null,null,null,null,65,{"$f":"(IF(K72<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K72-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K72,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.2052333333333334E-2},null,{"$f":"'4%'!C77","v":66},{"$f":"IF(N72<>\"\",VLOOKUP(Age+INT(N72-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},1.9890833333333333E-2]
[{"$f":"A72+1","v":66},2.2724000000000001E-2,2.2724000000000001E-2,{"$f":"D72+1","v":66},2.2724000000000001E-2,null,null,null,null,null,66,{"$f":"(IF(K73<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K73-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K73,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.3161333333333336E-2},null,{"$f":"'4%'!C78","v":67},{"$f":"IF(N73<>\"\",VLOOKUP(Age+INT(N73-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},2.0888933333333335E-2]
[67,2.5617000000000001E-2,2.5617000000000001E-2,67,2.5617000000000001E-2,null,null,null,null,null,67,{"$f":"(IF(K74<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K74-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K74,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.6054333333333336E-2},null,{"$f":"'4%'!C79","v":68},{"$f":"IF(N74<>\"\",VLOOKUP(Age+INT(N74-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},2.3492633333333332E-2]
[68,2.8823000000000001E-2,2.8823000000000001E-2,68,2.8823000000000001E-2,null,null,null,null,null,68,{"$f":"(IF(K75<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K75-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K75,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":2.9260333333333336E-2},null,{"$f":"'4%'!C80","v":69},{"$f":"IF(N75<>\"\",VLOOKUP(Age+INT(N75-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},2.6378033333333332E-2]
[69,3.2371999999999998E-2,3.2371999999999998E-2,69,3.2371999999999998E-2,null,null,null,null,null,69,{"$f":"(IF(K76<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K76-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K76,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.2809333333333329E-2},null,{"$f":"'4%'!C81","v":70},{"$f":"IF(N76<>\"\",VLOOKUP(Age+INT(N76-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},2.957213333333333E-2]
[70,3.6294E-2,3.6294E-2,70,3.6294E-2,null,null,null,null,null,70,{"$f":"(IF(K77<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K77-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K77,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":3.6731333333333331E-2},null,{"$f":"'4%'!C82","v":71},{"$f":"IF(N77<>\"\",VLOOKUP(Age+INT(N77-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},3.3101933333333326E-2]
[71,4.0195799999999997E-2,4.0622999999999999E-2,71,4.0622999999999999E-2,null,null,null,null,null,71,{"$f":"(IF(K78<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K78-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K78,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":4.1060333333333331E-2},null,{"$f":"'4%'!C83","v":72},{"$f":"IF(N78<>\"\",VLOOKUP(Age+INT(N78-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":4.7344444444444447E-4},3.6998033333333326E-2]
[72,4.8653500000000002E-2,4.5392000000000002E-2,72,4.5392000000000002E-2,null,null,null,null,null,72,{"$f":"(IF(K79<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K79-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K79,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":4.5829333333333333E-2},null,{"$f":"'4%'!C84","v":73},{"$f":"IF(N79<>\"\",VLOOKUP(Age+INT(N79-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},4.1290133333333326E-2]
[73,5.4838499999999998E-2,5.0639000000000003E-2,73,5.0639000000000003E-2,null,null,null,null,null,73,{"$f":"(IF(K80<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K80-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K80,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":5.1076333333333335E-2},null,{"$f":"'4%'!C85","v":74},{"$f":"IF(N80<>\"\",VLOOKUP(Age+INT(N80-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},4.6012433333333332E-2]
[74,6.1410100000000002E-2,5.6404000000000003E-2,74,5.6404000000000003E-2,null,null,null,null,null,74,{"$f":"(IF(K81<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K81-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K81,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":5.6841333333333334E-2},null,{"$f":"'4%'!C86","v":75},{"$f":"IF(N81<>\"\",VLOOKUP(Age+INT(N81-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},5.120093333333333E-2]
[75,6.8653199999999998E-2,6.2728000000000006E-2,75,6.2728000000000006E-2,null,null,null,null,null,75,{"$f":"(IF(K82<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K82-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K82,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":6.3165333333333337E-2},null,{"$f":"'4%'!C87","v":76},{"$f":"IF(N82<>\"\",VLOOKUP(Age+INT(N82-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},5.6892533333333328E-2]
[76,7.6692800000000005E-2,6.9654999999999995E-2,76,6.9654999999999995E-2,null,null,null,null,null,76,{"$f":"(IF(K83<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K83-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K83,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":7.0092333333333326E-2},null,{"$f":"'4%'!C88","v":77},{"$f":"IF(N83<>\"\",VLOOKUP(Age+INT(N83-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},6.3126833333333326E-2]
[77,8.5664199999999996E-2,7.7230999999999994E-2,77,7.7230999999999994E-2,null,null,null,null,null,77,{"$f":"(IF(K84<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K84-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K84,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":7.7668333333333325E-2},null,{"$f":"'4%'!C89","v":78},{"$f":"IF(N84<>\"\",VLOOKUP(Age+INT(N84-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},6.9945233333333315E-2]
[78,9.5653600000000005E-2,8.5501999999999995E-2,78,8.5501999999999995E-2,null,null,null,null,null,78,{"$f":"(IF(K85<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K85-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K85,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":8.5939333333333326E-2},null,{"$f":"'4%'!C90","v":79},{"$f":"IF(N85<>\"\",VLOOKUP(Age+INT(N85-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},7.7389133333333318E-2]
[79,0.10653120000000001,9.4519000000000006E-2,79,9.4519000000000006E-2,null,null,null,null,null,79,{"$f":"(IF(K86<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K86-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K86,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":9.4956333333333337E-2},null,{"$f":"'4%'!C91","v":80},{"$f":"IF(N86<>\"\",VLOOKUP(Age+INT(N86-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},8.5504433333333324E-2]
[80,0.11880449999999999,0.10433099999999999,80,0.10433099999999999,null,null,null,null,null,80,{"$f":"(IF(K87<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K87-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K87,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.10476833333333332},null,{"$f":"'4%'!C92","v":81},{"$f":"IF(N87<>\"\",VLOOKUP(Age+INT(N87-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},9.433523333333331E-2]
[81,0.1323425,0.114992,81,0.114992,null,null,null,null,null,81,{"$f":"(IF(K88<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K88-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K88,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.11542933333333333},null,{"$f":"'4%'!C93","v":82},{"$f":"IF(N88<>\"\",VLOOKUP(Age+INT(N88-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},0.10393013333333331]
[82,0.14722969999999999,0.126553,82,0.126553,null,null,null,null,null,82,{"$f":"(IF(K89<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K89-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K89,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.12699033333333334},null,{"$f":"'4%'!C94","v":83},{"$f":"IF(N89<>\"\",VLOOKUP(Age+INT(N89-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},0.11433503333333332]
[83,0.16388829999999999,0.139067,83,0.139067,null,null,null,null,null,83,{"$f":"(IF(K90<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K90-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K90,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.13950433333333334},null,{"$f":"'4%'!C95","v":84},{"$f":"IF(N90<>\"\",VLOOKUP(Age+INT(N90-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.2136111111111111E-4},0.12559763333333332]
[84,0.18256120000000001,0.15107699999999999,{"$f":"D90+1","v":84},0.15107699999999999,null,null,null,null,null,84,{"$f":"(IF(K91<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K91-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K91,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.15151433333333333},null,{"$f":"'4%'!C96","v":85},{"$f":"IF(N91<>\"\",VLOOKUP(Age+INT(N91-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.13640663333333333]
[85,0.20343910000000001,0.162298,{"$f":"D91+1","v":85},0.162298,null,null,null,null,null,85,{"$f":"(IF(K92<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K92-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K92,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.16273533333333334},null,{"$f":"'4%'!C97","v":86},{"$f":"IF(N92<>\"\",VLOOKUP(Age+INT(N92-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.14650553333333333]
[86,0.22627169999999999,0.174149,86,0.174149,null,null,null,null,null,86,{"$f":"(IF(K93<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K93-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K93,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.17458633333333334},null,{"$f":"'4%'!C98","v":87},{"$f":"IF(N93<>\"\",VLOOKUP(Age+INT(N93-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.15717143333333333]
[87,0.2520251,0.186638,87,0.186638,null,null,null,null,null,87,{"$f":"(IF(K94<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K94-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K94,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.18707533333333334},null,{"$f":"'4%'!C99","v":88},{"$f":"IF(N94<>\"\",VLOOKUP(Age+INT(N94-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.16841153333333334]
[88,0.28063709999999997,0.19977500000000001,88,0.19977500000000001,null,null,null,null,null,88,{"$f":"(IF(K95<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K95-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K95,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.20021233333333335},null,{"$f":"'4%'!C100","v":89},{"$f":"IF(N95<>\"\",VLOOKUP(Age+INT(N95-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.18023483333333334]
[89,0.3123571,0.21356,89,0.21356,null,null,null,null,null,89,{"$f":"(IF(K96<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K96-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K96,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.21399733333333334},null,{"$f":"'4%'!C101","v":90},{"$f":"IF(N96<>\"\",VLOOKUP(Age+INT(N96-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.19264133333333333]
[90,0.3474894,0.227995,90,0.227995,null,null,null,null,null,90,{"$f":"(IF(K97<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K97-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K97,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.22843233333333335},null,{"$f":"'4%'!C102","v":91},{"$f":"IF(N97<>\"\",VLOOKUP(Age+INT(N97-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.20563283333333332]
[91,0.38648640000000001,0.24307200000000001,91,0.24307200000000001,null,null,null,null,null,91,{"$f":"(IF(K98<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K98-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K98,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.24350933333333336},null,{"$f":"'4%'!C103","v":92},{"$f":"IF(N98<>\"\",VLOOKUP(Age+INT(N98-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.21920213333333333]
[92,0.43012630000000002,0.25878200000000001,92,0.25878200000000001,null,null,null,null,null,92,{"$f":"(IF(K99<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K99-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K99,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.25921933333333336},null,{"$f":"'4%'!C104","v":93},{"$f":"IF(N99<>\"\",VLOOKUP(Age+INT(N99-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.23334113333333334]
[{"$f":"A99+1","v":93},0.4785604,0.27510899999999999,93,0.27510899999999999,null,null,null,null,null,93,{"$f":"(IF(K100<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K100-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K100,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.27554633333333334},null,{"$f":"'4%'!C105","v":94},{"$f":"IF(N100<>\"\",VLOOKUP(Age+INT(N100-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.24803543333333331]
[{"$f":"A100+1","v":94},0.53206509999999996,0.29203099999999999,94,0.29203099999999999,null,null,null,null,null,94,{"$f":"(IF(K101<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K101-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K101,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.29246833333333333},null,{"$f":"'4%'!C106","v":95},{"$f":"IF(N101<>\"\",VLOOKUP(Age+INT(N101-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.26326523333333329]
[95,0.59172239999999998,0.30952200000000002,95,0.30952200000000002,null,null,null,null,null,95,{"$f":"(IF(K102<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K102-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K102,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.30995933333333336},null,{"$f":"'4%'!C107","v":96},{"$f":"IF(N102<>\"\",VLOOKUP(Age+INT(N102-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":5.7336111111111108E-4},0.27900713333333332]
[96,0.65778309999999995,0.32754899999999998,96,0.32754899999999998,null,null,null,null,null,96,{"$f":"(IF(K103<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K103-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K103,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.32798633333333332},null,{"$f":"'4%'!C108","v":97},{"$f":"IF(N103<>\"\",VLOOKUP(Age+INT(N103-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4},0.29523143333333329]
[97,0.73155380000000003,0.34607300000000002,97,0.34607300000000002,null,null,null,null,null,97,{"$f":"(IF(K104<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K104-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K104,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.34651033333333336},null,{"$f":"'4%'!C109","v":98},{"$f":"IF(N104<>\"\",VLOOKUP(Age+INT(N104-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4},0.31190303333333336]
[98,0.81335860000000004,0.36505199999999999,98,0.36505199999999999,null,null,null,null,null,98,{"$f":"(IF(K105<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K105-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K105,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.36548933333333333},null,{"$f":"'4%'!C110","v":99},{"$f":"IF(N105<>\"\",VLOOKUP(Age+INT(N105-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4},0.32898413333333332]
[99,0.90435310000000002,0.384436,99,0.384436,null,null,null,null,null,99,{"$f":"(IF(K106<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K106-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K106,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":0.38487333333333335},null,{"$f":"'4%'!C111","v":100},{"$f":"IF(N106<>\"\",VLOOKUP(Age+INT(N106-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4},0.34642973333333332]
[100,1,1,100,1,null,null,null,null,null,100,{"$f":"(IF(K107<41,100%,100%)*MIN(1,IF(Sex=1,VLOOKUP($K107-$L$6,$D$7:$H$107,2,FALSE),VLOOKUP($K107,$D$7:$H$107,2,FALSE))*L$5)+$R$12)*(Charges!$H$7<>\"Off\")","v":1.0004373333333334},null,{"$f":"'4%'!C112","v":101},{"$f":"IF(N107<>\"\",VLOOKUP(Age+INT(N107-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4},0.9004373333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C113","v":102},{"$f":"IF(N108<>\"\",VLOOKUP(Age+INT(N108-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C114","v":103},{"$f":"IF(N109<>\"\",VLOOKUP(Age+INT(N109-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C115","v":104},{"$f":"IF(N110<>\"\",VLOOKUP(Age+INT(N110-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C116","v":105},{"$f":"IF(N111<>\"\",VLOOKUP(Age+INT(N111-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C117","v":106},{"$f":"IF(N112<>\"\",VLOOKUP(Age+INT(N112-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C118","v":107},{"$f":"IF(N113<>\"\",VLOOKUP(Age+INT(N113-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C119","v":108},{"$f":"IF(N114<>\"\",VLOOKUP(Age+INT(N114-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.2944444444444441E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C120","v":109},{"$f":"IF(N115<>\"\",VLOOKUP(Age+INT(N115-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C121","v":110},{"$f":"IF(N116<>\"\",VLOOKUP(Age+INT(N116-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C122","v":111},{"$f":"IF(N117<>\"\",VLOOKUP(Age+INT(N117-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C123","v":112},{"$f":"IF(N118<>\"\",VLOOKUP(Age+INT(N118-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C124","v":113},{"$f":"IF(N119<>\"\",VLOOKUP(Age+INT(N119-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C125","v":114},{"$f":"IF(N120<>\"\",VLOOKUP(Age+INT(N120-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C126","v":115},{"$f":"IF(N121<>\"\",VLOOKUP(Age+INT(N121-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C127","v":116},{"$f":"IF(N122<>\"\",VLOOKUP(Age+INT(N122-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C128","v":117},{"$f":"IF(N123<>\"\",VLOOKUP(Age+INT(N123-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C129","v":118},{"$f":"IF(N124<>\"\",VLOOKUP(Age+INT(N124-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C130","v":119},{"$f":"IF(N125<>\"\",VLOOKUP(Age+INT(N125-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C131","v":120},{"$f":"IF(N126<>\"\",VLOOKUP(Age+INT(N126-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":6.8969444444444449E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C132","v":121},{"$f":"IF(N127<>\"\",VLOOKUP(Age+INT(N127-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":7.5402777777777783E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C133","v":""},{"$f":"IF(N128<>\"\",VLOOKUP(Age+INT(N128-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C134","v":""},{"$f":"IF(N129<>\"\",VLOOKUP(Age+INT(N129-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C135","v":""},{"$f":"IF(N130<>\"\",VLOOKUP(Age+INT(N130-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C136","v":""},{"$f":"IF(N131<>\"\",VLOOKUP(Age+INT(N131-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C137","v":""},{"$f":"IF(N132<>\"\",VLOOKUP(Age+INT(N132-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C138","v":""},{"$f":"IF(N133<>\"\",VLOOKUP(Age+INT(N133-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C139","v":""},{"$f":"IF(N134<>\"\",VLOOKUP(Age+INT(N134-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C140","v":""},{"$f":"IF(N135<>\"\",VLOOKUP(Age+INT(N135-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C141","v":""},{"$f":"IF(N136<>\"\",VLOOKUP(Age+INT(N136-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C142","v":""},{"$f":"IF(N137<>\"\",VLOOKUP(Age+INT(N137-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C143","v":""},{"$f":"IF(N138<>\"\",VLOOKUP(Age+INT(N138-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C144","v":""},{"$f":"IF(N139<>\"\",VLOOKUP(Age+INT(N139-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C145","v":""},{"$f":"IF(N140<>\"\",VLOOKUP(Age+INT(N140-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C146","v":""},{"$f":"IF(N141<>\"\",VLOOKUP(Age+INT(N141-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C147","v":""},{"$f":"IF(N142<>\"\",VLOOKUP(Age+INT(N142-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C148","v":""},{"$f":"IF(N143<>\"\",VLOOKUP(Age+INT(N143-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C149","v":""},{"$f":"IF(N144<>\"\",VLOOKUP(Age+INT(N144-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C150","v":""},{"$f":"IF(N145<>\"\",VLOOKUP(Age+INT(N145-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C151","v":""},{"$f":"IF(N146<>\"\",VLOOKUP(Age+INT(N146-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C152","v":""},{"$f":"IF(N147<>\"\",VLOOKUP(Age+INT(N147-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C153","v":""},{"$f":"IF(N148<>\"\",VLOOKUP(Age+INT(N148-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C154","v":""},{"$f":"IF(N149<>\"\",VLOOKUP(Age+INT(N149-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C155","v":""},{"$f":"IF(N150<>\"\",VLOOKUP(Age+INT(N150-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C156","v":""},{"$f":"IF(N151<>\"\",VLOOKUP(Age+INT(N151-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C157","v":""},{"$f":"IF(N152<>\"\",VLOOKUP(Age+INT(N152-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C158","v":""},{"$f":"IF(N153<>\"\",VLOOKUP(Age+INT(N153-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C159","v":""},{"$f":"IF(N154<>\"\",VLOOKUP(Age+INT(N154-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C160","v":""},{"$f":"IF(N155<>\"\",VLOOKUP(Age+INT(N155-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C161","v":""},{"$f":"IF(N156<>\"\",VLOOKUP(Age+INT(N156-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C162","v":""},{"$f":"IF(N157<>\"\",VLOOKUP(Age+INT(N157-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C163","v":""},{"$f":"IF(N158<>\"\",VLOOKUP(Age+INT(N158-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C164","v":""},{"$f":"IF(N159<>\"\",VLOOKUP(Age+INT(N159-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C165","v":""},{"$f":"IF(N160<>\"\",VLOOKUP(Age+INT(N160-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C166","v":""},{"$f":"IF(N161<>\"\",VLOOKUP(Age+INT(N161-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C167","v":""},{"$f":"IF(N162<>\"\",VLOOKUP(Age+INT(N162-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C168","v":""},{"$f":"IF(N163<>\"\",VLOOKUP(Age+INT(N163-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C169","v":""},{"$f":"IF(N164<>\"\",VLOOKUP(Age+INT(N164-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C170","v":""},{"$f":"IF(N165<>\"\",VLOOKUP(Age+INT(N165-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C171","v":""},{"$f":"IF(N166<>\"\",VLOOKUP(Age+INT(N166-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C172","v":""},{"$f":"IF(N167<>\"\",VLOOKUP(Age+INT(N167-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C173","v":""},{"$f":"IF(N168<>\"\",VLOOKUP(Age+INT(N168-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C174","v":""},{"$f":"IF(N169<>\"\",VLOOKUP(Age+INT(N169-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C175","v":""},{"$f":"IF(N170<>\"\",VLOOKUP(Age+INT(N170-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C176","v":""},{"$f":"IF(N171<>\"\",VLOOKUP(Age+INT(N171-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C177","v":""},{"$f":"IF(N172<>\"\",VLOOKUP(Age+INT(N172-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C178","v":""},{"$f":"IF(N173<>\"\",VLOOKUP(Age+INT(N173-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C179","v":""},{"$f":"IF(N174<>\"\",VLOOKUP(Age+INT(N174-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C180","v":""},{"$f":"IF(N175<>\"\",VLOOKUP(Age+INT(N175-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C181","v":""},{"$f":"IF(N176<>\"\",VLOOKUP(Age+INT(N176-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C182","v":""},{"$f":"IF(N177<>\"\",VLOOKUP(Age+INT(N177-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C183","v":""},{"$f":"IF(N178<>\"\",VLOOKUP(Age+INT(N178-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C184","v":""},{"$f":"IF(N179<>\"\",VLOOKUP(Age+INT(N179-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C185","v":""},{"$f":"IF(N180<>\"\",VLOOKUP(Age+INT(N180-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C186","v":""},{"$f":"IF(N181<>\"\",VLOOKUP(Age+INT(N181-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C187","v":""},{"$f":"IF(N182<>\"\",VLOOKUP(Age+INT(N182-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C188","v":""},{"$f":"IF(N183<>\"\",VLOOKUP(Age+INT(N183-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C189","v":""},{"$f":"IF(N184<>\"\",VLOOKUP(Age+INT(N184-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C190","v":""},{"$f":"IF(N185<>\"\",VLOOKUP(Age+INT(N185-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C191","v":""},{"$f":"IF(N186<>\"\",VLOOKUP(Age+INT(N186-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C192","v":""},{"$f":"IF(N187<>\"\",VLOOKUP(Age+INT(N187-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C193","v":""},{"$f":"IF(N188<>\"\",VLOOKUP(Age+INT(N188-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C194","v":""},{"$f":"IF(N189<>\"\",VLOOKUP(Age+INT(N189-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C195","v":""},{"$f":"IF(N190<>\"\",VLOOKUP(Age+INT(N190-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C196","v":""},{"$f":"IF(N191<>\"\",VLOOKUP(Age+INT(N191-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C197","v":""},{"$f":"IF(N192<>\"\",VLOOKUP(Age+INT(N192-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C198","v":""},{"$f":"IF(N193<>\"\",VLOOKUP(Age+INT(N193-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C199","v":""},{"$f":"IF(N194<>\"\",VLOOKUP(Age+INT(N194-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C200","v":""},{"$f":"IF(N195<>\"\",VLOOKUP(Age+INT(N195-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C201","v":""},{"$f":"IF(N196<>\"\",VLOOKUP(Age+INT(N196-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C202","v":""},{"$f":"IF(N197<>\"\",VLOOKUP(Age+INT(N197-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C203","v":""},{"$f":"IF(N198<>\"\",VLOOKUP(Age+INT(N198-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C204","v":""},{"$f":"IF(N199<>\"\",VLOOKUP(Age+INT(N199-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C205","v":""},{"$f":"IF(N200<>\"\",VLOOKUP(Age+INT(N200-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C206","v":""},{"$f":"IF(N201<>\"\",VLOOKUP(Age+INT(N201-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C207","v":""},{"$f":"IF(N202<>\"\",VLOOKUP(Age+INT(N202-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C208","v":""},{"$f":"IF(N203<>\"\",VLOOKUP(Age+INT(N203-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C209","v":""},{"$f":"IF(N204<>\"\",VLOOKUP(Age+INT(N204-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C210","v":""},{"$f":"IF(N205<>\"\",VLOOKUP(Age+INT(N205-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C211","v":""},{"$f":"IF(N206<>\"\",VLOOKUP(Age+INT(N206-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C212","v":""},{"$f":"IF(N207<>\"\",VLOOKUP(Age+INT(N207-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C213","v":""},{"$f":"IF(N208<>\"\",VLOOKUP(Age+INT(N208-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C214","v":""},{"$f":"IF(N209<>\"\",VLOOKUP(Age+INT(N209-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C215","v":""},{"$f":"IF(N210<>\"\",VLOOKUP(Age+INT(N210-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C216","v":""},{"$f":"IF(N211<>\"\",VLOOKUP(Age+INT(N211-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C217","v":""},{"$f":"IF(N212<>\"\",VLOOKUP(Age+INT(N212-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C218","v":""},{"$f":"IF(N213<>\"\",VLOOKUP(Age+INT(N213-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C219","v":""},{"$f":"IF(N214<>\"\",VLOOKUP(Age+INT(N214-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C220","v":""},{"$f":"IF(N215<>\"\",VLOOKUP(Age+INT(N215-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C221","v":""},{"$f":"IF(N216<>\"\",VLOOKUP(Age+INT(N216-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C222","v":""},{"$f":"IF(N217<>\"\",VLOOKUP(Age+INT(N217-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C223","v":""},{"$f":"IF(N218<>\"\",VLOOKUP(Age+INT(N218-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C224","v":""},{"$f":"IF(N219<>\"\",VLOOKUP(Age+INT(N219-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C225","v":""},{"$f":"IF(N220<>\"\",VLOOKUP(Age+INT(N220-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C226","v":""},{"$f":"IF(N221<>\"\",VLOOKUP(Age+INT(N221-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C227","v":""},{"$f":"IF(N222<>\"\",VLOOKUP(Age+INT(N222-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C228","v":""},{"$f":"IF(N223<>\"\",VLOOKUP(Age+INT(N223-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C229","v":""},{"$f":"IF(N224<>\"\",VLOOKUP(Age+INT(N224-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C230","v":""},{"$f":"IF(N225<>\"\",VLOOKUP(Age+INT(N225-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C231","v":""},{"$f":"IF(N226<>\"\",VLOOKUP(Age+INT(N226-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C232","v":""},{"$f":"IF(N227<>\"\",VLOOKUP(Age+INT(N227-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C233","v":""},{"$f":"IF(N228<>\"\",VLOOKUP(Age+INT(N228-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C234","v":""},{"$f":"IF(N229<>\"\",VLOOKUP(Age+INT(N229-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C235","v":""},{"$f":"IF(N230<>\"\",VLOOKUP(Age+INT(N230-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C236","v":""},{"$f":"IF(N231<>\"\",VLOOKUP(Age+INT(N231-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C237","v":""},{"$f":"IF(N232<>\"\",VLOOKUP(Age+INT(N232-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C238","v":""},{"$f":"IF(N233<>\"\",VLOOKUP(Age+INT(N233-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C239","v":""},{"$f":"IF(N234<>\"\",VLOOKUP(Age+INT(N234-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C240","v":""},{"$f":"IF(N235<>\"\",VLOOKUP(Age+INT(N235-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C241","v":""},{"$f":"IF(N236<>\"\",VLOOKUP(Age+INT(N236-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C242","v":""},{"$f":"IF(N237<>\"\",VLOOKUP(Age+INT(N237-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C243","v":""},{"$f":"IF(N238<>\"\",VLOOKUP(Age+INT(N238-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C244","v":""},{"$f":"IF(N239<>\"\",VLOOKUP(Age+INT(N239-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C245","v":""},{"$f":"IF(N240<>\"\",VLOOKUP(Age+INT(N240-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C246","v":""},{"$f":"IF(N241<>\"\",VLOOKUP(Age+INT(N241-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C247","v":""},{"$f":"IF(N242<>\"\",VLOOKUP(Age+INT(N242-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C248","v":""},{"$f":"IF(N243<>\"\",VLOOKUP(Age+INT(N243-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C249","v":""},{"$f":"IF(N244<>\"\",VLOOKUP(Age+INT(N244-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C250","v":""},{"$f":"IF(N245<>\"\",VLOOKUP(Age+INT(N245-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C251","v":""},{"$f":"IF(N246<>\"\",VLOOKUP(Age+INT(N246-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C252","v":""},{"$f":"IF(N247<>\"\",VLOOKUP(Age+INT(N247-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C253","v":""},{"$f":"IF(N248<>\"\",VLOOKUP(Age+INT(N248-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C254","v":""},{"$f":"IF(N249<>\"\",VLOOKUP(Age+INT(N249-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C255","v":""},{"$f":"IF(N250<>\"\",VLOOKUP(Age+INT(N250-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C256","v":""},{"$f":"IF(N251<>\"\",VLOOKUP(Age+INT(N251-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C257","v":""},{"$f":"IF(N252<>\"\",VLOOKUP(Age+INT(N252-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C258","v":""},{"$f":"IF(N253<>\"\",VLOOKUP(Age+INT(N253-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C259","v":""},{"$f":"IF(N254<>\"\",VLOOKUP(Age+INT(N254-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C260","v":""},{"$f":"IF(N255<>\"\",VLOOKUP(Age+INT(N255-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C261","v":""},{"$f":"IF(N256<>\"\",VLOOKUP(Age+INT(N256-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C262","v":""},{"$f":"IF(N257<>\"\",VLOOKUP(Age+INT(N257-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C263","v":""},{"$f":"IF(N258<>\"\",VLOOKUP(Age+INT(N258-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C264","v":""},{"$f":"IF(N259<>\"\",VLOOKUP(Age+INT(N259-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C265","v":""},{"$f":"IF(N260<>\"\",VLOOKUP(Age+INT(N260-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C266","v":""},{"$f":"IF(N261<>\"\",VLOOKUP(Age+INT(N261-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C267","v":""},{"$f":"IF(N262<>\"\",VLOOKUP(Age+INT(N262-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C268","v":""},{"$f":"IF(N263<>\"\",VLOOKUP(Age+INT(N263-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C269","v":""},{"$f":"IF(N264<>\"\",VLOOKUP(Age+INT(N264-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C270","v":""},{"$f":"IF(N265<>\"\",VLOOKUP(Age+INT(N265-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C271","v":""},{"$f":"IF(N266<>\"\",VLOOKUP(Age+INT(N266-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C272","v":""},{"$f":"IF(N267<>\"\",VLOOKUP(Age+INT(N267-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C273","v":""},{"$f":"IF(N268<>\"\",VLOOKUP(Age+INT(N268-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C274","v":""},{"$f":"IF(N269<>\"\",VLOOKUP(Age+INT(N269-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C275","v":""},{"$f":"IF(N270<>\"\",VLOOKUP(Age+INT(N270-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C276","v":""},{"$f":"IF(N271<>\"\",VLOOKUP(Age+INT(N271-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C277","v":""},{"$f":"IF(N272<>\"\",VLOOKUP(Age+INT(N272-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C278","v":""},{"$f":"IF(N273<>\"\",VLOOKUP(Age+INT(N273-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C279","v":""},{"$f":"IF(N274<>\"\",VLOOKUP(Age+INT(N274-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C280","v":""},{"$f":"IF(N275<>\"\",VLOOKUP(Age+INT(N275-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C281","v":""},{"$f":"IF(N276<>\"\",VLOOKUP(Age+INT(N276-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C282","v":""},{"$f":"IF(N277<>\"\",VLOOKUP(Age+INT(N277-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C283","v":""},{"$f":"IF(N278<>\"\",VLOOKUP(Age+INT(N278-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C284","v":""},{"$f":"IF(N279<>\"\",VLOOKUP(Age+INT(N279-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C285","v":""},{"$f":"IF(N280<>\"\",VLOOKUP(Age+INT(N280-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C286","v":""},{"$f":"IF(N281<>\"\",VLOOKUP(Age+INT(N281-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C287","v":""},{"$f":"IF(N282<>\"\",VLOOKUP(Age+INT(N282-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C288","v":""},{"$f":"IF(N283<>\"\",VLOOKUP(Age+INT(N283-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C289","v":""},{"$f":"IF(N284<>\"\",VLOOKUP(Age+INT(N284-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C290","v":""},{"$f":"IF(N285<>\"\",VLOOKUP(Age+INT(N285-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C291","v":""},{"$f":"IF(N286<>\"\",VLOOKUP(Age+INT(N286-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C292","v":""},{"$f":"IF(N287<>\"\",VLOOKUP(Age+INT(N287-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C293","v":""},{"$f":"IF(N288<>\"\",VLOOKUP(Age+INT(N288-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C294","v":""},{"$f":"IF(N289<>\"\",VLOOKUP(Age+INT(N289-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C295","v":""},{"$f":"IF(N290<>\"\",VLOOKUP(Age+INT(N290-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C296","v":""},{"$f":"IF(N291<>\"\",VLOOKUP(Age+INT(N291-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C297","v":""},{"$f":"IF(N292<>\"\",VLOOKUP(Age+INT(N292-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C298","v":""},{"$f":"IF(N293<>\"\",VLOOKUP(Age+INT(N293-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C299","v":""},{"$f":"IF(N294<>\"\",VLOOKUP(Age+INT(N294-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C300","v":""},{"$f":"IF(N295<>\"\",VLOOKUP(Age+INT(N295-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C301","v":""},{"$f":"IF(N296<>\"\",VLOOKUP(Age+INT(N296-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C302","v":""},{"$f":"IF(N297<>\"\",VLOOKUP(Age+INT(N297-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C303","v":""},{"$f":"IF(N298<>\"\",VLOOKUP(Age+INT(N298-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C304","v":""},{"$f":"IF(N299<>\"\",VLOOKUP(Age+INT(N299-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C305","v":""},{"$f":"IF(N300<>\"\",VLOOKUP(Age+INT(N300-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C306","v":""},{"$f":"IF(N301<>\"\",VLOOKUP(Age+INT(N301-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C307","v":""},{"$f":"IF(N302<>\"\",VLOOKUP(Age+INT(N302-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C308","v":""},{"$f":"IF(N303<>\"\",VLOOKUP(Age+INT(N303-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C309","v":""},{"$f":"IF(N304<>\"\",VLOOKUP(Age+INT(N304-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C310","v":""},{"$f":"IF(N305<>\"\",VLOOKUP(Age+INT(N305-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C311","v":""},{"$f":"IF(N306<>\"\",VLOOKUP(Age+INT(N306-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C312","v":""},{"$f":"IF(N307<>\"\",VLOOKUP(Age+INT(N307-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C313","v":""},{"$f":"IF(N308<>\"\",VLOOKUP(Age+INT(N308-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C314","v":0},{"$f":"IF(N309<>\"\",VLOOKUP(Age+INT(N309-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C315","v":0},{"$f":"IF(N310<>\"\",VLOOKUP(Age+INT(N310-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C316","v":0},{"$f":"IF(N311<>\"\",VLOOKUP(Age+INT(N311-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C317","v":0},{"$f":"IF(N312<>\"\",VLOOKUP(Age+INT(N312-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C318","v":0},{"$f":"IF(N313<>\"\",VLOOKUP(Age+INT(N313-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C319","v":0},{"$f":"IF(N314<>\"\",VLOOKUP(Age+INT(N314-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C320","v":0},{"$f":"IF(N315<>\"\",VLOOKUP(Age+INT(N315-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C321","v":0},{"$f":"IF(N316<>\"\",VLOOKUP(Age+INT(N316-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C322","v":0},{"$f":"IF(N317<>\"\",VLOOKUP(Age+INT(N317-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C323","v":0},{"$f":"IF(N318<>\"\",VLOOKUP(Age+INT(N318-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C324","v":0},{"$f":"IF(N319<>\"\",VLOOKUP(Age+INT(N319-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C325","v":0},{"$f":"IF(N320<>\"\",VLOOKUP(Age+INT(N320-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C326","v":0},{"$f":"IF(N321<>\"\",VLOOKUP(Age+INT(N321-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C327","v":0},{"$f":"IF(N322<>\"\",VLOOKUP(Age+INT(N322-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C328","v":0},{"$f":"IF(N323<>\"\",VLOOKUP(Age+INT(N323-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C329","v":0},{"$f":"IF(N324<>\"\",VLOOKUP(Age+INT(N324-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C330","v":0},{"$f":"IF(N325<>\"\",VLOOKUP(Age+INT(N325-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C331","v":0},{"$f":"IF(N326<>\"\",VLOOKUP(Age+INT(N326-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C332","v":0},{"$f":"IF(N327<>\"\",VLOOKUP(Age+INT(N327-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C333","v":0},{"$f":"IF(N328<>\"\",VLOOKUP(Age+INT(N328-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C334","v":0},{"$f":"IF(N329<>\"\",VLOOKUP(Age+INT(N329-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C335","v":0},{"$f":"IF(N330<>\"\",VLOOKUP(Age+INT(N330-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C336","v":0},{"$f":"IF(N331<>\"\",VLOOKUP(Age+INT(N331-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C337","v":0},{"$f":"IF(N332<>\"\",VLOOKUP(Age+INT(N332-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C338","v":0},{"$f":"IF(N333<>\"\",VLOOKUP(Age+INT(N333-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C339","v":0},{"$f":"IF(N334<>\"\",VLOOKUP(Age+INT(N334-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C340","v":0},{"$f":"IF(N335<>\"\",VLOOKUP(Age+INT(N335-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C341","v":0},{"$f":"IF(N336<>\"\",VLOOKUP(Age+INT(N336-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C342","v":0},{"$f":"IF(N337<>\"\",VLOOKUP(Age+INT(N337-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C343","v":0},{"$f":"IF(N338<>\"\",VLOOKUP(Age+INT(N338-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C344","v":0},{"$f":"IF(N339<>\"\",VLOOKUP(Age+INT(N339-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C345","v":0},{"$f":"IF(N340<>\"\",VLOOKUP(Age+INT(N340-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C346","v":0},{"$f":"IF(N341<>\"\",VLOOKUP(Age+INT(N341-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C347","v":0},{"$f":"IF(N342<>\"\",VLOOKUP(Age+INT(N342-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C348","v":0},{"$f":"IF(N343<>\"\",VLOOKUP(Age+INT(N343-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C349","v":0},{"$f":"IF(N344<>\"\",VLOOKUP(Age+INT(N344-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C350","v":0},{"$f":"IF(N345<>\"\",VLOOKUP(Age+INT(N345-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C351","v":0},{"$f":"IF(N346<>\"\",VLOOKUP(Age+INT(N346-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C352","v":0},{"$f":"IF(N347<>\"\",VLOOKUP(Age+INT(N347-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C353","v":0},{"$f":"IF(N348<>\"\",VLOOKUP(Age+INT(N348-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C354","v":0},{"$f":"IF(N349<>\"\",VLOOKUP(Age+INT(N349-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C355","v":0},{"$f":"IF(N350<>\"\",VLOOKUP(Age+INT(N350-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C356","v":0},{"$f":"IF(N351<>\"\",VLOOKUP(Age+INT(N351-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C357","v":0},{"$f":"IF(N352<>\"\",VLOOKUP(Age+INT(N352-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C358","v":0},{"$f":"IF(N353<>\"\",VLOOKUP(Age+INT(N353-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C359","v":0},{"$f":"IF(N354<>\"\",VLOOKUP(Age+INT(N354-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C360","v":0},{"$f":"IF(N355<>\"\",VLOOKUP(Age+INT(N355-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C361","v":0},{"$f":"IF(N356<>\"\",VLOOKUP(Age+INT(N356-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C362","v":0},{"$f":"IF(N357<>\"\",VLOOKUP(Age+INT(N357-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C363","v":0},{"$f":"IF(N358<>\"\",VLOOKUP(Age+INT(N358-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C364","v":0},{"$f":"IF(N359<>\"\",VLOOKUP(Age+INT(N359-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C365","v":0},{"$f":"IF(N360<>\"\",VLOOKUP(Age+INT(N360-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C366","v":0},{"$f":"IF(N361<>\"\",VLOOKUP(Age+INT(N361-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C367","v":0},{"$f":"IF(N362<>\"\",VLOOKUP(Age+INT(N362-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C368","v":0},{"$f":"IF(N363<>\"\",VLOOKUP(Age+INT(N363-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C369","v":0},{"$f":"IF(N364<>\"\",VLOOKUP(Age+INT(N364-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C370","v":0},{"$f":"IF(N365<>\"\",VLOOKUP(Age+INT(N365-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C371","v":0},{"$f":"IF(N366<>\"\",VLOOKUP(Age+INT(N366-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C372","v":0},{"$f":"IF(N367<>\"\",VLOOKUP(Age+INT(N367-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C373","v":0},{"$f":"IF(N368<>\"\",VLOOKUP(Age+INT(N368-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C374","v":0},{"$f":"IF(N369<>\"\",VLOOKUP(Age+INT(N369-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C375","v":0},{"$f":"IF(N370<>\"\",VLOOKUP(Age+INT(N370-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C376","v":0},{"$f":"IF(N371<>\"\",VLOOKUP(Age+INT(N371-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C377","v":0},{"$f":"IF(N372<>\"\",VLOOKUP(Age+INT(N372-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C378","v":0},{"$f":"IF(N373<>\"\",VLOOKUP(Age+INT(N373-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C379","v":0},{"$f":"IF(N374<>\"\",VLOOKUP(Age+INT(N374-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C380","v":0},{"$f":"IF(N375<>\"\",VLOOKUP(Age+INT(N375-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C381","v":0},{"$f":"IF(N376<>\"\",VLOOKUP(Age+INT(N376-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C382","v":0},{"$f":"IF(N377<>\"\",VLOOKUP(Age+INT(N377-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C383","v":0},{"$f":"IF(N378<>\"\",VLOOKUP(Age+INT(N378-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C384","v":0},{"$f":"IF(N379<>\"\",VLOOKUP(Age+INT(N379-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C385","v":0},{"$f":"IF(N380<>\"\",VLOOKUP(Age+INT(N380-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C386","v":0},{"$f":"IF(N381<>\"\",VLOOKUP(Age+INT(N381-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C387","v":0},{"$f":"IF(N382<>\"\",VLOOKUP(Age+INT(N382-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C388","v":0},{"$f":"IF(N383<>\"\",VLOOKUP(Age+INT(N383-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C389","v":0},{"$f":"IF(N384<>\"\",VLOOKUP(Age+INT(N384-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C390","v":0},{"$f":"IF(N385<>\"\",VLOOKUP(Age+INT(N385-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C391","v":0},{"$f":"IF(N386<>\"\",VLOOKUP(Age+INT(N386-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C392","v":0},{"$f":"IF(N387<>\"\",VLOOKUP(Age+INT(N387-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C393","v":0},{"$f":"IF(N388<>\"\",VLOOKUP(Age+INT(N388-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C394","v":0},{"$f":"IF(N389<>\"\",VLOOKUP(Age+INT(N389-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C395","v":0},{"$f":"IF(N390<>\"\",VLOOKUP(Age+INT(N390-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C396","v":0},{"$f":"IF(N391<>\"\",VLOOKUP(Age+INT(N391-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C397","v":0},{"$f":"IF(N392<>\"\",VLOOKUP(Age+INT(N392-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C398","v":0},{"$f":"IF(N393<>\"\",VLOOKUP(Age+INT(N393-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C399","v":0},{"$f":"IF(N394<>\"\",VLOOKUP(Age+INT(N394-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C400","v":0},{"$f":"IF(N395<>\"\",VLOOKUP(Age+INT(N395-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C401","v":0},{"$f":"IF(N396<>\"\",VLOOKUP(Age+INT(N396-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C402","v":0},{"$f":"IF(N397<>\"\",VLOOKUP(Age+INT(N397-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C403","v":0},{"$f":"IF(N398<>\"\",VLOOKUP(Age+INT(N398-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C404","v":0},{"$f":"IF(N399<>\"\",VLOOKUP(Age+INT(N399-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C405","v":0},{"$f":"IF(N400<>\"\",VLOOKUP(Age+INT(N400-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C406","v":0},{"$f":"IF(N401<>\"\",VLOOKUP(Age+INT(N401-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C407","v":0},{"$f":"IF(N402<>\"\",VLOOKUP(Age+INT(N402-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C408","v":0},{"$f":"IF(N403<>\"\",VLOOKUP(Age+INT(N403-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C409","v":0},{"$f":"IF(N404<>\"\",VLOOKUP(Age+INT(N404-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C410","v":0},{"$f":"IF(N405<>\"\",VLOOKUP(Age+INT(N405-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C411","v":0},{"$f":"IF(N406<>\"\",VLOOKUP(Age+INT(N406-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C412","v":0},{"$f":"IF(N407<>\"\",VLOOKUP(Age+INT(N407-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C413","v":0},{"$f":"IF(N408<>\"\",VLOOKUP(Age+INT(N408-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C414","v":0},{"$f":"IF(N409<>\"\",VLOOKUP(Age+INT(N409-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C415","v":0},{"$f":"IF(N410<>\"\",VLOOKUP(Age+INT(N410-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C416","v":0},{"$f":"IF(N411<>\"\",VLOOKUP(Age+INT(N411-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C417","v":0},{"$f":"IF(N412<>\"\",VLOOKUP(Age+INT(N412-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C418","v":0},{"$f":"IF(N413<>\"\",VLOOKUP(Age+INT(N413-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C419","v":0},{"$f":"IF(N414<>\"\",VLOOKUP(Age+INT(N414-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C420","v":0},{"$f":"IF(N415<>\"\",VLOOKUP(Age+INT(N415-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C421","v":0},{"$f":"IF(N416<>\"\",VLOOKUP(Age+INT(N416-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C422","v":0},{"$f":"IF(N417<>\"\",VLOOKUP(Age+INT(N417-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C423","v":0},{"$f":"IF(N418<>\"\",VLOOKUP(Age+INT(N418-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C424","v":0},{"$f":"IF(N419<>\"\",VLOOKUP(Age+INT(N419-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C425","v":0},{"$f":"IF(N420<>\"\",VLOOKUP(Age+INT(N420-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C426","v":0},{"$f":"IF(N421<>\"\",VLOOKUP(Age+INT(N421-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C427","v":0},{"$f":"IF(N422<>\"\",VLOOKUP(Age+INT(N422-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C428","v":0},{"$f":"IF(N423<>\"\",VLOOKUP(Age+INT(N423-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C429","v":0},{"$f":"IF(N424<>\"\",VLOOKUP(Age+INT(N424-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C430","v":0},{"$f":"IF(N425<>\"\",VLOOKUP(Age+INT(N425-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C431","v":0},{"$f":"IF(N426<>\"\",VLOOKUP(Age+INT(N426-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C432","v":0},{"$f":"IF(N427<>\"\",VLOOKUP(Age+INT(N427-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C433","v":0},{"$f":"IF(N428<>\"\",VLOOKUP(Age+INT(N428-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C434","v":0},{"$f":"IF(N429<>\"\",VLOOKUP(Age+INT(N429-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C435","v":0},{"$f":"IF(N430<>\"\",VLOOKUP(Age+INT(N430-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C436","v":0},{"$f":"IF(N431<>\"\",VLOOKUP(Age+INT(N431-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C437","v":0},{"$f":"IF(N432<>\"\",VLOOKUP(Age+INT(N432-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C438","v":0},{"$f":"IF(N433<>\"\",VLOOKUP(Age+INT(N433-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C439","v":0},{"$f":"IF(N434<>\"\",VLOOKUP(Age+INT(N434-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C440","v":0},{"$f":"IF(N435<>\"\",VLOOKUP(Age+INT(N435-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C441","v":0},{"$f":"IF(N436<>\"\",VLOOKUP(Age+INT(N436-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C442","v":0},{"$f":"IF(N437<>\"\",VLOOKUP(Age+INT(N437-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C443","v":0},{"$f":"IF(N438<>\"\",VLOOKUP(Age+INT(N438-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C444","v":0},{"$f":"IF(N439<>\"\",VLOOKUP(Age+INT(N439-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C445","v":0},{"$f":"IF(N440<>\"\",VLOOKUP(Age+INT(N440-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C446","v":0},{"$f":"IF(N441<>\"\",VLOOKUP(Age+INT(N441-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C447","v":0},{"$f":"IF(N442<>\"\",VLOOKUP(Age+INT(N442-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C448","v":0},{"$f":"IF(N443<>\"\",VLOOKUP(Age+INT(N443-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C449","v":0},{"$f":"IF(N444<>\"\",VLOOKUP(Age+INT(N444-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C450","v":0},{"$f":"IF(N445<>\"\",VLOOKUP(Age+INT(N445-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C451","v":0},{"$f":"IF(N446<>\"\",VLOOKUP(Age+INT(N446-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C452","v":0},{"$f":"IF(N447<>\"\",VLOOKUP(Age+INT(N447-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C453","v":0},{"$f":"IF(N448<>\"\",VLOOKUP(Age+INT(N448-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C454","v":0},{"$f":"IF(N449<>\"\",VLOOKUP(Age+INT(N449-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C455","v":0},{"$f":"IF(N450<>\"\",VLOOKUP(Age+INT(N450-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C456","v":0},{"$f":"IF(N451<>\"\",VLOOKUP(Age+INT(N451-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C457","v":0},{"$f":"IF(N452<>\"\",VLOOKUP(Age+INT(N452-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C458","v":0},{"$f":"IF(N453<>\"\",VLOOKUP(Age+INT(N453-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C459","v":0},{"$f":"IF(N454<>\"\",VLOOKUP(Age+INT(N454-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C460","v":0},{"$f":"IF(N455<>\"\",VLOOKUP(Age+INT(N455-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C461","v":0},{"$f":"IF(N456<>\"\",VLOOKUP(Age+INT(N456-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C462","v":0},{"$f":"IF(N457<>\"\",VLOOKUP(Age+INT(N457-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C463","v":0},{"$f":"IF(N458<>\"\",VLOOKUP(Age+INT(N458-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C464","v":0},{"$f":"IF(N459<>\"\",VLOOKUP(Age+INT(N459-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C465","v":0},{"$f":"IF(N460<>\"\",VLOOKUP(Age+INT(N460-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C466","v":0},{"$f":"IF(N461<>\"\",VLOOKUP(Age+INT(N461-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C467","v":0},{"$f":"IF(N462<>\"\",VLOOKUP(Age+INT(N462-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C468","v":0},{"$f":"IF(N463<>\"\",VLOOKUP(Age+INT(N463-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C469","v":0},{"$f":"IF(N464<>\"\",VLOOKUP(Age+INT(N464-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C470","v":0},{"$f":"IF(N465<>\"\",VLOOKUP(Age+INT(N465-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C471","v":0},{"$f":"IF(N466<>\"\",VLOOKUP(Age+INT(N466-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C472","v":0},{"$f":"IF(N467<>\"\",VLOOKUP(Age+INT(N467-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C473","v":0},{"$f":"IF(N468<>\"\",VLOOKUP(Age+INT(N468-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C474","v":0},{"$f":"IF(N469<>\"\",VLOOKUP(Age+INT(N469-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C475","v":0},{"$f":"IF(N470<>\"\",VLOOKUP(Age+INT(N470-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C476","v":0},{"$f":"IF(N471<>\"\",VLOOKUP(Age+INT(N471-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C477","v":0},{"$f":"IF(N472<>\"\",VLOOKUP(Age+INT(N472-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C478","v":0},{"$f":"IF(N473<>\"\",VLOOKUP(Age+INT(N473-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C479","v":0},{"$f":"IF(N474<>\"\",VLOOKUP(Age+INT(N474-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C480","v":0},{"$f":"IF(N475<>\"\",VLOOKUP(Age+INT(N475-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C481","v":0},{"$f":"IF(N476<>\"\",VLOOKUP(Age+INT(N476-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C482","v":0},{"$f":"IF(N477<>\"\",VLOOKUP(Age+INT(N477-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C483","v":0},{"$f":"IF(N478<>\"\",VLOOKUP(Age+INT(N478-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C484","v":0},{"$f":"IF(N479<>\"\",VLOOKUP(Age+INT(N479-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C485","v":0},{"$f":"IF(N480<>\"\",VLOOKUP(Age+INT(N480-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C486","v":0},{"$f":"IF(N481<>\"\",VLOOKUP(Age+INT(N481-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C487","v":0},{"$f":"IF(N482<>\"\",VLOOKUP(Age+INT(N482-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C488","v":0},{"$f":"IF(N483<>\"\",VLOOKUP(Age+INT(N483-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C489","v":0},{"$f":"IF(N484<>\"\",VLOOKUP(Age+INT(N484-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C490","v":0},{"$f":"IF(N485<>\"\",VLOOKUP(Age+INT(N485-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C491","v":0},{"$f":"IF(N486<>\"\",VLOOKUP(Age+INT(N486-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C492","v":0},{"$f":"IF(N487<>\"\",VLOOKUP(Age+INT(N487-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C493","v":0},{"$f":"IF(N488<>\"\",VLOOKUP(Age+INT(N488-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C494","v":0},{"$f":"IF(N489<>\"\",VLOOKUP(Age+INT(N489-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C495","v":0},{"$f":"IF(N490<>\"\",VLOOKUP(Age+INT(N490-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C496","v":0},{"$f":"IF(N491<>\"\",VLOOKUP(Age+INT(N491-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C497","v":0},{"$f":"IF(N492<>\"\",VLOOKUP(Age+INT(N492-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C498","v":0},{"$f":"IF(N493<>\"\",VLOOKUP(Age+INT(N493-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C499","v":0},{"$f":"IF(N494<>\"\",VLOOKUP(Age+INT(N494-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C500","v":0},{"$f":"IF(N495<>\"\",VLOOKUP(Age+INT(N495-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C501","v":0},{"$f":"IF(N496<>\"\",VLOOKUP(Age+INT(N496-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C502","v":0},{"$f":"IF(N497<>\"\",VLOOKUP(Age+INT(N497-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C503","v":0},{"$f":"IF(N498<>\"\",VLOOKUP(Age+INT(N498-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C504","v":0},{"$f":"IF(N499<>\"\",VLOOKUP(Age+INT(N499-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C505","v":0},{"$f":"IF(N500<>\"\",VLOOKUP(Age+INT(N500-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C506","v":0},{"$f":"IF(N501<>\"\",VLOOKUP(Age+INT(N501-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C507","v":0},{"$f":"IF(N502<>\"\",VLOOKUP(Age+INT(N502-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C508","v":0},{"$f":"IF(N503<>\"\",VLOOKUP(Age+INT(N503-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C509","v":0},{"$f":"IF(N504<>\"\",VLOOKUP(Age+INT(N504-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C510","v":0},{"$f":"IF(N505<>\"\",VLOOKUP(Age+INT(N505-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C511","v":0},{"$f":"IF(N506<>\"\",VLOOKUP(Age+INT(N506-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C512","v":0},{"$f":"IF(N507<>\"\",VLOOKUP(Age+INT(N507-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C513","v":0},{"$f":"IF(N508<>\"\",VLOOKUP(Age+INT(N508-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C514","v":0},{"$f":"IF(N509<>\"\",VLOOKUP(Age+INT(N509-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C515","v":0},{"$f":"IF(N510<>\"\",VLOOKUP(Age+INT(N510-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C516","v":0},{"$f":"IF(N511<>\"\",VLOOKUP(Age+INT(N511-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C517","v":0},{"$f":"IF(N512<>\"\",VLOOKUP(Age+INT(N512-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C518","v":0},{"$f":"IF(N513<>\"\",VLOOKUP(Age+INT(N513-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C519","v":0},{"$f":"IF(N514<>\"\",VLOOKUP(Age+INT(N514-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C520","v":0},{"$f":"IF(N515<>\"\",VLOOKUP(Age+INT(N515-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C521","v":0},{"$f":"IF(N516<>\"\",VLOOKUP(Age+INT(N516-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C522","v":0},{"$f":"IF(N517<>\"\",VLOOKUP(Age+INT(N517-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C523","v":0},{"$f":"IF(N518<>\"\",VLOOKUP(Age+INT(N518-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C524","v":0},{"$f":"IF(N519<>\"\",VLOOKUP(Age+INT(N519-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C525","v":0},{"$f":"IF(N520<>\"\",VLOOKUP(Age+INT(N520-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C526","v":0},{"$f":"IF(N521<>\"\",VLOOKUP(Age+INT(N521-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C527","v":0},{"$f":"IF(N522<>\"\",VLOOKUP(Age+INT(N522-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C528","v":0},{"$f":"IF(N523<>\"\",VLOOKUP(Age+INT(N523-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C529","v":0},{"$f":"IF(N524<>\"\",VLOOKUP(Age+INT(N524-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C530","v":0},{"$f":"IF(N525<>\"\",VLOOKUP(Age+INT(N525-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C531","v":0},{"$f":"IF(N526<>\"\",VLOOKUP(Age+INT(N526-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C532","v":0},{"$f":"IF(N527<>\"\",VLOOKUP(Age+INT(N527-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C533","v":0},{"$f":"IF(N528<>\"\",VLOOKUP(Age+INT(N528-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C534","v":0},{"$f":"IF(N529<>\"\",VLOOKUP(Age+INT(N529-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C535","v":0},{"$f":"IF(N530<>\"\",VLOOKUP(Age+INT(N530-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C536","v":0},{"$f":"IF(N531<>\"\",VLOOKUP(Age+INT(N531-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C537","v":0},{"$f":"IF(N532<>\"\",VLOOKUP(Age+INT(N532-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C538","v":0},{"$f":"IF(N533<>\"\",VLOOKUP(Age+INT(N533-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C539","v":0},{"$f":"IF(N534<>\"\",VLOOKUP(Age+INT(N534-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C540","v":0},{"$f":"IF(N535<>\"\",VLOOKUP(Age+INT(N535-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C541","v":0},{"$f":"IF(N536<>\"\",VLOOKUP(Age+INT(N536-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C542","v":0},{"$f":"IF(N537<>\"\",VLOOKUP(Age+INT(N537-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C543","v":0},{"$f":"IF(N538<>\"\",VLOOKUP(Age+INT(N538-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C544","v":0},{"$f":"IF(N539<>\"\",VLOOKUP(Age+INT(N539-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C545","v":0},{"$f":"IF(N540<>\"\",VLOOKUP(Age+INT(N540-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C546","v":0},{"$f":"IF(N541<>\"\",VLOOKUP(Age+INT(N541-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C547","v":0},{"$f":"IF(N542<>\"\",VLOOKUP(Age+INT(N542-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C548","v":0},{"$f":"IF(N543<>\"\",VLOOKUP(Age+INT(N543-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C549","v":0},{"$f":"IF(N544<>\"\",VLOOKUP(Age+INT(N544-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C550","v":0},{"$f":"IF(N545<>\"\",VLOOKUP(Age+INT(N545-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C551","v":0},{"$f":"IF(N546<>\"\",VLOOKUP(Age+INT(N546-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C552","v":0},{"$f":"IF(N547<>\"\",VLOOKUP(Age+INT(N547-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C553","v":0},{"$f":"IF(N548<>\"\",VLOOKUP(Age+INT(N548-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C554","v":0},{"$f":"IF(N549<>\"\",VLOOKUP(Age+INT(N549-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C555","v":0},{"$f":"IF(N550<>\"\",VLOOKUP(Age+INT(N550-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C556","v":0},{"$f":"IF(N551<>\"\",VLOOKUP(Age+INT(N551-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C557","v":0},{"$f":"IF(N552<>\"\",VLOOKUP(Age+INT(N552-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C558","v":0},{"$f":"IF(N553<>\"\",VLOOKUP(Age+INT(N553-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C559","v":0},{"$f":"IF(N554<>\"\",VLOOKUP(Age+INT(N554-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C560","v":0},{"$f":"IF(N555<>\"\",VLOOKUP(Age+INT(N555-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C561","v":0},{"$f":"IF(N556<>\"\",VLOOKUP(Age+INT(N556-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C562","v":0},{"$f":"IF(N557<>\"\",VLOOKUP(Age+INT(N557-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C563","v":0},{"$f":"IF(N558<>\"\",VLOOKUP(Age+INT(N558-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C564","v":0},{"$f":"IF(N559<>\"\",VLOOKUP(Age+INT(N559-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C565","v":0},{"$f":"IF(N560<>\"\",VLOOKUP(Age+INT(N560-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C566","v":0},{"$f":"IF(N561<>\"\",VLOOKUP(Age+INT(N561-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C567","v":0},{"$f":"IF(N562<>\"\",VLOOKUP(Age+INT(N562-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C568","v":0},{"$f":"IF(N563<>\"\",VLOOKUP(Age+INT(N563-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C569","v":0},{"$f":"IF(N564<>\"\",VLOOKUP(Age+INT(N564-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C570","v":0},{"$f":"IF(N565<>\"\",VLOOKUP(Age+INT(N565-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C571","v":0},{"$f":"IF(N566<>\"\",VLOOKUP(Age+INT(N566-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C572","v":0},{"$f":"IF(N567<>\"\",VLOOKUP(Age+INT(N567-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C573","v":0},{"$f":"IF(N568<>\"\",VLOOKUP(Age+INT(N568-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C574","v":0},{"$f":"IF(N569<>\"\",VLOOKUP(Age+INT(N569-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C575","v":0},{"$f":"IF(N570<>\"\",VLOOKUP(Age+INT(N570-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C576","v":0},{"$f":"IF(N571<>\"\",VLOOKUP(Age+INT(N571-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C577","v":0},{"$f":"IF(N572<>\"\",VLOOKUP(Age+INT(N572-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C578","v":0},{"$f":"IF(N573<>\"\",VLOOKUP(Age+INT(N573-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C579","v":0},{"$f":"IF(N574<>\"\",VLOOKUP(Age+INT(N574-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C580","v":0},{"$f":"IF(N575<>\"\",VLOOKUP(Age+INT(N575-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C581","v":0},{"$f":"IF(N576<>\"\",VLOOKUP(Age+INT(N576-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C582","v":0},{"$f":"IF(N577<>\"\",VLOOKUP(Age+INT(N577-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C583","v":0},{"$f":"IF(N578<>\"\",VLOOKUP(Age+INT(N578-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C584","v":0},{"$f":"IF(N579<>\"\",VLOOKUP(Age+INT(N579-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C585","v":0},{"$f":"IF(N580<>\"\",VLOOKUP(Age+INT(N580-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C586","v":0},{"$f":"IF(N581<>\"\",VLOOKUP(Age+INT(N581-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C587","v":0},{"$f":"IF(N582<>\"\",VLOOKUP(Age+INT(N582-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C588","v":0},{"$f":"IF(N583<>\"\",VLOOKUP(Age+INT(N583-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C589","v":0},{"$f":"IF(N584<>\"\",VLOOKUP(Age+INT(N584-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C590","v":0},{"$f":"IF(N585<>\"\",VLOOKUP(Age+INT(N585-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C591","v":0},{"$f":"IF(N586<>\"\",VLOOKUP(Age+INT(N586-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C592","v":0},{"$f":"IF(N587<>\"\",VLOOKUP(Age+INT(N587-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C593","v":0},{"$f":"IF(N588<>\"\",VLOOKUP(Age+INT(N588-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C594","v":0},{"$f":"IF(N589<>\"\",VLOOKUP(Age+INT(N589-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C595","v":0},{"$f":"IF(N590<>\"\",VLOOKUP(Age+INT(N590-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C596","v":0},{"$f":"IF(N591<>\"\",VLOOKUP(Age+INT(N591-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C597","v":0},{"$f":"IF(N592<>\"\",VLOOKUP(Age+INT(N592-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C598","v":0},{"$f":"IF(N593<>\"\",VLOOKUP(Age+INT(N593-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C599","v":0},{"$f":"IF(N594<>\"\",VLOOKUP(Age+INT(N594-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C600","v":0},{"$f":"IF(N595<>\"\",VLOOKUP(Age+INT(N595-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C601","v":0},{"$f":"IF(N596<>\"\",VLOOKUP(Age+INT(N596-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C602","v":0},{"$f":"IF(N597<>\"\",VLOOKUP(Age+INT(N597-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C603","v":0},{"$f":"IF(N598<>\"\",VLOOKUP(Age+INT(N598-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C604","v":0},{"$f":"IF(N599<>\"\",VLOOKUP(Age+INT(N599-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C605","v":0},{"$f":"IF(N600<>\"\",VLOOKUP(Age+INT(N600-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C606","v":0},{"$f":"IF(N601<>\"\",VLOOKUP(Age+INT(N601-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C607","v":0},{"$f":"IF(N602<>\"\",VLOOKUP(Age+INT(N602-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C608","v":0},{"$f":"IF(N603<>\"\",VLOOKUP(Age+INT(N603-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C609","v":0},{"$f":"IF(N604<>\"\",VLOOKUP(Age+INT(N604-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C610","v":0},{"$f":"IF(N605<>\"\",VLOOKUP(Age+INT(N605-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C611","v":0},{"$f":"IF(N606<>\"\",VLOOKUP(Age+INT(N606-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C612","v":0},{"$f":"IF(N607<>\"\",VLOOKUP(Age+INT(N607-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C613","v":0},{"$f":"IF(N608<>\"\",VLOOKUP(Age+INT(N608-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C614","v":0},{"$f":"IF(N609<>\"\",VLOOKUP(Age+INT(N609-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C615","v":0},{"$f":"IF(N610<>\"\",VLOOKUP(Age+INT(N610-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C616","v":0},{"$f":"IF(N611<>\"\",VLOOKUP(Age+INT(N611-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C617","v":0},{"$f":"IF(N612<>\"\",VLOOKUP(Age+INT(N612-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C618","v":0},{"$f":"IF(N613<>\"\",VLOOKUP(Age+INT(N613-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C619","v":0},{"$f":"IF(N614<>\"\",VLOOKUP(Age+INT(N614-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C620","v":0},{"$f":"IF(N615<>\"\",VLOOKUP(Age+INT(N615-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C621","v":0},{"$f":"IF(N616<>\"\",VLOOKUP(Age+INT(N616-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C622","v":0},{"$f":"IF(N617<>\"\",VLOOKUP(Age+INT(N617-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C623","v":0},{"$f":"IF(N618<>\"\",VLOOKUP(Age+INT(N618-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C624","v":0},{"$f":"IF(N619<>\"\",VLOOKUP(Age+INT(N619-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C625","v":0},{"$f":"IF(N620<>\"\",VLOOKUP(Age+INT(N620-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C626","v":0},{"$f":"IF(N621<>\"\",VLOOKUP(Age+INT(N621-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C627","v":0},{"$f":"IF(N622<>\"\",VLOOKUP(Age+INT(N622-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C628","v":0},{"$f":"IF(N623<>\"\",VLOOKUP(Age+INT(N623-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C629","v":0},{"$f":"IF(N624<>\"\",VLOOKUP(Age+INT(N624-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C630","v":0},{"$f":"IF(N625<>\"\",VLOOKUP(Age+INT(N625-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C631","v":0},{"$f":"IF(N626<>\"\",VLOOKUP(Age+INT(N626-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C632","v":0},{"$f":"IF(N627<>\"\",VLOOKUP(Age+INT(N627-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C633","v":0},{"$f":"IF(N628<>\"\",VLOOKUP(Age+INT(N628-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C634","v":0},{"$f":"IF(N629<>\"\",VLOOKUP(Age+INT(N629-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C635","v":0},{"$f":"IF(N630<>\"\",VLOOKUP(Age+INT(N630-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C636","v":0},{"$f":"IF(N631<>\"\",VLOOKUP(Age+INT(N631-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C637","v":0},{"$f":"IF(N632<>\"\",VLOOKUP(Age+INT(N632-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C638","v":0},{"$f":"IF(N633<>\"\",VLOOKUP(Age+INT(N633-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C639","v":0},{"$f":"IF(N634<>\"\",VLOOKUP(Age+INT(N634-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C640","v":0},{"$f":"IF(N635<>\"\",VLOOKUP(Age+INT(N635-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C641","v":0},{"$f":"IF(N636<>\"\",VLOOKUP(Age+INT(N636-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C642","v":0},{"$f":"IF(N637<>\"\",VLOOKUP(Age+INT(N637-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C643","v":0},{"$f":"IF(N638<>\"\",VLOOKUP(Age+INT(N638-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C644","v":0},{"$f":"IF(N639<>\"\",VLOOKUP(Age+INT(N639-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C645","v":0},{"$f":"IF(N640<>\"\",VLOOKUP(Age+INT(N640-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C646","v":0},{"$f":"IF(N641<>\"\",VLOOKUP(Age+INT(N641-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C647","v":0},{"$f":"IF(N642<>\"\",VLOOKUP(Age+INT(N642-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C648","v":0},{"$f":"IF(N643<>\"\",VLOOKUP(Age+INT(N643-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C649","v":0},{"$f":"IF(N644<>\"\",VLOOKUP(Age+INT(N644-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C650","v":0},{"$f":"IF(N645<>\"\",VLOOKUP(Age+INT(N645-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C651","v":0},{"$f":"IF(N646<>\"\",VLOOKUP(Age+INT(N646-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C652","v":0},{"$f":"IF(N647<>\"\",VLOOKUP(Age+INT(N647-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C653","v":0},{"$f":"IF(N648<>\"\",VLOOKUP(Age+INT(N648-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C654","v":0},{"$f":"IF(N649<>\"\",VLOOKUP(Age+INT(N649-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C655","v":0},{"$f":"IF(N650<>\"\",VLOOKUP(Age+INT(N650-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C656","v":0},{"$f":"IF(N651<>\"\",VLOOKUP(Age+INT(N651-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C657","v":0},{"$f":"IF(N652<>\"\",VLOOKUP(Age+INT(N652-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C658","v":0},{"$f":"IF(N653<>\"\",VLOOKUP(Age+INT(N653-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C659","v":0},{"$f":"IF(N654<>\"\",VLOOKUP(Age+INT(N654-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C660","v":0},{"$f":"IF(N655<>\"\",VLOOKUP(Age+INT(N655-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C661","v":0},{"$f":"IF(N656<>\"\",VLOOKUP(Age+INT(N656-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C662","v":0},{"$f":"IF(N657<>\"\",VLOOKUP(Age+INT(N657-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C663","v":0},{"$f":"IF(N658<>\"\",VLOOKUP(Age+INT(N658-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C664","v":0},{"$f":"IF(N659<>\"\",VLOOKUP(Age+INT(N659-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C665","v":0},{"$f":"IF(N660<>\"\",VLOOKUP(Age+INT(N660-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C666","v":0},{"$f":"IF(N661<>\"\",VLOOKUP(Age+INT(N661-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C667","v":0},{"$f":"IF(N662<>\"\",VLOOKUP(Age+INT(N662-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C668","v":0},{"$f":"IF(N663<>\"\",VLOOKUP(Age+INT(N663-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C669","v":0},{"$f":"IF(N664<>\"\",VLOOKUP(Age+INT(N664-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C670","v":0},{"$f":"IF(N665<>\"\",VLOOKUP(Age+INT(N665-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C671","v":0},{"$f":"IF(N666<>\"\",VLOOKUP(Age+INT(N666-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C672","v":0},{"$f":"IF(N667<>\"\",VLOOKUP(Age+INT(N667-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C673","v":0},{"$f":"IF(N668<>\"\",VLOOKUP(Age+INT(N668-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C674","v":0},{"$f":"IF(N669<>\"\",VLOOKUP(Age+INT(N669-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C675","v":0},{"$f":"IF(N670<>\"\",VLOOKUP(Age+INT(N670-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C676","v":0},{"$f":"IF(N671<>\"\",VLOOKUP(Age+INT(N671-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C677","v":0},{"$f":"IF(N672<>\"\",VLOOKUP(Age+INT(N672-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C678","v":0},{"$f":"IF(N673<>\"\",VLOOKUP(Age+INT(N673-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C679","v":0},{"$f":"IF(N674<>\"\",VLOOKUP(Age+INT(N674-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C680","v":0},{"$f":"IF(N675<>\"\",VLOOKUP(Age+INT(N675-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C681","v":0},{"$f":"IF(N676<>\"\",VLOOKUP(Age+INT(N676-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C682","v":0},{"$f":"IF(N677<>\"\",VLOOKUP(Age+INT(N677-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C683","v":0},{"$f":"IF(N678<>\"\",VLOOKUP(Age+INT(N678-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C684","v":0},{"$f":"IF(N679<>\"\",VLOOKUP(Age+INT(N679-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C685","v":0},{"$f":"IF(N680<>\"\",VLOOKUP(Age+INT(N680-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C686","v":0},{"$f":"IF(N681<>\"\",VLOOKUP(Age+INT(N681-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C687","v":0},{"$f":"IF(N682<>\"\",VLOOKUP(Age+INT(N682-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C688","v":0},{"$f":"IF(N683<>\"\",VLOOKUP(Age+INT(N683-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C689","v":0},{"$f":"IF(N684<>\"\",VLOOKUP(Age+INT(N684-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C690","v":0},{"$f":"IF(N685<>\"\",VLOOKUP(Age+INT(N685-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C691","v":0},{"$f":"IF(N686<>\"\",VLOOKUP(Age+INT(N686-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C692","v":0},{"$f":"IF(N687<>\"\",VLOOKUP(Age+INT(N687-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C693","v":0},{"$f":"IF(N688<>\"\",VLOOKUP(Age+INT(N688-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C694","v":0},{"$f":"IF(N689<>\"\",VLOOKUP(Age+INT(N689-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C695","v":0},{"$f":"IF(N690<>\"\",VLOOKUP(Age+INT(N690-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C696","v":0},{"$f":"IF(N691<>\"\",VLOOKUP(Age+INT(N691-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C697","v":0},{"$f":"IF(N692<>\"\",VLOOKUP(Age+INT(N692-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C698","v":0},{"$f":"IF(N693<>\"\",VLOOKUP(Age+INT(N693-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C699","v":0},{"$f":"IF(N694<>\"\",VLOOKUP(Age+INT(N694-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C700","v":0},{"$f":"IF(N695<>\"\",VLOOKUP(Age+INT(N695-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C701","v":0},{"$f":"IF(N696<>\"\",VLOOKUP(Age+INT(N696-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C702","v":0},{"$f":"IF(N697<>\"\",VLOOKUP(Age+INT(N697-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C703","v":0},{"$f":"IF(N698<>\"\",VLOOKUP(Age+INT(N698-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C704","v":0},{"$f":"IF(N699<>\"\",VLOOKUP(Age+INT(N699-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C705","v":0},{"$f":"IF(N700<>\"\",VLOOKUP(Age+INT(N700-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4%'!C706","v":0},{"$f":"IF(N701<>\"\",VLOOKUP(Age+INT(N701-1)/12,'Mort Rates'!$K$7:$L$107,2)/12,\"\")","v":2.7244444444444446E-4}]

{"sheet":"DD Charge","index":19,"n_rows":40,"n_cols":38,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Benefit Life Assured Age/Policy Term",5,{"$f":"C4+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,20,2.31,2.3199999999999998,2.33,2.33,2.34,2.35,2.41,2.4700000000000002,2.5299999999999998,2.59,2.65,2.67,2.69,2.72,2.74,2.76,2.81,2.85,2.9,2.95,3,3.08,3.16,3.25,3.33,3.42,3.53,3.64,3.76,3.88,4,4.13,4.26,4.4000000000000004,4.54,4.6900000000000004]
[null,{"$f":"B5+1","v":21},2.37,2.38,2.39,2.4,2.41,2.42,2.48,2.54,2.61,2.67,2.74,2.77,2.8,2.83,2.85,2.88,2.94,3,3.05,3.11,3.17,3.26,3.35,3.45,3.54,3.64,3.76,3.88,4,4.13,4.2699999999999996,4.4000000000000004,4.54,4.6900000000000004,4.84,0]
[null,22,2.44,2.4500000000000002,2.46,2.4700000000000002,2.48,2.4900000000000002,2.5499999999999998,2.62,2.69,2.76,2.84,2.87,2.91,2.94,2.98,3.01,3.08,3.14,3.21,3.28,3.35,3.45,3.55,3.66,3.77,3.88,4,4.13,4.2699999999999996,4.41,4.55,4.7,4.8499999999999996,5.01,0,0]
[null,23,2.5099999999999998,2.52,2.5299999999999998,2.54,2.5499999999999998,2.56,2.63,2.7,2.78,2.85,2.93,2.98,3.02,3.06,3.11,3.15,3.23,3.3,3.38,3.46,3.54,3.65,3.76,3.88,4,4.13,4.26,4.4000000000000004,4.55,4.7,4.8600000000000003,5.0199999999999996,5.18,0,0,0]
[null,24,2.58,2.59,2.6,2.61,2.62,2.63,2.71,2.79,2.87,2.95,3.03,3.09,3.14,3.19,3.24,3.29,3.38,3.47,3.55,3.65,3.74,3.86,3.99,4.12,4.25,4.3899999999999997,4.54,4.6900000000000004,4.8499999999999996,5.01,5.18,5.36,0,0,0,0]
[null,25,2.65,2.66,2.67,2.68,2.69,2.71,2.79,2.87,2.96,3.05,3.14,3.2,3.26,3.32,3.38,3.44,3.54,3.64,3.74,3.84,3.95,4.08,4.22,4.37,4.5199999999999996,4.67,4.83,5,5.17,5.35,5.53,0,0,0,0,0]
[null,26,2.78,2.79,2.8,2.82,2.83,2.84,2.93,3.02,3.12,3.22,3.32,3.39,3.46,3.53,3.6,3.68,3.78,3.89,4.01,4.12,4.24,4.3899999999999997,4.54,4.7,4.8600000000000003,5.03,5.2,5.38,5.57,5.76,0,0,0,0,0,0]
[null,27,2.92,2.93,2.94,2.95,2.97,2.98,3.08,3.18,3.29,3.4,3.52,3.6,3.67,3.76,3.84,3.92,4.04,4.17,4.29,4.43,4.5599999999999996,4.72,4.88,5.05,5.23,5.41,5.6,5.79,6,0,0,0,0,0,0,0]
[null,28,3.07,3.08,3.09,3.1,3.11,3.12,3.23,3.35,3.47,3.59,3.72,3.81,3.9,4,4.09,4.1900000000000004,4.32,4.46,4.5999999999999996,4.75,4.9000000000000004,5.07,5.25,5.43,5.62,5.82,6.03,6.24,0,0,0,0,0,0,0,0]
[null,29,3.22,3.23,3.24,3.25,3.26,3.27,3.4,3.53,3.66,3.8,3.94,4.04,4.1399999999999997,4.25,4.3600000000000003,4.47,4.62,4.7699999999999996,4.93,5.0999999999999996,5.27,5.45,5.64,5.84,6.05,6.26,6.49,0,0,0,0,0,0,0,0,0]
[null,30,3.38,3.39,3.4,3.41,3.42,3.43,3.57,3.71,3.86,4.01,4.17,4.29,4.4000000000000004,4.5199999999999996,4.6500000000000004,4.7699999999999996,4.9400000000000004,5.1100000000000003,5.29,5.47,5.66,5.86,6.07,6.29,6.51,6.74,0,0,0,0,0,0,0,0,0,0]
[null,31,3.61,3.63,3.65,3.67,3.68,3.7,3.85,4.01,4.17,4.34,4.51,4.6399999999999997,4.7699999999999996,4.9000000000000004,5.04,5.18,5.36,5.55,5.74,5.94,6.14,6.35,6.57,6.8,7.04,0,0,0,0,0,0,0,0,0,0,0]
[null,32,3.86,3.88,3.91,3.94,3.96,3.99,4.16,4.33,4.5,4.6900000000000004,4.88,5.0199999999999996,5.16,5.31,5.47,5.62,5.82,6.02,6.23,6.44,6.67,6.9,7.13,7.38,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,4.12,4.16,4.1900000000000004,4.2300000000000004,4.2699999999999996,4.3,4.4800000000000004,4.67,4.8600000000000003,5.0599999999999996,5.27,5.43,5.59,5.76,5.93,6.11,6.32,6.54,6.76,6.99,7.23,7.48,7.74,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,4.4000000000000004,4.45,4.5,4.54,4.59,4.6399999999999997,4.84,5.04,5.25,5.47,5.7,5.88,6.06,6.24,6.43,6.63,6.86,7.09,7.34,7.59,7.85,8.1199999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,4.7,4.76,4.82,4.88,4.9400000000000004,5,5.22,5.44,5.67,5.91,6.17,6.36,6.56,6.77,6.98,7.2,7.45,7.7,7.97,8.24,8.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,5.14,5.2,5.26,5.33,5.39,5.46,5.7,5.94,6.2,6.47,6.75,6.96,7.17,7.39,7.62,7.86,8.1,8.36,8.6199999999999992,8.8800000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,5.61,5.68,5.75,5.82,5.89,5.96,6.22,6.49,6.78,7.07,7.38,7.61,7.84,8.08,8.33,8.58,8.85,9.1199999999999992,9.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,6.13,6.2,6.28,6.35,6.43,6.5,6.79,7.09,7.41,7.74,8.08,8.32,8.57,8.83,9.1,9.3699999999999992,9.65,9.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,6.7,6.78,6.86,6.94,7.02,7.1,7.42,7.75,8.1,8.4600000000000009,8.84,9.1,9.3699999999999992,9.65,9.94,10.23,10.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,7.32,7.4,7.49,7.57,7.66,7.75,8.1,8.4700000000000006,8.85,9.25,9.67,9.9600000000000009,10.25,10.55,10.85,11.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,7.97,8.07,8.17,8.27,8.3699999999999992,8.48,8.86,9.26,9.68,10.119999999999999,10.57,11.05,11.55,12.07,12.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,8.68,8.8000000000000007,8.92,9.0399999999999991,9.16,9.2799999999999994,9.69,10.130000000000001,10.58,11.06,11.56,12.07,12.62,13.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,9.4600000000000009,9.59,9.73,9.8699999999999992,10.01,10.15,10.6,11.08,11.57,12.09,12.63,13.19,13.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,10.3,10.46,10.62,10.78,10.94,11.11,11.6,12.11,12.65,13.22,13.8,14.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,11.22,11.4,11.59,11.77,11.96,12.15,12.69,13.25,13.84,14.45,15.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,12.36,12.55,12.74,12.94,13.14,13.35,13.55,13.76,13.97,14.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,13.61,13.81,14.02,14.23,14.44,14.66,14.88,15.1,15.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,14.99,15.21,15.42,15.64,15.87,16.100000000000001,16.329999999999998,16.559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,16.510000000000002,16.739999999999998,16.97,17.2,17.440000000000001,17.68,17.920000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,18.18,18.420000000000002,18.670000000000002,18.91,19.16,19.420000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,19.89,20.28,20.67,21.07,21.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,21.76,22.32,22.88,23.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,23.81,24.56,25.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,26.06,27.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,28.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FOP","index":20,"n_rows":94,"n_cols":57,"rows_kept":94,"cut":false,"hidden":true,"merged":[[67,2,67,13],[67,17,67,28],[67,31,67,42],[67,45,67,56],[4,2,4,13],[4,17,4,28],[4,31,4,42],[4,45,4,56],[35,2,35,13],[35,17,35,28],[35,31,35,42],[35,45,35,56]]}
[]
[null,"FOP Factors (Annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Monthly mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Semi annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Quarterly mode)"]
[]
[null,"Per 1000 of Annual Premium"]
[null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term"]
[null,"Year",10,15,{"$f":"D6+1","v":16},17,18,19,20,21,22,23,24,25,null,null,"Year",10,15,{"$f":"S6+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AG6+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AU6+1","v":16},17,18,19,20,21,22,23,24,25]
[null,1,3535.38,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,12146.64,12374.3,null,null,1,3928.87,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,12296.5,12517.72,null,1,3980.59,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,12458.39,12682.52,null,1,3949.5,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25,12361.09,12583.47]
[null,2,2733.2,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,12146.64,null,null,2,3149.37,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,12296.5,null,2,3190.84,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,12458.39,null,2,3165.91,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25,12361.09]
[null,3,1878.87,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,null,null,3,2319.21,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,null,3,2349.75,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,null,3,2331.39,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25]
[null,4,969,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,null,null,4,1435.09,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,null,4,1453.99,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,null,4,1442.63,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02]
[null,5,0,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,null,null,5,493.5,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,null,5,500,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,null,5,496.09,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4]
[null,6,0,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,null,null,6,0,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,null,6,0,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,null,6,0,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32]
[null,7,0,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,null,null,7,0,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,null,7,0,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,null,7,0,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64]
[null,8,0,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,null,null,8,0,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,null,8,0,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,null,8,0,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15]
[null,9,0,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,null,null,9,0,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,null,9,0,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,null,9,0,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58]
[null,10,0,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,null,null,10,0,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,null,10,0,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,null,10,0,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009]
[null,11,null,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,null,null,11,null,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,null,11,null,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,null,11,null,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58]
[null,12,null,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,null,null,12,null,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,null,12,null,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,null,12,null,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14]
[null,13,null,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,null,null,13,null,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,null,13,null,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,null,13,null,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57]
[null,14,null,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,null,null,14,null,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,null,14,null,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,null,14,null,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1]
[null,15,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,null,null,15,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,null,15,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,null,15,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86]
[null,16,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,null,null,16,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,null,16,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,null,16,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84]
[null,17,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,null,null,17,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,null,17,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,null,17,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92]
[null,18,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,null,null,18,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,null,18,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,null,18,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81]
[null,19,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,null,null,19,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,null,19,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,null,19,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12]
[null,20,null,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,null,null,20,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,null,20,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,null,20,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004]
[null,21,null,null,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,null,null,21,null,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,null,21,null,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,null,21,null,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5]
[null,22,null,null,null,null,null,null,null,null,0,969,1878.87,2733.2,null,null,22,null,null,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,null,22,null,null,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,null,22,null,null,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91]
[null,23,null,null,null,null,null,null,null,null,null,0,969,1878.87,null,null,23,null,null,null,null,null,null,null,null,null,493.5,1435.09,2319.21,null,23,null,null,null,null,null,null,null,null,null,500,1453.99,2349.75,null,23,null,null,null,null,null,null,null,null,null,496.09,1442.63,2331.39]
[null,24,null,null,null,null,null,null,null,null,null,null,0,969,null,null,24,null,null,null,null,null,null,null,null,null,null,493.5,1435.09,null,24,null,null,null,null,null,null,null,null,null,null,500,1453.99,null,24,null,null,null,null,null,null,null,null,null,null,496.09,1442.63]
[null,25,null,null,null,null,null,null,null,null,null,null,null,0,null,null,25,null,null,null,null,null,null,null,null,null,null,null,493.5,null,25,null,null,null,null,null,null,null,null,null,null,null,500,null,25,null,null,null,null,null,null,null,null,null,null,null,496.09]
[]
[]
[null,"FOP Factors (Annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Monthly mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Semi annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Quarterly mode)"]
[null,"Rates shared with IT team"]
[null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term"]
[null,"Year",10,15,{"$f":"D37+1","v":16},17,18,19,20,21,22,23,24,25,null,null,"Year",10,15,{"$f":"S37+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AG37+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AU37+1","v":16},17,18,19,20,21,22,23,24,25]
[null,1,3535.38,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,12146.64,12374.3,null,null,1,3928.87,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,12296.5,12517.72,null,1,3980.59,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,12458.39,12682.52,null,1,3949.5,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25,12361.09,12583.47]
[null,2,2733.2,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,12146.64,null,null,2,3149.37,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,12296.5,null,2,3190.84,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,12458.39,null,2,3165.91,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25,12361.09]
[null,3,1878.87,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,11904.19,null,null,3,2319.21,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,12060.9,null,3,2349.75,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,12219.69,null,3,2331.39,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02,12124.25]
[null,4,969,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,11645.97,null,null,4,1435.09,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,11809.99,null,4,1453.99,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,11965.48,null,4,1442.63,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4,11872.02]
[null,5,0,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,11370.97,null,null,5,493.5,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,11542.77,null,5,500,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,11694.74,null,5,496.09,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32,11603.4]
[null,6,0,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,11078.1,null,null,6,0,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,11258.18,null,6,0,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,11406.4,null,6,0,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64,11317.32]
[null,7,0,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,10766.18,null,null,7,0,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,10955.1,null,7,0,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,11099.33,null,7,0,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15,11012.64]
[null,8,0,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,10434,null,null,8,0,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,10632.31,null,8,0,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,10772.29,null,8,0,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58,10688.15]
[null,9,0,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,10080.219999999999,null,null,9,0,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,10288.540000000001,null,9,0,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,10423.99,null,9,0,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009,10342.58]
[null,10,0,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,9703.44,null,null,10,0,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,9922.42,null,10,0,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,10053.06,null,10,0,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58,9974.5400000000009]
[null,11,null,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,9302.18,null,null,11,null,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,9532.51,null,11,null,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,9658.01,null,11,null,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14,9582.58]
[null,12,null,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,8874.83,null,null,12,null,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,9117.25,null,12,null,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,9237.2900000000009,null,12,null,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57,9165.14]
[null,13,null,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,8419.7099999999991,null,null,13,null,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,8675.01,null,13,null,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,8789.2199999999993,null,13,null,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1,8720.57]
[null,14,null,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,7935,null,null,14,null,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,8204.01,null,14,null,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,8312.02,null,14,null,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86,8247.1]
[null,15,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,7418.79,null,null,15,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,7702.4,null,15,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,7803.81,null,15,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84,7742.86]
[null,16,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,6869.02,null,null,16,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,7168.19,null,16,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,7262.56,null,16,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92,7205.84]
[null,17,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,6283.52,null,null,17,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,6599.25,null,17,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,6686.14,null,17,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81,6633.92]
[null,18,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,5659.96,null,null,18,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,5993.33,null,18,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,6072.24,null,18,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12,6024.81]
[null,19,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,4995.87,null,null,19,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,5348.03,null,19,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,5418.44,null,19,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004,5376.12]
[null,20,null,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,4288.6099999999997,null,null,20,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,4660.78,null,20,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,4722.1499999999996,null,20,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5,4685.2700000000004]
[null,21,null,null,null,null,null,null,null,0,969,1878.87,2733.2,3535.38,null,null,21,null,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,3928.87,null,21,null,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,3980.59,null,21,null,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91,3949.5]
[null,22,null,null,null,null,null,null,null,null,0,969,1878.87,2733.2,null,null,22,null,null,null,null,null,null,null,null,493.5,1435.09,2319.21,3149.37,null,22,null,null,null,null,null,null,null,null,500,1453.99,2349.75,3190.84,null,22,null,null,null,null,null,null,null,null,496.09,1442.63,2331.39,3165.91]
[null,23,null,null,null,null,null,null,null,null,null,0,969,1878.87,null,null,23,null,null,null,null,null,null,null,null,null,493.5,1435.09,2319.21,null,23,null,null,null,null,null,null,null,null,null,500,1453.99,2349.75,null,23,null,null,null,null,null,null,null,null,null,496.09,1442.63,2331.39]
[null,24,null,null,null,null,null,null,null,null,null,null,0,969,null,null,24,null,null,null,null,null,null,null,null,null,null,493.5,1435.09,null,24,null,null,null,null,null,null,null,null,null,null,500,1453.99,null,24,null,null,null,null,null,null,null,null,null,null,496.09,1442.63]
[null,25,null,null,null,null,null,null,null,null,null,null,null,0,null,null,25,null,null,null,null,null,null,null,null,null,null,null,493.5,null,25,null,null,null,null,null,null,null,null,null,null,null,500,null,25,null,null,null,null,null,null,null,null,null,null,null,496.09]
[]
[]
[]
[{"$f":"SUM(C66,Q66,AE66,AS66)","v":0},null,{"$f":"SUM(C70:N94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R70:AC94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF70:AQ94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT70:BE94)","v":0}]
[null,"FOP Factors (Annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Monthly mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Semi annual mode)",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOP Factors (Quarterly mode)"]
[null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term"]
[null,"Year",10,15,{"$f":"D69+1","v":16},17,18,19,20,21,22,23,24,25,null,null,"Year",10,15,{"$f":"S69+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AG69+1","v":16},17,18,19,20,21,22,23,24,25,null,"Year",10,15,{"$f":"AU69+1","v":16},17,18,19,20,21,22,23,24,25]
[null,1,{"$f":"C7-C38","v":0},{"$f":"D7-D38","v":0},0,0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"R7-R38","v":0},{"$f":"S7-S38","v":0},0,0,0,0,0,0,0,0,0,0,null,1,{"$f":"AF7-AF38","v":0},{"$f":"AG7-AG38","v":0},0,0,0,0,0,0,0,0,0,0,null,1,{"$f":"AT7-AT38","v":0},{"$f":"AU7-AU38","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"C8-C39","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,2,{"$f":"R8-R39","v":0},0,0,0,0,0,0,0,0,0,0,0,null,2,{"$f":"AF8-AF39","v":0},0,0,0,0,0,0,0,0,0,0,0,null,2,{"$f":"AT8-AT39","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"C9-C40","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,3,{"$f":"R9-R40","v":0},0,0,0,0,0,0,0,0,0,0,0,null,3,{"$f":"AF9-AF40","v":0},0,0,0,0,0,0,0,0,0,0,0,null,3,{"$f":"AT9-AT40","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"C10-C41","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"R10-R41","v":0},0,0,0,0,0,0,0,0,0,0,0,null,4,{"$f":"AF10-AF41","v":0},0,0,0,0,0,0,0,0,0,0,0,null,4,{"$f":"AT10-AT41","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"C11-C42","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,5,{"$f":"R11-R42","v":0},0,0,0,0,0,0,0,0,0,0,0,null,5,{"$f":"AF11-AF42","v":0},0,0,0,0,0,0,0,0,0,0,0,null,5,{"$f":"AT11-AT42","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"C12-C43","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"R12-R43","v":0},0,0,0,0,0,0,0,0,0,0,0,null,6,{"$f":"AF12-AF43","v":0},0,0,0,0,0,0,0,0,0,0,0,null,6,{"$f":"AT12-AT43","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"C13-C44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,7,{"$f":"R13-R44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,7,{"$f":"AF13-AF44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,7,{"$f":"AT13-AT44","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"C14-C45","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,8,{"$f":"R14-R45","v":0},0,0,0,0,0,0,0,0,0,0,0,null,8,{"$f":"AF14-AF45","v":0},0,0,0,0,0,0,0,0,0,0,0,null,8,{"$f":"AT14-AT45","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"C15-C46","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"R15-R46","v":0},0,0,0,0,0,0,0,0,0,0,0,null,9,{"$f":"AF15-AF46","v":0},0,0,0,0,0,0,0,0,0,0,0,null,9,{"$f":"AT15-AT46","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"C16-C47","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"R16-R47","v":0},0,0,0,0,0,0,0,0,0,0,0,null,10,{"$f":"AF16-AF47","v":0},0,0,0,0,0,0,0,0,0,0,0,null,10,{"$f":"AT16-AT47","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"C17-C48","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"R17-R48","v":0},0,0,0,0,0,0,0,0,0,0,0,null,11,{"$f":"AF17-AF48","v":0},0,0,0,0,0,0,0,0,0,0,0,null,11,{"$f":"AT17-AT48","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,12,{"$f":"C18-C49","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"R18-R49","v":0},0,0,0,0,0,0,0,0,0,0,0,null,12,{"$f":"AF18-AF49","v":0},0,0,0,0,0,0,0,0,0,0,0,null,12,{"$f":"AT18-AT49","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"C19-C50","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,13,{"$f":"R19-R50","v":0},0,0,0,0,0,0,0,0,0,0,0,null,13,{"$f":"AF19-AF50","v":0},0,0,0,0,0,0,0,0,0,0,0,null,13,{"$f":"AT19-AT50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$f":"C20-C51","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,14,{"$f":"R20-R51","v":0},0,0,0,0,0,0,0,0,0,0,0,null,14,{"$f":"AF20-AF51","v":0},0,0,0,0,0,0,0,0,0,0,0,null,14,{"$f":"AT20-AT51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,15,{"$f":"C21-C52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"R21-R52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,15,{"$f":"AF21-AF52","v":0},0,0,0,0,0,0,0,0,0,0,0,null,15,{"$f":"AT21-AT52","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"C22-C53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,16,{"$f":"R22-R53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,16,{"$f":"AF22-AF53","v":0},0,0,0,0,0,0,0,0,0,0,0,null,16,{"$f":"AT22-AT53","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,17,{"$f":"C23-C54","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"R23-R54","v":0},0,0,0,0,0,0,0,0,0,0,0,null,17,{"$f":"AF23-AF54","v":0},0,0,0,0,0,0,0,0,0,0,0,null,17,{"$f":"AT23-AT54","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$f":"C24-C55","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,18,{"$f":"R24-R55","v":0},0,0,0,0,0,0,0,0,0,0,0,null,18,{"$f":"AF24-AF55","v":0},0,0,0,0,0,0,0,0,0,0,0,null,18,{"$f":"AT24-AT55","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,19,{"$f":"C25-C56","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"R25-R56","v":0},0,0,0,0,0,0,0,0,0,0,0,null,19,{"$f":"AF25-AF56","v":0},0,0,0,0,0,0,0,0,0,0,0,null,19,{"$f":"AT25-AT56","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,20,{"$f":"C26-C57","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,20,{"$f":"R26-R57","v":0},0,0,0,0,0,0,0,0,0,0,0,null,20,{"$f":"AF26-AF57","v":0},0,0,0,0,0,0,0,0,0,0,0,null,20,{"$f":"AT26-AT57","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,21,{"$f":"C27-C58","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,21,{"$f":"R27-R58","v":0},0,0,0,0,0,0,0,0,0,0,0,null,21,{"$f":"AF27-AF58","v":0},0,0,0,0,0,0,0,0,0,0,0,null,21,{"$f":"AT27-AT58","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,22,{"$f":"C28-C59","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,22,{"$f":"R28-R59","v":0},0,0,0,0,0,0,0,0,0,0,0,null,22,{"$f":"AF28-AF59","v":0},0,0,0,0,0,0,0,0,0,0,0,null,22,{"$f":"AT28-AT59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,23,{"$f":"C29-C60","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"R29-R60","v":0},0,0,0,0,0,0,0,0,0,0,0,null,23,{"$f":"AF29-AF60","v":0},0,0,0,0,0,0,0,0,0,0,0,null,23,{"$f":"AT29-AT60","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,24,{"$f":"C30-C61","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,24,{"$f":"R30-R61","v":0},0,0,0,0,0,0,0,0,0,0,0,null,24,{"$f":"AF30-AF61","v":0},0,0,0,0,0,0,0,0,0,0,0,null,24,{"$f":"AT30-AT61","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,25,{"$f":"C31-C62","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,25,{"$f":"R31-R62","v":0},0,0,0,0,0,0,0,0,0,0,0,null,25,{"$f":"AF31-AF62","v":0},0,0,0,0,0,0,0,0,0,0,0,null,25,{"$f":"AT31-AT62","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FIB","index":21,"n_rows":33,"n_cols":42,"rows_kept":33,"cut":false,"hidden":true,"merged":[[6,2,6,13],[6,16,6,27],[6,30,6,41]]}
[]
[]
[null,"Sum at Risk for FIB Benefit and Base Sum Assured",null,null,null,null,null,null,null,1000]
[null,"For Rs. 1000 of Base Sum Assured",null,null,null,null,null,null,null,{"$f":"I9-J3","v":-258.11999999999989}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates shared with IT team",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE9:AP33)","v":0}]
[null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Term"]
[null,"Year",10,15,{"$f":"D8+1","v":16},{"$f":"E8+1","v":17},18,19,20,21,22,23,24,25,null,"Year",10,15,16,17,18,19,20,21,22,23,24,25,null,"Year",10,15,16,17,18,19,20,21,22,23,24,25]
[null,1,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,1,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,1,{"$f":"C9-Q9","v":0},{"$f":"D9-R9","v":0},{"$f":"E9-S9","v":0},{"$f":"F9-T9","v":0},{"$f":"G9-U9","v":0},{"$f":"H9-V9","v":0},{"$f":"I9-W9","v":0},{"$f":"J9-X9","v":0},{"$f":"K9-Y9","v":0},{"$f":"L9-Z9","v":0},{"$f":"M9-AA9","v":0},{"$f":"N9-AB9","v":0}]
[null,{"$f":"B9+1","v":2},686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,2,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":3},628.34999999999991,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,3,628.34999999999991,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,566,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,4,566,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,499.58999999999992,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,5,499.58999999999992,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,428.86000000000013,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,6,428.86000000000013,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,6,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,353.53999999999996,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,7,353.53999999999996,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,7,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,273.31999999999994,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,8,273.31999999999994,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,8,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,278.87999999999988,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,9,278.87999999999988,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,9,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,290.70000000000005,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,10,290.70000000000005,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,10,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,11,null,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,11,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,12,null,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,13,null,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,741.88000000000011,null,13,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,null,14,null,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,741.88000000000011,null,14,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,null,15,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,741.88000000000011,null,15,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,null,16,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,741.88000000000011,null,16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,null,17,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,686.90000000000009,null,17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,null,18,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,628.34999999999991,null,18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,null,19,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,566,null,19,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,null,20,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,499.58999999999992,null,20,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,null,21,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,428.86000000000013,null,21,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,null,22,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,353.53999999999996,null,22,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,null,23,null,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,273.31999999999994,null,23,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,null,24,null,null,null,null,null,null,null,null,null,null,290.70000000000005,278.87999999999988,null,24,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,290.70000000000005,null,25,null,null,null,null,null,null,null,null,null,null,null,290.70000000000005,null,25,0,0,0,0,0,0,0,0,0,0,0,0]